0000798941 us-gaap:MortgageBackedSecuritiesOtherMember us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember 2018-12-31
Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended September 30, 20192020
or
  Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Commission File Number: 001-16715

First Citizens BancShares, Inc /DE/Inc.
(Exact name of Registrant as specified in its charter)
____________________________________________________

Delaware56-1528994
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification Number)
Delaware56-1528994
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification Number)
4300 Six Forks RoadRaleighNorth Carolina27609
(Address of principle executive offices)(Zip code)
(919)716-7000
(Registrant’s telephone number, including area code)

Securities Registered Pursuant to Section 12(b) of the Securities Exchange Act of 1934:
Title of each classTrading SymbolName of each exchange on which registered
Class A Common Stock, Par Value $1FCNCANasdaq Global Select Market
Depositary Shares, Each Representing a 1/40th Interest in a Share of 5.375% Non-Cumulative Perpetual Preferred Stock, Series AFCNCPNasdaq Global Select Market

Securities Registered Pursuant to Section 12(g) of the Securities Exchange Act of 1934.
Class B Common Stock, Par Value $1
(Title of class)
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past ninety days.    Yes     No  
Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or such shorter period that the Registrant was required to submit and post such files)    Yes      No  
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “larger accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act:
Large accelerated filerAccelerated filerNon-accelerated filerSmaller reporting companyEmerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes      No  
Class A Common Stock—9,732,7208,811,220 shares
Class B Common Stock—1,005,185 shares
(Number of shares outstanding, by class, as of October 31, 2019)30, 2020)



Table of Contents
INDEX
 
Page No.
PART I.FINANCIAL INFORMATION
Item 1.Page No.
PART I.FINANCIAL INFORMATION
Item 1.
Item 2.
Item 3.
Item 4.
PART II.OTHER INFORMATION
Item 1.
Item 1A.
Item 2.
Item 6.

2

Table of Contents
PART I 
Item 1.Financial Statements

Item 1.Financial Statements

First Citizens BancShares, Inc. and Subsidiaries
Consolidated Balance Sheets

(Dollars in thousands, unaudited)September 30, 2019 December 31, 2018
Assets   
Cash and due from banks$288,933
 $327,440
Overnight investments949,899
 797,406
Investment in marketable equity securities (cost of $87,588 at September 30, 2019 and $73,809 at December 31, 2018)116,854
 92,599
Investment securities available for sale (cost of $4,898,771 at September 30, 2019 and $4,607,117 at December 31, 2018)4,904,883
 4,557,110
Investment securities held to maturity (fair value of $2,217,800 at September 30, 2019 and $2,201,502 at December 31, 2018)2,145,943
 2,184,653
Loans held for sale83,256
 45,505
Loans and leases27,196,511
 25,523,276
Allowance for loan and lease losses(226,825) (223,712)
Net loans and leases26,969,686
 25,299,564
Premises and equipment1,222,659
 1,204,179
Other real estate owned46,253
 48,030
Income earned not collected117,123
 109,903
Goodwill296,764
 236,347
Other intangible assets65,147
 72,298
Other assets540,924
 433,595
Total assets$37,748,324
 $35,408,629
Liabilities   
Deposits:   
Noninterest-bearing$12,966,890
 $11,882,670
Interest-bearing19,776,387
 18,789,790
Total deposits32,743,277
 30,672,460
Securities sold under customer repurchase agreements522,195
 543,936
Federal Home Loan Bank borrowings192,672
 193,556
Subordinated debentures149,051
 140,741
Other borrowings112,153
 13,921
FDIC shared-loss payable110,586
 105,618
Other liabilities349,908
 249,443
Total liabilities34,179,842
 31,919,675
Shareholders’ equity   
Common stock:   
Class A - $1 par value (16,000,000 shares authorized; 9,878,820 and 10,623,220 shares issued and outstanding at September 30, 2019 and December 31, 2018 respectively)9,879
 10,623
Class B - $1 par value (2,000,000 shares authorized; 1,005,185 shares issued and outstanding at September 30, 2019 and December 31, 2018 respectively)1,005
 1,005
Preferred stock - $0.01 par value (10,000,000 shares authorized; no shares issued and outstanding at September 30, 2019 and December 31, 2018)
 
Surplus168,790
 493,962
Retained earnings3,560,580
 3,218,551
Accumulated other comprehensive loss(171,772) (235,187)
Total shareholders’ equity3,568,482
 3,488,954
Total liabilities and shareholders’ equity$37,748,324
 $35,408,629

(Dollars in thousands, unaudited)September 30, 2020December 31, 2019
Assets
Cash and due from banks$352,419 $376,719 
Overnight investments3,137,945 1,107,844 
Investment in marketable equity securities (cost of $100,408 at September 30, 2020 and $59,262 at December 31, 2019)93,074 82,333 
Investment securities available for sale (cost of $8,884,548 at September 30, 2020 and $7,052,152 at December 31, 2019)9,019,788 7,059,674 
Investment securities held to maturity (fair value of $761,252 at September 30, 2020 and $30,996 at December 31, 2019)747,732 30,996 
Loans held for sale120,305 67,869 
Loans and leases32,845,144 28,881,496 
Allowance for credit losses(223,936)(225,141)
Net loans and leases32,621,208 28,656,355 
Premises and equipment1,255,250 1,244,396 
Other real estate owned52,789 46,591 
Income earned not collected151,737 123,154 
Goodwill350,298 349,398 
Other intangible assets54,170 68,276 
Other assets710,158 610,891 
Total assets$48,666,873 $39,824,496 
Liabilities
Deposits:
Noninterest-bearing$18,234,561 $12,926,796 
Interest-bearing24,016,045 21,504,440 
Total deposits42,250,606 34,431,236 
Securities sold under customer repurchase agreements693,889 442,956 
Federal Home Loan Bank borrowings655,179 572,185 
Subordinated debt504,381 163,412 
Other borrowings92,456 148,318 
FDIC shared-loss payable15,313 112,395 
Other liabilities380,635 367,810 
Total liabilities44,592,459 36,238,312 
Shareholders’ equity
Common stock:
Class A - $1 par value (16,000,000 shares authorized; 8,811,220 and 9,624,310 shares issued and outstanding at September 30, 2020 and December 31, 2019 respectively)8,811 9,624 
Class B - $1 par value (2,000,000 shares authorized; 1,005,185 shares issued and outstanding at September 30, 2020 and December 31, 2019)1,005 1,005 
Preferred stock - $0.01 par value (10,000,000 shares authorized; 345,000 and 0 shares issued and outstanding at September 30, 2020 and December 31, 2019, respectively)339,937 
Surplus44,081 
Retained earnings3,738,417 3,658,197 
Accumulated other comprehensive loss(13,756)(126,723)
Total shareholders’ equity4,074,414 3,586,184 
Total liabilities and shareholders’ equity$48,666,873 $39,824,496 
See accompanying Notes to Unaudited Consolidated Financial Statements.

3

Table of Contents
First Citizens BancShares, Inc. and Subsidiaries
Consolidated Statements of Income
 Three months ended September 30 Nine months ended September 30
(Dollars in thousands, except per share data, unaudited)2019 2018 2019 2018
Interest income       
Loans and leases$315,012
 $272,215
 $909,167
 $785,283
Investment securities interest and dividend income40,155
 38,770
 119,976
 110,969
Overnight investments7,151
 4,721
 20,820
 15,932
Total interest income362,318
 315,706
 1,049,963
 912,184
Interest expense       
Deposits21,737
 5,147
 53,821
 13,424
Securities sold under customer repurchase agreements542
 398
 1,516
 1,175
Federal Home Loan Bank borrowings1,316
 1,099
 4,187
 4,335
Subordinated debentures1,774
 1,561
 5,398
 4,655
Other borrowings524
 139
 796
 577
Total interest expense25,893
 8,344
 65,718
 24,166
Net interest income336,425
 307,362
 984,245
 888,018
Provision for loan and lease losses6,766
 840
 23,714
 16,883
Net interest income after provision for loan and lease losses329,659
 306,522
 960,531
 871,135
Noninterest income       
Cardholder services, net15,957
 14,678
 51,069
 44,385
Merchant services, net6,034
 5,857
 18,324
 18,512
Service charges on deposit accounts27,112
 25,994
 77,967
 78,489
Wealth management services25,212
 24,459
 74,786
 73,543
Realized gains on investment securities available for sale, net1,136
 
 6,855
 
Marketable equity securities (losses) gains, net(967) 3,854
 13,505
 9,265
Other service charges and fees8,237
 7,651
 23,823
 22,887
Mortgage income7,438
 4,123
 16,134
 13,063
Insurance commissions2,960
 2,755
 9,105
 9,471
ATM income1,635
 1,919
 4,771
 6,307
Gain on extinguishment of debt
 703
 
 26,517
Other6,176
 2,538
 15,129
 15,703
Total noninterest income100,930
 94,531
 311,468
 318,142
Noninterest expense       
Salaries and wages137,841
 133,867
 406,788
 392,911
Employee benefits28,358
 28,850
 91,090
 90,656
Occupancy expense28,163
 26,632
 82,810
 80,686
Equipment expense28,770
 25,880
 83,999
 76,021
Processing fees paid to third parties7,250
 7,297
 20,980
 23,383
FDIC insurance expense2,440
 5,186
 7,857
 16,411
Collection and foreclosure-related expenses3,044
 4,269
 9,725
 12,389
Merger-related expenses3,892
 1,126
 9,695
 4,136
Other30,667
 34,430
 98,535
 105,000
Total noninterest expense270,425
 267,537
 811,479
 801,593
Income before income taxes160,164
 133,516
 460,520
 387,684
Income taxes35,385
 16,198
 105,023
 76,844
Net income$124,779
 $117,318
 $355,497
 $310,840
Weighted average shares outstanding11,060,462
 11,971,460
 11,286,984
 11,997,281
Net income per share$11.27
 $9.80
 $31.50
 $25.91

 Three months ended September 30Nine months ended September 30
(Dollars in thousands, except per share data, unaudited)2020201920202019
Interest income
Loans and leases$336,382 $315,012 $988,029 $909,167 
Investment securities interest and dividend income37,195 40,155 113,293 119,976 
Overnight investments757 7,151 5,828 20,820 
Total interest income374,334 362,318 1,107,150 1,049,963 
Interest expense
Deposits13,468 21,737 55,578 53,821 
Securities sold under customer repurchase agreements395 542 1,236 1,516 
Federal Home Loan Bank borrowings2,156 1,316 7,612 4,187 
Subordinated debt4,351 1,774 11,783 5,398 
Other borrowings305 524 1,488 796 
Total interest expense20,675 25,893 77,697 65,718 
Net interest income353,659 336,425 1,029,453 984,245 
Provision for credit losses4,042 6,766 52,949 23,714 
Net interest income after provision for credit losses349,617 329,659 976,504 960,531 
Noninterest income
Service charges on deposit accounts20,841 27,112 64,776 77,967 
Wealth management services26,369 25,212 75,152 74,786 
Cardholder services, net19,756 15,957 55,503 51,069 
Other service charges and fees7,892 8,237 22,829 23,823 
Merchant services, net6,763 6,034 18,014 18,324 
Mortgage income13,106 7,438 28,141 16,134 
Insurance commissions3,576 2,960 10,453 9,105 
ATM income1,537 1,635 4,354 4,771 
Marketable equity securities (losses) gains, net(2,701)(967)10,461 13,505 
Realized gains on investment securities available for sale, net21,425 1,136 54,972 6,855 
Other2,008 6,176 5,330 15,129 
Total noninterest income120,572 100,930 349,985 311,468 
Noninterest expense
Salaries and wages147,297 137,841 439,185 406,788 
Employee benefits31,788 28,358 100,663 91,090 
Occupancy expense27,990 28,163 85,026 82,810 
Equipment expense29,430 28,770 86,054 83,999 
Processing fees paid to third parties11,927 7,250 32,485 20,980 
FDIC insurance expense2,167 2,440 9,364 7,857 
Collection and foreclosure-related expenses2,168 3,044 10,171 9,725 
Merger-related expenses3,507 3,892 12,108 9,695 
Other35,388 30,667 108,256 98,535 
Total noninterest expense291,662 270,425 883,312 811,479 
Income before income taxes178,527 160,164 443,177 460,520 
Income taxes35,843 35,385 89,538 105,023 
Net income$142,684 $124,779 $353,639 $355,497 
Less: Preferred stock dividends4,636 9,426 
Net income available to common shareholders$138,048 $124,779 $344,213 $355,497 
Weighted average common shares outstanding9,836,629 11,060,462 10,137,321 11,286,984 
Net income per common share$14.03 $11.27 $33.96 $31.50 
See accompanying Notes to Unaudited Consolidated Financial Statements.

4

Table of Contents
First Citizens BancShares, Inc. and Subsidiaries
Consolidated Statements of Comprehensive Income

 Three months ended September 30Nine months ended September 30
(Dollars in thousands, unaudited)2020201920202019
Net income$142,684 $124,779 $353,639 $355,497 
Other comprehensive income
Unrealized gains (losses) on securities available for sale:
Unrealized gains on securities available for sale arising during the period9,781 3,932 182,690 62,974 
Tax effect(2,251)(906)(42,019)(14,485)
Reclassification adjustment for realized gains on securities available for sale included in income before income taxes(21,425)(1,136)(54,972)(6,855)
Tax effect4,928 262 12,644 1,577 
Unrealized (losses) gains on securities available for sale arising during the period, net of tax(8,967)2,152 98,343 43,211 
Unrealized losses on securities available for sale transferred from/to held to maturity:
Reclassification adjustment for accretion of unrealized losses on securities available for sale transferred to held to maturity6,095 18,004 
Tax effect(1,402)(4,141)
Total change in unrealized losses on securities available for sale transferred to held to maturity, net of tax4,693 13,863 
Change in pension obligation:
Amortization of actuarial losses and prior service cost6,332 2,745 18,994 8,235 
Tax effect(1,457)(631)(4,370)(1,894)
Total change in pension obligation, net of tax4,875 2,114 14,624 6,341 
Other comprehensive income (loss)(4,092)8,959 112,967 63,415 
Total comprehensive income$138,592 $133,738 $466,606 $418,912 
 Three months ended September 30 Nine months ended September 30
(Dollars in thousands, unaudited)2019 2018 2019 2018
Net income$124,779
 $117,318
 $355,497
 $310,840
Other comprehensive income (loss)       
Unrealized gains (losses) on securities available for sale:       
Unrealized gains (losses) on securities available for sale arising during the period3,932
 (13,810) 62,974
 (9,656)
Tax effect(906) 3,175
 (14,485) 2,221
Reclassification adjustment for realized gains on securities available for sale included in income before income taxes(1,136) 
 (6,855) 
Tax effect262
 
 1,577
 
Net unrealized gains (losses) on securities available for sale arising during the period2,152
 (10,635) 43,211
 (7,435)
Unrealized losses on securities available for sale transferred to held to maturity:       
Unrealized losses on securities available for sale transferred to held to maturity
 
 
 (109,507)
Tax effect
 
 
 25,186
Reclassification adjustment for accretion of unrealized losses on securities available for sale transferred to held to maturity6,095
 6,502
 18,004
 10,975
Tax effect(1,402) (1,495) (4,141) (2,523)
Total change in unrealized losses on securities available for sale transferred to held to maturity, net of tax4,693
 5,007
 13,863
 (75,869)
Change in pension obligation:       
Amortization of actuarial losses and prior service cost2,745
 3,495
 8,235
 10,486
Tax effect(631) (804) (1,894) (2,412)
Total change in pension obligation, net of tax2,114
 2,691
 6,341
 8,074
Other comprehensive income (loss)8,959
 (2,937) 63,415
 (75,230)
Total comprehensive income$133,738
 $114,381
 $418,912
 $235,610


See accompanying Notes to Unaudited Consolidated Financial Statements.


5

Table of Contents
First Citizens BancShares, Inc. and Subsidiaries
Consolidated Statements of Changes in Shareholders’ Equity
 Three months ended September 30
(Dollars in thousands, unaudited)
Class A
Common Stock
 
Class B
Common Stock
 Surplus 
Retained
Earnings
 
Accumulated
Other
Comprehensive
Loss
 
Total
Shareholders’
Equity
Balance at June 30, 2018$11,005
 $1,005
 $658,918
 $3,020,596
 $(244,638) $3,446,886
Net income
 
 
 117,318
 
 117,318
Other comprehensive loss, net of tax
 
 
 
 (2,937) (2,937)
Repurchase of 125,000 shares of Class A common stock(125) 
 (57,961) 
 
 (58,086)
Cash dividends declared ($0.35 per share)           
Class A common stock
 
 
 (3,817) 
 (3,817)
Class B common stock
 
 
 (351) 
 (351)
Balance at September 30, 2018$10,880
 $1,005
 $600,957
 $3,133,746
 $(247,575) $3,499,013
            
Balance at June 30, 2019$10,175
 $1,005
 $303,880
 $3,440,284
 $(180,731) $3,574,613
Net income
 
 
 124,779
 
 124,779
Other comprehensive income, net of tax
 
 
 
 8,959
 8,959
Repurchase of 295,900 shares of Class A common stock(296) 
 (135,090) 
 
 (135,386)
Cash dividends declared ($0.40 per share)           
Class A common stock
 
 
 (4,081) 
 (4,081)
Class B common stock
 
 
 (402) 
 (402)
Balance at September 30, 2019$9,879
 $1,005
 $168,790
 $3,560,580
 $(171,772) $3,568,482
Nine months ended September 30Three months ended September 30
(Dollars in thousands, unaudited)
Class A
Common Stock
 
Class B
Common Stock
 Surplus 
Retained
Earnings
 
Accumulated
Other
Comprehensive
Loss
 
Total
Shareholders’
Equity
(Dollars in thousands, unaudited)Class A
Common Stock
Class B
Common Stock
Preferred
Stock
SurplusRetained
Earnings
Accumulated
Other
Comprehensive
Loss
Total
Shareholders’
Equity
Balance at December 31, 2017$11,005
 $1,005
 $658,918
 $2,785,430
 $(122,294) $3,334,064
Cumulative effect of adoption of ASU 2016-01
 
 
 18,715
 (18,715) 
Cumulative effect of adoption of ASU 2018-02
 
 
 31,336
 (31,336) 
Balance at June 30, 2019Balance at June 30, 2019$10,175 $1,005 $$303,880 $3,440,284 $(180,731)$3,574,613 
Net incomeNet income— — — — 124,779 — 124,779 
Other comprehensive income, net of taxOther comprehensive income, net of tax— — — — — 8,959 8,959 
Repurchase of 295,900 shares of Class A common stockRepurchase of 295,900 shares of Class A common stock(296)— — (135,090)— — (135,386)
Cash dividends declared ($0.40 per common share)Cash dividends declared ($0.40 per common share)
Class A common stockClass A common stock— — — — (4,081)— (4,081)
Class B common stockClass B common stock— — — — (402)— (402)
Balance at September 30, 2019Balance at September 30, 2019$9,879 $1,005 $$168,790 $3,560,580 $(171,772)$3,568,482 
Balance at June 30, 2020Balance at June 30, 2020$8,929 $1,005 $339,937 $$3,651,237 $(9,664)$3,991,444 
Net income
 
 
 310,840
 
 310,840
Net income— — — — 142,684 — 142,684 
Other comprehensive loss, net of tax
 
 
 
 (75,230) (75,230)Other comprehensive loss, net of tax— — — — — (4,092)(4,092)
Repurchase of 125,000 shares of Class A common stock(125) 
 (57,961) 
 
 (58,086)
Cash dividends declared ($1.05 per share)           
Repurchase of 117,700 shares of Class A common stockRepurchase of 117,700 shares of Class A common stock(118)— — (46,942)— (47,060)
Cash dividends declared ($0.40 per common share)Cash dividends declared ($0.40 per common share)
Class A common stock
 
 
 (11,520) 
 (11,520)Class A common stock— — — — (3,524)— (3,524)
Class B common stock
 
 
 (1,055) 
 (1,055)Class B common stock— — — — (402)— (402)
Balance at September 30, 2018$10,880
 $1,005
 $600,957
 $3,133,746
 $(247,575) $3,499,013
Preferred stock dividends declaredPreferred stock dividends declared— — — — (4,636)— (4,636)
Balance at September 30, 2020Balance at September 30, 2020$8,811 $1,005 $339,937 $$3,738,417 $(13,756)$4,074,414 
           
Nine months ended September 30
(Dollars in thousands, unaudited)(Dollars in thousands, unaudited)Class A
Common Stock
Class B
Common Stock
Preferred
Stock
SurplusRetained
Earnings
Accumulated
Other
Comprehensive
Loss
Total
Shareholders’
Equity
Balance at December 31, 2018$10,623
 $1,005
 $493,962
 $3,218,551
 $(235,187) $3,488,954
Balance at December 31, 2018$10,623 $1,005 $$493,962 $3,218,551 $(235,187)$3,488,954 
Net income
 
 
 355,497
 
 355,497
Net income— — — — 355,497 — 355,497 
Other comprehensive income, net of tax
 
 
 
 63,415
 63,415
Other comprehensive income, net of tax— — — — — 63,415 63,415 
Repurchase of 744,400 shares of Class A common stock(744) 
 (325,172) 
 
 (325,916)Repurchase of 744,400 shares of Class A common stock(744)— — (325,172)— — (325,916)
Cash dividends declared ($1.20 per share)           
Cash dividends declared ($1.20 per common share)Cash dividends declared ($1.20 per common share)
Class A common stock
 
 
 (12,262) 
 (12,262)Class A common stock— — — — (12,262)— (12,262)
Class B common stock
 
 
 (1,206) 
 (1,206)Class B common stock— — — — (1,206)— (1,206)
Balance at September 30, 2019$9,879
 $1,005
 $168,790
 $3,560,580
 $(171,772) $3,568,482
Balance at September 30, 2019$9,879 $1,005 $$168,790 $3,560,580 $(171,772)$3,568,482 
Balance at December 31, 2019Balance at December 31, 2019$9,624 $1,005 $$44,081 $3,658,197 $(126,723)$3,586,184 
Cumulative effect of adoption of ASC 326Cumulative effect of adoption of ASC 326— — — — 36,943 — 36,943 
Net incomeNet income— — — — 353,639 — 353,639 
Other comprehensive income, net of taxOther comprehensive income, net of tax— — — — — 112,967 112,967 
Issuance of preferred stockIssuance of preferred stock— — 339,937 — — 339,937 
Repurchase of 813,090 shares of Class A common stockRepurchase of 813,090 shares of Class A common stock(813)— — (44,081)(288,861)— (333,755)
Cash dividends declared ($1.20 per common share)Cash dividends declared ($1.20 per common share)
Class A common stockClass A common stock— — — — (10,869)— (10,869)
Class B common stockClass B common stock— — — — (1,206)— (1,206)
Preferred stock dividends declaredPreferred stock dividends declared— — — — (9,426)— (9,426)
Balance at September 30, 2020Balance at September 30, 2020$8,811 $1,005 $339,937 $$3,738,417 $(13,756)$4,074,414 
See accompanying Notes to Unaudited Consolidated Financial Statements.

6

Table of Contents
First Citizens BancShares, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
Nine months ended September 30 Nine months ended September 30
(Dollars in thousands, unaudited)2019 2018(Dollars in thousands, unaudited)20202019
CASH FLOWS FROM OPERATING ACTIVITIES   CASH FLOWS FROM OPERATING ACTIVITIES
Net income$355,497
 $310,840
Net income$353,639 $355,497 
Adjustments to reconcile net income to cash provided by operating activities:   Adjustments to reconcile net income to cash provided by operating activities:
Provision for loan and lease losses23,714
 16,883
Provision for credit losses on loans and leasesProvision for credit losses on loans and leases52,949 23,714 
Deferred tax expense43,939
 13,642
Deferred tax expense16,227 43,939 
Net change in current taxes(33,433) (21,266)
Depreciation77,024
 71,484
Net increase (decrease) in accrued interest payable14,147
 (1,552)
Net increase in current tax receivableNet increase in current tax receivable(38,878)(33,433)
Depreciation and amortizationDepreciation and amortization81,169 77,024 
Net (decrease) increase in accrued interest payableNet (decrease) increase in accrued interest payable(7,620)14,147 
Net increase in income earned not collected(3,567) (7,650)Net increase in income earned not collected(28,025)(3,567)
Contribution to pension plansContribution to pension plans(100,000)(3,500)
Realized gains on investment securities available for sale, net(6,855) 
Realized gains on investment securities available for sale, net(54,972)(6,855)
Marketable equity securities gains, net(13,505) (9,265)Marketable equity securities gains, net(10,461)(13,505)
Gain on extinguishment of debt
 (26,517)
Origination of loans held for sale(518,894) (456,193)Origination of loans held for sale(775,900)(518,894)
Proceeds from sale of loans held for sale490,261
 468,705
Proceeds from sale of loans held for sale743,508 490,261 
Gain on sale of loans held for sale(10,308) (8,640)Gain on sale of loans held for sale(25,728)(10,607)
Gain on sale of portfolio loans(299) 
Net write-downs/losses on other real estate owned1,924
 3,156
Net write-downs/losses on other real estate owned2,360 1,924 
Losses on premises and equipment1,082
 1,480
Net accretion of premiums and discounts(29,737) (22,965)
Net amortization (accretion) of premiums and discountsNet amortization (accretion) of premiums and discounts4,599 (24,769)
Amortization of intangible assets17,934
 17,580
Amortization of intangible assets18,589 17,934 
Net change in FDIC payable for shared-loss agreements4,968
 3,234
Net change in mortgage servicing rights(3,770) (4,026)Net change in mortgage servicing rights(1,332)(3,770)
Net change in other assets1,454
 34,851
Net change in other assets(6,394)2,536 
Net change in other liabilities(12,416) (53,708)Net change in other liabilities(7,472)(8,916)
Net cash provided by operating activities399,160
 330,073
Net cash provided by operating activities216,258 399,160 
CASH FLOWS FROM INVESTING ACTIVITIES   CASH FLOWS FROM INVESTING ACTIVITIES
Net increase in loans outstanding(629,705) (702,356)Net increase in loans outstanding(3,876,578)(629,705)
Purchases of investment securities available for sale(3,706,949) (979,495)Purchases of investment securities available for sale(7,608,380)(3,706,949)
Purchases of investment securities held to maturity(223,353) (68,699)Purchases of investment securities held to maturity(856,047)(223,353)
Purchases of marketable equity securities(23,238) (2,818)Purchases of marketable equity securities(333,126)(23,238)
Proceeds from maturities, calls, and principal repayments of investment securities held to maturity305,479
 196,146
Proceeds from maturities, calls, and principal repayments of investment securities held to maturity134,736 305,479 
Proceeds from maturities, calls, and principal repayments of investment securities available for sale1,690,277
 1,046,293
Proceeds from maturities, calls, and principal repayments of investment securities available for sale1,909,462 1,690,277 
Proceeds from sales of investment securities available for sale1,746,099
 327,737
Proceeds from sales of investment securities available for sale3,889,386 1,746,099 
Proceeds from sales of marketable equity securities12,739
 9,503
Proceeds from sales of marketable equity securities332,762 12,739 
Net (increase) decrease in overnight investments(150,006) 455,295
Net increase in overnight investmentsNet increase in overnight investments(1,994,972)(150,006)
Proceeds from sales of portfolio loans24,247
 
Proceeds from sales of portfolio loans24,247 
Cash paid to FDIC for settlement of shared-loss agreementCash paid to FDIC for settlement of shared-loss agreement(99,468)
Proceeds from sales of other real estate owned18,892
 23,488
Proceeds from sales of other real estate owned19,683 18,892 
Proceeds from sales of premises and equipment128
 1,648
Proceeds from sales of premises and equipment46 128 
Purchases of premises and equipment(89,219) (91,200)Purchases of premises and equipment(98,490)(89,219)
Business acquisitions, net of cash acquired(73,792) (106,298)Business acquisitions, net of cash acquired(59,999)(73,792)
Net cash (used in) provided by investing activities(1,098,401) 109,244
Net cash used in investing activitiesNet cash used in investing activities(8,640,985)(1,098,401)
CASH FLOWS FROM FINANCING ACTIVITIES   CASH FLOWS FROM FINANCING ACTIVITIES
Net increase (decrease) in time deposits376,596
 (218,826)
Net (decrease) increase in time depositsNet (decrease) increase in time deposits(759,491)376,596 
Net increase in demand and other interest-bearing deposits701,426
 496,499
Net increase in demand and other interest-bearing deposits8,556,808 701,426 
Net decrease in short-term borrowings(138,741) (127,547)Net decrease in short-term borrowings(44,344)(138,741)
Repayment of long-term obligations(43,545) (717,370)Repayment of long-term obligations(82,747)(43,545)
Origination of long-term obligations100,000
 125,000
Origination of long-term obligations400,000 100,000 
Net proceeds from subordinated notes issuanceNet proceeds from subordinated notes issuance345,849 
Net proceeds from preferred stock issuanceNet proceeds from preferred stock issuance339,937 
Repurchase of common stock(321,263) (58,086)Repurchase of common stock(333,755)(321,263)
Cash dividends paid(13,739) (12,612)Cash dividends paid(21,830)(13,739)
Net cash provided by (used in) financing activities660,734
 (512,942)
Net cash provided by financing activitiesNet cash provided by financing activities8,400,427 660,734 
Change in cash and due from banks(38,507) (73,625)Change in cash and due from banks(24,300)(38,507)
Cash and due from banks at beginning of period327,440
 336,150
Cash and due from banks at beginning of period376,719 327,440 
Cash and due from banks at end of period$288,933
 $262,525
Cash and due from banks at end of period$352,419 $288,933 
Nine months ended September 30
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:   SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:20202019
Transfers of loans to other real estate$13,242
 $17,013
Transfers of loans to other real estate$10,295 $13,242 
Dividends declared but not paid4,397
 4,168
Dividends declared but not paid3,926 4,397 
Net reclassification of portfolio loans to (from) loans held for sale22,758
 (2,016)
Net reclassification of portfolio loans (to) from loans held for saleNet reclassification of portfolio loans (to) from loans held for sale(3,464)22,758 
Transfers of premises and equipment to other real estate2,184
 
Transfers of premises and equipment to other real estate8,133 2,184 
Transfer of investment securities available for sale to held to maturity
 2,485,761
Unsettled common stock repurchases4,653
 
Unsettled common stock repurchases4,653 
Initial recognition of operating lease assets70,652
 
Initial recognition of operating lease liabilities71,793
 
See accompanying Notes to Unaudited Consolidated Financial Statements.

7

Table of Contents
First Citizens BancShares, Inc. and Subsidiaries
Notes to Unaudited Consolidated Financial Statements

NOTE A - ACCOUNTING POLICIES AND BASIS OF PRESENTATION

First Citizens BancShares, Inc. (BancShares)(“BancShares”) is a financial holding company organized under the laws of Delaware and conducts operations through its banking subsidiary, First-Citizens Bank & Trust Company (FCB)(“FCB”), which is headquartered in Raleigh, North Carolina.
General
These consolidated financial statements and notes thereto are presented in accordance with instructions for Form 10-Q and Article 10 of Regulation S-X and, therefore, do not include all information and notes necessary for a complete presentation of financial position, results of operations and cash flow activity required in accordance with accounting principles generally accepted in the United States of America (GAAP)(“GAAP”). In the opinion of management, all normal recurring adjustments necessary for a fair presentation of the consolidated financial position and consolidated results of operations have been made. The unaudited interim consolidated financial statements included in this Form 10-Q should be read in conjunction with the consolidated financial statementsConsolidated Financial Statements and notesNotes to the consolidated financial statementsConsolidated Financial Statements included in BancShares'BancShares’ Annual Report on Form 10-K for the year ended December 31, 2018.2019.
Reclassifications
In certain instances, amounts reported in prior years'periods’ consolidated financial statements have been reclassified to conform to the current financial statement presentation. Such reclassifications had no effect on previously reported cash flows, shareholders'shareholders’ equity or net income.
During the third quarter of 2019, the Company identified items in the prior period related to unsettled investment activity that had been reported as cash flows from operating activities and should have been presented as investing activities. The Company corrected the previously presented cash flows for this activity and in doing so, decreased net cash flows from operating activities with an offsetting increase in net cash flows from investing activities. The Company has evaluated the effect of the incorrect presentation, both qualitatively and quantitatively, and concluded that it was immaterial.
Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions thatwhich affect the amounts reported. Actual results could differ from those estimates. The estimates that BancShares considers significant are the allowance for loan and leasecredit losses, fair value measurements, Federal Deposit Insurance Corporation (FDIC) shared-loss payable, pension plan assumptions, goodwill and other intangible assets, and income taxes.
Issuance of Preferred Stock and Subordinated Debt
On March 4, 2020, BancShares completed its public offering of $350 million aggregate principal amount of its 3.375% Fixed-to-Floating Rate Subordinated Notes due 2030 and redeemable at the option of BancShares starting in 2025. On March 12, 2020, BancShares issued and sold an aggregate of 13,800,000 depositary shares, each representing a 1/40th interest in a share of 5.375% Non-Cumulative Perpetual Preferred Stock, Series A, par value $0.01 per share, with a liquidation preference of $25 per Depositary Share (equivalent to $1,000 per share of Series A Preferred Stock) for a total of $345 million. The capital raise provides liquidity for general corporate purposes, which may include, but is not limited to, providing capital to support our growth organically or through strategic acquisitions, financing investments and capital expenditures, for funding investments in First Citizens Bank as regulatory capital, and redeeming or repurchasing our common stock.
Share Repurchases
During the third quarter of 2020, BancShares repurchased 117,700 shares of Class A common stock for $47.1 million at an average cost per share of $399.82. During the third quarter of 2019, BancShares repurchasedpurchased a total of 295,900 shares of Class A common stock for $135.4 million at an average cost per share of $457.50. During the nine months ended September 30, 2020, BancShares repurchased 813,090 shares of Class A common stock for $135.4333.8 million at an average cost per share of $410.48. During the nine months ended September 30, 2019, BancShares repurchased a total of 744,400 shares of Class A common stock for $325.9 million at an average cost per share of $457.50. During the first nine months of 2019, BancShares repurchased a total of 744,400shares of Class A common stock for $325.9 million at an average cost per share of $437.84. During the three and nine months ended September 30, 2018, BancShares repurchased a total of 125,000 shares of Class A common stock for $58.1 million at an average cost per share of $464.68437.84. All Class A common stock repurchases completed in 2019 and 2018 were consummated under previously approved authorizations.
The sharesshare repurchases in the third quarter ofduring 2020 and 2019 included 45,000 shares and 50,000 shares, respectively, of Class A common stock purchasedrepurchased from Ella Ann Holding, as trustee of her revocable trust. Mrs. Holding is the widow of BancShares’ former Executive Vice Chairman, Frank B. Holding, and the mother of Frank B. Holding, Jr. and Hope H. Bryant, BancShares’ Chairman and Chief Executive Officer and Vice Chairman, respectively. Pursuant to the existing share purchaserepurchase authorization and BancShares’ related person transaction policy, the board’sBoard of Director’s (the “Board”) independent Audit Committee reviewed and approved the repurchase of up to 250,000 shares held by Mrs. Holding on or before April 30, 2020.
Upon expiration of the most recent share repurchase authorization on July 31, 2020, pursuantshare repurchase activity has ended and will be reevaluated in subsequent periods.
8

Table of Contents
Small Business Administration Paycheck Protection Program
The Small Business Administration Paycheck Protection Program (“SBA-PPP”) is one of the centerpieces of the Coronavirus Aid Relief and Economic Security Act (the “CARES Act”), which was passed on March 27, 2020 in response to BancShares’ related person transaction policy.the outbreak of coronavirus (“COVID-19”) and was supplemented with subsequent legislation. Overseen by the United States (“U.S.”) Treasury Department, the SBA-PPP offers cash-flow assistance to nonprofit and small business employers through guaranteed loans for expenses incurred between February 15, 2020, and August 8, 2020. Borrowers are eligible for forgiveness of principal and accrued interest on SBA-PPP loans to the extent that the proceeds were used to cover eligible payroll costs, interest costs, rent, and utility costs over a period of between eight and 24-weeks after the loan is made as long as the borrower retains its employees and their compensation levels. The CARES Act authorized the SBA to temporarily guarantee these loans. The SBA began processing forgiveness payments during the fourth quarter of 2020.
SubsequentDue to quarter-end through October 31, 2019, BancShares repurchasedthe unique nature of these provisions, SBA-PPP loans have been disclosed as a separate loan class. Origination fees received from the SBA are capitalized into the carrying amount of the loans. The deferred fee income, net of origination costs, is recognized over the life of the loan as an additional 146,100 sharesadjustment to yield using the effective interest method. As of Class A common stock for $69.1September 30, 2020, loans outstanding of $3.11 billion have generated $28.9 million at an average cost per shareand $47.9 million of $472.94, which included 50,000 shares repurchased from Mrs. Holding.
On October 29, 2019,interest income during the Board authorized share repurchasesthree and nine month periods ended September 30, 2020, respectively. Remaining unamortized deferred fees and costs on SBA-PPP loans are $76.0 million as of up to 500,000 of BancShares' Class A common stock for the period November 1, 2019 through January 31,September 30, 2020. This authority will supersede all previously approved authorities.

Recently Adopted Accounting Pronouncements
Financial Accounting Standards Board (FASB)(“FASB”) Accounting Standards Update (ASU) 2016-02, Leases (Topic 842)
This ASU increases transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The key difference between prior standards and this ASU is the requirement for lessees to recognize all lease contracts on their balance sheet. This ASU requires lessees to classify leases as either operating or finance leases, which are substantially similar to the previous operating and capital leases classifications. The distinction between these two classifications under the new standard does not relate to balance sheet treatment, but relates to treatment in the statements of income and cash flows. Lessor guidance remains largely unchanged with the exception of how a lessor determines the appropriate lease classification for each lease to better align the lessor guidance with revised lessee classification guidance.
We adopted this standard, as of January 1, 2019, using the effective date method that allows for entities to initially apply the new leases standard at the adoption date. In addition, we made several policy elections permitted under the transition guidance, which among other things, allowed us to carry forward the historical lease classification. We determined that most renewal options would not be reasonably determinable in estimating the expected lease term.
We made the policy election available under Topic 842 to combine lease and non-lease components and applied this practical expedient to leases in effect prior to the date of adoption. We will continue to apply the practical expedient to all leases entered into going forward.
The adoption of the new standard had an impact on our Consolidated Balance Sheet as of January 1, 2019, with the recording of operating Right-of-Use (ROU) assets and operating lease liabilities of $70.7 million and $71.8 million, respectively. The operating lease liability included a $1.1 million fair value adjustment for leases assumed in the acquisition of HomeBancorp, Inc. (HomeBancorp). In addition, at the adoption date we had finance lease ROU assets and finance lease liabilities, previously classified as capital leases, of $9.1 million and $8.3 million, respectively.  The Company did not have a cumulative-effect adjustment to the opening balance of retained earnings at commencement. The Company has no related party lease agreements.  This ASU did not have a material impact on our Consolidated Statements of Income. See Note N in the Consolidated Financial Statements for additional disclosures.
FASB ASU 2018-15 - Intangibles - Goodwill and Other - Internal Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract
This ASU aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include internal-use software license). This ASU requires entities to use the guidance in FASB ASC 350-40, Intangibles - Goodwill and Other - Internal Use Software, to determine whether to capitalize or expense implementation costs related to the service contract. This ASU also requires entities to (1) expense capitalized implementation costs of a hosting arrangement that is a service contract over the term of the hosting arrangement (2) present the expense related to the capitalized implementation costs in the same line item on the income statement as fees associated with the hosting element of the arrangement (3) classify payments for capitalized implementation costs in the statement of cash flows in the same manner as payments made for fees associated with the hosting element (4) present the capitalized implementation costs in the same balance sheet line item that a prepayment for the fees associated with the hosting arrangement would be presented.
The amendments in this ASU are effective for fiscal years beginning after December 15, 2019 and interim periods within those fiscal years. Early adoption is permitted. BancShares adopted this standard effective July 1, 2019 on a prospective basis. As of September 30, 2019, $3.7 million of deferred implementation costs related to cloud computing arrangements were recorded in other assets. These costs are expensed over the fixed, noncancellable term of the arrangement and are recorded to processing fees paid to third parties, consistent with the line item of the income statement where fees paid for the associated hosted service are recorded.

Recently Issued Accounting Pronouncements
FASB ASU 2018-14 - Compensation - Retirement Benefits - Defined Benefit Plans - General (Subtopic 715-20): Disclosure Framework - Changes to the Disclosure Requirements for Defined Benefit Plans
This ASU modifies the disclosure requirements for employers that sponsor defined benefit pension or other postretirement plans by eliminating the requirement to disclose the amounts in accumulated other comprehensive income expected to be recognized as components of net periodic benefit cost over the next fiscal year and adding a requirement to disclose an explanation of the reasons for significant gains and losses related to changes in the benefit obligation for the period.
The amendments in this ASU are effective for public entities for fiscal years ending after December 15, 2020. Early adoption is permitted for all entities. BancShares will adopt all applicable amendments and update the disclosures as appropriate during the first quarter of 2020.
FASB ASU(“ASU”) 2018-13 - Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement
This ASU modifies the disclosure requirements on fair value measurements by eliminating the requirements to disclose (1) the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy (2) the policy for timing of transfers between levels and (3) the valuation processes for Level 3 fair value measurements. This ASU also added specific disclosure requirements for fair value measurements for public business entities including the requirement to disclose the changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements.
The amendments inBancShares adopted this ASU are effective for all entities for fiscal years beginning after December 15, 2019, and all interim periods within those fiscal years. Early adoption is permitted upon issuance of the ASU. Entities are permitted to early adopt amendments that remove or modify disclosures and delay the adoption of the additional disclosures until their effective date. BancShares will adopt all applicable amendments and update the disclosures as appropriate during the first quarter of 2020.2020 and have made all applicable updates to the disclosure within the Notes to the Unaudited Consolidated Financial Statements.
FASB ASU 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment
This ASU eliminates Step 2 from the goodwill impairment test. Under Step 2, an entity had to perform procedures to determine the fair value at the impairment testing date of its assets and liabilities (including unrecognized assets and liabilities) following the procedure that would be required in determining the fair value of assets acquired and liabilities assumed in a business combination. Instead, under the amendments in this ASU, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. Additionally, an entity should consider income tax effects from any tax deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment loss, if applicable. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. This ASU eliminates the requirements for any reporting unit with a zero or negative carrying amount to perform a qualitative test.
ThisBancShares adopted this ASU will be effective for BancShares' annual or interim goodwill impairment tests for fiscal years beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. We expect to adoptduring the guidance for our annual impairment test in fiscal year 2020. BancShares does not anticipate anyfirst quarter 2020 with no impact to our consolidated financial position or consolidated results of operations as a result of the adoption. There was 0 impairment recorded as a result of our annual assessment during the third quarter of 2020.
FASB ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
This ASU introduces(and all subsequent ASUs on this topic) introduce the current expected credit loss (“CECL”) model, a new credit loss methodology, which requires earlier recognition of credit losses, replacing multiple existing impairment methods in current GAAP, which generally require that a loss be incurred before it is recognized. The amendments in this ASU require loss estimates be determined over the lifetime of the asset and broaden the information that an entity must consider in developing its expected credit losses. The ASU does not specify a method for measuring expected credit losses and allows an entity to apply methods that reasonably reflect its expectations of the credit loss estimate based on the entity's size, complexity and risk profile. In addition, the disclosures of credit quality indicators in relation to the amortized cost of financing receivables, a current disclosure requirement, are further disaggregated by year of origination.
9

Table of Contents
BancShares adopted this ASU (and all subsequent ASUs on this topic) as of January 1, 2020 using the modified retrospective approach for all loans, leases, debt securities designated as held to maturity, and unfunded loan commitments. BancShares adopted the ASU using the prospective approach for debt securities available for sale and purchased credit deteriorated (“PCD”) loans previously accounted for under Accounting Standard Codification (“ASC”) ASC 310-30. Results for reporting periods beginning after January 1, 2020 are presented under ASC 326, while prior period amounts continue to be reported in accordance with previously applicable GAAP. BancShares made changes to loan classifications and segmentation in order to align with ASC 326 requirements and facilitate CECL modeling. Using this updated segmentation, BancShares developed new loan level models to estimate the allowance for credit losses (“ACL”) and facilitate revised disclosures.
The information presented below represents changes from Note A, Accounting Policies and Basis of Presentation, included in BancShares’ Annual Report on Form 10-K for the year ended December 31, 2019, as well as information on the impact of adoption.
Accounting Policy - Debt Securities
BancShares classifies debt securities as held to maturity (“HTM”) or available for sale (“AFS”). Debt securities are classified as HTM when BancShares has the intent and ability to hold the securities to maturity and are reported at amortized cost. Other debt securities are classified as AFS and reported at estimated fair value, with unrealized gains and losses, net of income taxes, reported in Accumulated Other Comprehensive Income (“AOCI”). Amortization of premiums and accretion of discounts for debt securities are included in interest income. Realized gains and losses from the sale of debt securities are determined by specific identification on a trade date basis and are included in noninterest income.
BancShares performs pre-purchase due diligence and evaluates the credit risk of AFS and HTM debt securities purchased directly into our portfolio or via acquisition. If securities have evidence of more than insignificant credit deterioration since issuance, they are designated as purchased credit deteriorated (“PCD”). PCD securities are recorded at fair value at the date of acquisition which includes an associated allowance that is added to the purchase price or fair value to arrive at the Day 1 amortized cost basis. The difference between the purchase price and the Day 1 amortized cost is amortized or accreted to interest income over the contractual life of the securities using the effective interest method.
For AFS securities, management performs a quarterly analysis of the investment portfolio to evaluate securities currently in an unrealized loss position for potential credit-related impairment. If BancShares intends to sell a security, or does not have the standard will applyintent and ability to loans, unfunded loan commitmentshold a security before recovering the amortized cost, the entirety of the unrealized loss is immediately recorded in earnings. For the remaining securities, an analysis is performed to determine if any portion of the unrealized loss recorded relates to credit impairment. If credit related impairment exists, the amount is recorded through the ACL and related provision. This review includes indicators such as changes in credit rating, delinquency, bankruptcy or other significant news event impacting the issuer.
BancShares’ portfolio of HTM debt securities. A cross-functional team co-ledsecurities is made up of mortgage-backed securities issued by Corporate Financegovernment agencies and Risk Management is in place to implementgovernment sponsored entities. Given the new standard. We have completed initial currenthistorically strong credit rating of the U.S. Treasury and the long history of no credit losses on debt securities issued by government agencies and government sponsored entities, we determined 0 expected credit losses (CECL) modelson the HTM portfolio.
Accounting Policy - Loans and Leases
BancShares’ accounting interpretations. Wemethods for loans and leases depends on whether they are originated or purchased, and if purchased, whether or not the loans reflect more than insignificant credit deterioration since origination as of the date of acquisition.
Non-Purchased Credit Deteriorated Loans
Non-Purchased Credit Deteriorated (“Non-PCD”) loans consist of loans originated by BancShares and loans purchased from other institutions that do not reflect more than insignificant credit deterioration at acquisition.
Originated loans for which management has the intent and ability to hold for the foreseeable future are classified as held for investment and carried at the principal amount outstanding net of any unearned income, charge-offs and unamortized fees and costs. Nonrefundable fees collected and certain direct costs incurred related to loan originations are deferred and recorded as an adjustment to loans outstanding. The net amount of the nonrefundable fees and costs is amortized to interest income over the contractual lives using methods that approximate a constant yield.
Purchased loans which do not reflect more than insignificant credit deterioration at acquisition are classified as non-PCD loans. These loans are recorded at fair value at the date of acquisition and an initial allowance is recorded on these assets as provision expense at the date of acquisition. The difference between the fair value and the unpaid principal balance at the acquisition date is amortized or accreted to interest income over the contractual life of the loan using the effective interest method.
10

Table of Contents
Purchased Credit Deteriorated Loans
Purchased loans which reflect a more than insignificant credit deterioration since origination as of the date of acquisition are classified as PCD and are recorded at acquisition-date amortized cost, which is the purchase price or fair value in a business combination, plus our initial estimate of expected credit losses. The difference between the unpaid principal balance and the acquisition date amortized cost is amortized or accreted to interest income over the contractual life of the loan using the effective interest method.
The performance of all loans within the BancShares portfolio is subject to a number of external risks, including but not limited to changes in the overall health of the economy, declines in real estate or other collateral values, changes in the demand for products and services and personal events, such as death, disability or change in marital status. BancShares evaluates and reports its non-PCD and PCD loan portfolios separately, and each non-PCD portfolio is further divided into commercial and consumer segments based on the type of borrower, purpose, collateral and/or our underlying credit management processes. Additionally, non-PCD commercial and consumer loans are assigned to loan classes, which further disaggregate the loan portfolio. PCD loans are reported as a single loan segment and class.
Upon adoption of ASC 326, owner occupied and non-owner occupied commercial real estate were segregated into separate classes within the commercial segment. Similarly, consumer auto was segregated into its own class within the consumer segment. These enhancements were made to capture the unique credit characteristics used in our CECL models. Information for reporting periods beginning after January 1, 2020 are presented in accordance with ASC 326 and reflect changes to the respective classes, while prior period amounts continue to refinebe reported in accordance with previously applicable GAAP and testhave not been reclassified to conform to the current financial statement presentation.
The following represent our models, estimation techniques, operational processesclasses of loans as of January 1, 2020 upon adoption of ASC 326 (with the exception of SBA-PPP, which was added during second quarter 2020):
Commercial loans and controlsleases
Construction and land development - Construction and land development consists of loans to finance land for development of commercial or residential real property and construction of multifamily apartments or other commercial properties. These loans are highly dependent on the supply and demand for commercial real estate as well as the demand for newly constructed residential homes and lots acquired for development. Deterioration in demand could result in decreased collateral values, which could make repayments of outstanding loans difficult for customers.
Owner occupied commercial mortgage - Owner occupied commercial mortgages consists of loans to purchase or re-finance owner occupied nonresidential properties. This includes office buildings, other commercial facilities, and farmland. Commercial mortgages secured by owner occupied properties are primarily dependent on the ability of borrowers to achieve business results consistent with those projected at loan origination. While these loans and leases are collateralized by real property in an effort to mitigate risk, it is possible the liquidation of collateral will not fully satisfy the obligation.
Non-owner occupied commercial mortgage - Non-owner occupied commercial mortgage consists of loans to purchase or refinance investment nonresidential properties. This includes office buildings and other facilities rented or leased to unrelated parties, as well as farmland and multifamily properties. The primary risk associated with income producing commercial mortgage loans is the ability of the income-producing property that collateralizes the loan to produce adequate cash flow to service the debt. While these loans and leases are collateralized by real property in an effort to mitigate risk, it is possible the liquidation of collateral will not fully satisfy the obligation.
Commercial and industrial and leases - Commercial and industrial loans consist of loans or lines of credit to finance accounts receivable, inventory or other general business needs, business credit cards, and lease financing agreements for equipment, vehicles, or other assets. The primary risk associated with commercial and industrial and lease financing loans is the ability of borrowers to achieve business results consistent with those projected at origination. Failure to achieve these projections presents risk the borrower will be unable to service the debt consistent with the contractual terms of the loan or lease.
SBA-PPP - These loans were originated as part of the SBA-PPP to finance payroll and other costs for nonprofit and small businesses impacted by the COVID-19 pandemic. These loans are guaranteed by the SBA and borrowers have the ability to qualify for loan forgiveness through the U.S. Treasury.
Consumer loans
Residential mortgage - Residential mortgage consists of loans to purchase or refinance the borrower’s primary dwelling, secondary residence or vacation home and are often secured by 1-4 family residential property. Significant and rapid declines in real estate values can result in borrowers having debt levels in excess of the current market value of the collateral.
11

Table of Contents
Revolving mortgage - Revolving mortgage consists of home equity lines of credit and other lines of credit secured by first or second liens on the borrower’s primary residence. These loans are secured by both senior and junior liens on the residential real estate and are particularly susceptible to declining collateral values. This risk is elevated for loans secured by junior lines as a substantial decline in value could render the junior lien position effectively unsecured.
Construction and land development - Construction and land development consists of loans to construct a borrower’s primary or secondary residence or vacant land upon which the owner intends to construct a dwelling at a future date. These loans are typically secured by undeveloped or partially developed land in anticipation of completing construction of a 1-4 family residential property. There is risk these construction and development projects can experience delays and cost overruns exceeding the borrower’s financial ability to complete the project. Such cost overruns can result in foreclosure of partially completed and unmarketable collateral.
Consumer auto loans - Consumer auto loans consist of installment loans to finance purchases of vehicles. These loans include direct auto loans originated in bank branches, as well indirect auto loans originated through agreements with auto dealerships. The value of the underlying collateral within this class is at risk of potential rapid depreciation which could result in unpaid balances in excess of the collateral.
Other consumer - Other consumer loans consist of loans to finance unsecured home improvements, student loans and revolving lines of credit that can be secured or unsecured, including personal credit cards. The value of the underlying collateral within this class is at risk of potential rapid depreciation which could result in unpaid balances in excess of the collateral.
Accounting Policy - Nonperforming Assets and Troubled Debt Restructurings
Nonperforming Assets
Nonperforming assets (“NPAs”) include nonaccrual loans, past due securities and foreclosed property. Foreclosed property consists of real estate and other assets acquired as a result of loan defaults and is discussed below.
All loans are classified as past due when the payment of principal and interest based upon contractual terms is greater than 30 days delinquent. Loans are generally placed on nonaccrual when principal or interest becomes 90 days past due or when it is probable the principal or interest is not fully collectible. When loans are placed on nonaccrual, all previously uncollected accrued interest is reversed from interest income and the ongoing accrual of interest is discontinued. All payments received thereafter are applied as a reduction of the remaining principal balance as long as doubt exists as to the ultimate collection of the principal. Loans and leases are generally removed from nonaccrual status when they become current for a sustained period of time and there is no longer concern as to the collectability of principal and interest.
Securities are also classified as past due when the payment of principal and interest based upon contractual terms is greater than 30 days delinquent. Missed interest payments on securities are rare. We review all securities with delinquent interest and immediately charge off any accrued interest determined to be useduncollectible.
Troubled Debt Restructurings
A loan is considered a troubled debt restructuring (“TDR”) when both of the following occur: (1) a modification to a borrower’s debt agreement is made and (2) a concession is granted for economic or legal reasons related to a borrower’s financial difficulties that otherwise would not be granted. TDR concessions could include short-term deferrals of interest, modifications of payment terms, or (in certain limited instances) forgiveness of principal or interest. Loans restructured as a TDR are treated and reported as such for the remaining life of the loan. TDR loans can be nonaccrual or accrual, depending on the individual facts and circumstances of the borrower. In circumstances where a portion of the loan balance is charged-off, the remaining balance is typically classified as nonaccrual.
Accounting Policy - Allowance for Credit Losses
Loans
Loans within the various reporting classes are segregated into pools with similar risk characteristics and models are built to estimate the ACL. These loan level ACL models estimate the probability of default and loss given default for individual loans within the risk pool based on historical loss experience, borrower characteristics, collateral type, forecasts of relevant economic conditions, expected future recoveries and other factors. Pools for estimating the ACL are aggregated into loan classes, as described above, which roll up into commercial and consumer loan segments. Non-PCD and PCD loans are modeled together within the loan level models using acquired and PCD indicator variables to provide differentiation of individual loan risk. BancShares uses a two year reasonable and supportable forecast period which incorporates economic forecasts at the time of evaluation. For most pools, BancShares uses a 12-month straight-line reversion period to historical averages for model inputs; however for the consumer other, consumer card and commercial card pools, immediate reversion to historical net loss rates is utilized.
12

Table of Contents
The ACL for SBA-PPP loans originated during 2020 are separately evaluated given the explicit government guarantee. This analysis, which incorporated historical experience with similar SBA guarantees and underwriting, concluded the likelihood of loss was remote and therefore these loans were assigned a 0 expected credit loss in preparing CECL loss estimatesthe ACL.
The ACL represents management’s best estimate of credit losses expected over the life of the loan, adjusted for expected contractual payments and related financial statement disclosures. We have also begun evaluating our debt securities portfolio to determine the impact of adoptionprepayment expectations. Prepayment assumptions were developed through a review of CECL. We expectBancShares’ historical prepayment activity and began with a review of prepayment assumptions utilized in other modeling activities. Estimates for loan losses are determined by analyzing quantitative and qualitative components present as of the evaluation date. Adjustments to the ACL are recorded with a corresponding entry to provision for credit losses. Loan balances considered uncollectible are charged-off against the ACL. Recoveries of amounts previously charged-off are credited to the ACL.
A primary component of determining the ACL on loans is the actual net loss history of the various loan pools. For commercial pools, key factors utilized in the models include delinquency trends as well as macroeconomic variables such as unemployment and commercial real estate price index. For consumer pools, key factors include delinquency trends and the borrower’s original credit score, as well as other macroeconomic variables such as unemployment, gross domestic product, home price index, and commercial real estate index. As the models project losses over the life of the loans, prepayment assumptions also serve as significant portioninputs. Model outputs may be adjusted through a qualitative assessment to reflect economic conditions and trends not captured within the models including credit quality, concentrations, and significant policy and underwriting changes.
Within our ACL model, TDRs meet the definition of default and are given a 100% probability of default rating. TDRs are not individually evaluated unless determined to be collateral-dependent. Therefore, loss given default is calculated based on the individual risk characteristics of the loan as defined in the model.
When loans do not share risk characteristics similar to others in the pool, the ACL is evaluated on an individual basis. Given that BancShares' CECL models are loan level models, the population of loans evaluated individually is minimal and consists primarily of loans greater than $500 thousand and determined to be collateral-dependent. BancShares elected the practical expedient allowed under ASC 326 to assess the collectability of these loans, where repayment is expected to be provided substantially through operation or sale of collateral, based on the fair value of the underlying collateral. The fair value of the collateral is estimated using appraised and market values (appropriately adjusted for an assessment of the sales and marketing costs when applicable). A specific allowance is established, or partial charge-off is recorded, for the difference between the excess amortized cost of loan and the collateral’s estimated fair value.
Accrued Interest Receivable
BancShares has elected not to measure an ACL for accrued interest receivable and has excluded it from the amortized cost basis of loans and held to maturity debt securities as our securities portfolioaccounting policies and credit monitoring provide that uncollectible accrued interest is reversed or written off against interest income in a timely manner.
Unfunded Commitments
A reserve for unfunded commitments is established for off-balance sheet exposures such as unfunded balances for existing lines of credit, commitments to have anextend future credit, as well as both standby and commercial letters of credit when there is a contractual obligation to extend credit and when this extension of credit is not unconditionally cancellable (i.e. commitment cannot be canceled at any time). These unfunded commitments are assessed to determine both the probability of funding as well the expectation of zero losses and therefore have no initial impact at adoption.

future losses. The CECL calculated losses onexpected funding balance is used in the loan portfolio are derived using estimated probability of default and loss given default models based on historical loss experience, borrower characteristics, forecaststo determine the reserve. The reserve for unfunded commitments was $14.0 million at September 30, 2020, and is recorded within other liabilities with changes recorded through other expense.
Adoption Impact
Upon adoption, BancShares recorded a net decrease of relevant economic conditions and other factors. Bancshares intends to use a two-year reasonable and supportable forecast period that incorporates one economic forecast, with a 12-month straight-line reversion period to historical averages. The outstanding loans are bifurcated between commercial and non-commercial portfolios and then further segmented into pools with similar risk characteristics. The commercial portfolio, comprising$37.9 million in the majority of Bancshares’ total loans, primarily consists of loans with short contractual maturities that are expected to result inACL which included a reduction toof $56.9 million in the allowance for credit losses. This reduction is expected to be partiallyACL on non-PCD loans, offset by an increase of $19.0 million in the allowance for credit lossesACL on PCD loans. The $56.9 million reduction in the non-commercial portfolio given its longer contractual maturities. The Company is still evaluating the credit loss models for purchase credit impairedACL on non-PCD loans, (PCI) to determine the appropriate amount required to be added to the allowance for credit losses.
BancShares continues to evaluate the impact of this standard on its consolidated financial statements but the total magnitude of this impact is still being finalized. The final impact will be dependent on, among other items, loan and debt security portfolio composition and credit quality at the adoption date, as well as economic conditions, financialan $8.9 million increase in the reserve for unfunded commitments, net of deferred taxes, resulted in an increase in retained earnings of $36.9 million. The $19.0 million increase in the ACL on PCD loans was a reclassification of the PCD credit discount and resulted in a gross up of loan balances by this same amount and did not have any effect on retained earnings. Impact to total capital and capital ratios was not significant and we did not elect the capital phase-in option allowable for regulatory reporting purposes. There was 0 ACL recorded on debt securities held to maturity at adoption.
The largest changes in the ACL, affecting beginning retained earnings as a result of the adoption, were decreases in the ACL on commercial loan segments as these portfolios have exhibited strong historical credit performance and have relatively short average lives. The reduction in ACL on these segments was partially offset by increases in ACL on our consumer loan segments primarily due to their longer average lives. The increase in the reserve for unfunded commitments was primarily due to increases in the scope of off-balance sheet exposures considered in this estimate due to the provisions in ASC 326.
13

Table of Contents
BancShares adopted this ASU using the prospective transition approach for PCD loans previously accounted for under ASC 310-30. In accordance with the standard, we did not assess whether purchased credit impaired (“PCI”) loans met the criteria of PCD as of the date of adoption and all loans previously classified as PCI were updated to the PCD classification. Pools utilized for PCI accounting under ASC 310-30 were dissolved upon adoption. Loans from performing PCI pools, not previously considered nonaccrual of $47.0 million, were reclassified into nonaccrual status as a result of adoption. PCD loans were assessed using the loan level probability of default and loss given default models, usedas well as utilizing prior specific loan reviews to inform the initial PCD loan ACL. The ACL for PCD loans increased as a result of adoption and forecaststhe amortized cost basis of these loans was adjusted to reflect the transfer of this amount from credit discount to ACL. The remaining noncredit discount will be accreted into interest income at the effective interest rate as of January 1, 2020. At the date of adoption, no securities were determined to be PCD.
BancShares also adopted this ASU under the prospective transition approach for debt securities available for sale. No previously recorded other than temporary impairment was reported on the portfolio of debt securities.
Recently Issued Accounting Pronouncements
FASB ASU 2018-14 - Compensation - Retirement Benefits - Defined Benefit Plans - General (Subtopic 715-20): Disclosure Framework - Changes to the Disclosure Requirements for Defined Benefit Plans
This ASU modifies the disclosure requirements for employers that sponsor defined benefit pension or other postretirement plans by eliminating the requirement to disclose the amounts in place at that time. Based on current factors, the overall allowance for credit losses isaccumulated other comprehensive income expected to decrease in aggregate, butbe recognized as components of net periodic benefit cost over the magnitudenext fiscal year and adding a requirement to disclose an explanation of the change is not anticipatedreasons for significant gains and losses related to be materialchanges in relation to total assets, retained earnings or regulatory capital.the benefit obligation for the period.
The amendments in this ASU are effective for public business entities for fiscal years beginningending after December 15, 2019, including interim periods within those fiscal years.2020. Early adoption is permitted for fiscal years beginning after December 15, 2018.all entities. BancShares will adopt all applicable amendments and update the guidance indisclosures as appropriate during the firstfourth quarter of 2020 using a modified retrospective approach with a cumulative-effect adjustment to retained earnings as of the beginning of the year of adoption.2020.

NOTE B - BUSINESS COMBINATIONS

Recently Announced Business Combinations
Community Financial Holding Co.CIT Group Inc.
On September 24, 2019, FCBOctober 15, 2020, BancShares and Community Financial Holding Co.CIT Group Inc. (Community Financial), a Delaware corporation (“CIT”), entered into an Agreement and Plan of Merger (the “Merger Agreement”) by and among BancShares, FCB, FC Merger Subsidiary IX, Inc., a definitive merger agreement fordirect, wholly owned subsidiary of FCB (“Merger Sub”), and CIT, the acquisition by FCBparent company of Duluth, Georgia-based Community Financial and its bank subsidiary, Gwinnett Community Bank. UnderCIT Bank, N.A., a national banking association (“CIT Bank”). Pursuant to the terms of the agreement, total cash consideration of $2.3 million will paid to the shareholders of Community Financial. The transaction is anticipated to close during the first quarter of 2020,and subject to the receiptconditions set forth in the Merger Agreement, Merger Sub will merge with and into CIT, with CIT as the surviving entity (the “First-Step Merger”), and as soon as reasonably practicable following the effective time of regulatory approvalsthe First-Step Merger, CIT will merge with and into FCB, with FCB as the satisfactionsurviving entity (together with the First-Step Merger, the “Mergers”). The Merger Agreement further provides that immediately following the consummation of otherthe Mergers, CIT Bank will merge with and into FCB, with FCB as the surviving bank (together with the Mergers, the “Transaction”).
The Merger Agreement was unanimously approved by the Board of Directors of each of BancShares and CIT. Subject to the fulfillment of customary closing conditions. Asconditions, the parties anticipate that the Transaction will close in the first half of September 30, 2019, Community Financial reported $223.5 million in consolidated assets, $211.3 million in deposits and $147.0 million in loans.2021.
Entegra Financial Corp.
On April 23, 2019, FCB and Entegra Financial Corp. (Entegra) entered into a definitive merger agreement for the acquisition by FCB of Franklin, North Carolina-based Entegra and its bank subsidiary, Entegra Bank. UnderUpon the terms and subject to the conditions set forth in the Merger Agreement, at the effective time of the agreement, cash consideration of $30.18 per share will be paid to the shareholders of Entegra forFirst-Step Merger (the “Effective Time”), each share of CIT common stock, par value $0.01 per share, issued and outstanding immediately prior to the Effective Time (“CIT Common Stock”), except for each restricted stock unit after conversioncertain shares of CIT Common Stock owned by CIT or BancShares, will be converted into the right to receive .06200 shares of BancShares Class A common stock, and each option to purchase Entegra common stock will be canceled and each option holderpar value $1.00 per share. Holders of CIT Common Stock will receive cash in lieu of fractional shares.
In addition, at the Effective Time, each share of Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series A, par value $0.01 per share, of CIT and 5.625% Non-Cumulative Perpetual Preferred Stock, Series B, par value $0.01 per share, of CIT issued and outstanding will automatically be converted into the right to receive one share of a cash payment. newly created series of preferred stock, Series B, of BancShares and one share of a newly created series of preferred stock, Series C, of BancShares, respectively.
The total transaction value is estimated to be approximately $219.8 million. The transaction is anticipated to close during the fourth quarter of 2019 or first quarter of 2020, subject to the receipt of regulatory approvals and the satisfaction of other customary closing conditions. FCB will be required to divest certain branches or other assets and liabilities in order to obtain regulatory approval for the transactions contemplated by the merger agreement. Any divestiture plan is subject to approval by the Federal Reserve Board in conjunction with the Department of Justice and has not been finalizedMerger Agreement requires that, effective as of the dateEffective Time, the Boards of this filing. As of September 30, 2019, Entegra Bank reported $1.70 billion in total assets, $1.28 billion in deposits and $1.09 billion in loans.
First South Bancorp, Inc.
On May 1, 2019, FCB completed the merger of Spartanburg, South Carolina-based First South Bancorp, Inc. (First South Bancorp) and its bank subsidiary, First South Bank. Under the termsDirectors of the agreement, cash considerationcombined company and the combined bank will consist of $1.15 per share was paid14 directors, (i) 11 of whom will be members of the current Board of Directors of BancShares, and (ii) three of whom will be selected from among the current Board of Directors of CIT and will include as one of those three Ellen R. Alemany, Chairwoman and Chief Executive Officer of CIT.
Completed Business Combinations
BancShares evaluated the financial statement significance for all business combinations completed during 2020 and concluded the completed business combinations noted below are not material to the shareholdersits consolidated financial statements, individually or in aggregate, and therefore, pro forma financial data is not included.
14

Table of First South Bancorp for each share of common stock, totaling approximately $37.5 million. The merger allows FCB to expand its presence in South Carolina.Contents
The First South BancorpEach transaction wasis accounted for under the acquisition method of accounting and, accordingly, assets acquired and liabilities assumed wereare recorded at their estimated fair values onas of the acquisition date. Fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition as additional information regarding closing date fair valuesvalue becomes available.

As part of the accounting for each acquisition, we perform an analysis of the acquired bank’s loan portfolio and based on such credit factors as past due status, nonaccrual status, life-to-date charge-offs and other quantitative and qualitative considerations segregate the acquired loans into PCD loans and non-PCD loans. PCD loans are accounted for under ASC 326-20, and non-PCD loans which do not meet this criteria are accounted for under ASC 310-20. Additionally, we perform an analysis of the acquired bank’s portfolio of debt securities to determine if any debt securities should be designated PCD.
Community Financial Holding Company, Inc.
On February 1, 2020, FCB completed the merger of Duluth, Georgia-based Community Financial Holding Company, Inc. (“Community Financial”) and its bank subsidiary, Gwinnett Community Bank. Under the terms of the agreement, total cash consideration of $2.3 million was paid to the shareholders of Community Financial. The merger allows FCB to expand its presence and enhance banking efforts in Georgia.
The fair value of the assets acquired was $239.2$221.4 million, including $162.8$110.6 million in non-purchased credit impaired (non-PCI)non-PCD loans, $16.4$23.4 million in purchased credit impaired (PCI)PCD loans, net of an ACL of $1.2 million, and $2.3 million$536 thousand in a core deposit intangible. No debt securities purchased in the transaction were designated PCD. Liabilities assumed were $215.6$219.8 million, of which $207.6$209.3 million were deposits. As a result of the transaction, FCB recorded $13.9 million$686 thousand of goodwill. The amount of goodwill represents the excess purchase price over the estimated fair value of the net assets acquired. The premium paid reflects the increased market share and related synergies that are expected to result from the acquisition. None of the goodwill was deductible for income tax purposes as the merger was accounted for as a qualified stock purchase.
Based on such credit factors as past due status, nonaccrual status, loan-to-value, credit scores, and other quantitative and qualitative considerations, the acquired loans were separated into loans with evidence of credit deterioration, which are accounted for under ASC 310-30 (PCI loans), and loans that do not meet this criteria, which are accounted for under ASC 310-20 (non-PCI loans).
The following table provides the purchase price as of the acquisition date and the identifiable assets acquired and liabilities assumed at their estimated fair values:
(Dollars in thousands)As recorded by FCB
Purchase price  $37,486
Assets   
Cash and due from banks$4,633
  
Overnight investments3,188
  
Investment securities23,512
  
Loans179,243
  
Premises and equipment4,944
  
Other real estate owned1,567
  
Income earned not collected604
  
Intangible assets2,268
  
Other assets19,192
  
Total assets acquired239,151
  
Liabilities   
Deposits207,556
  
Borrowings5,155
  
Other liabilities2,850
  
Total liabilities assumed$215,561
  
Fair value of net assets acquired  23,590
Goodwill recorded for First South Bancorp  $13,896

(Dollars in thousands)As recorded by FCB
Purchase price$2,320 
Assets
Cash and due from banks$1,085 
Overnight investments35,129 
Investment securities30,146 
Loans133,989 
Premises and equipment7,624 
Other real estate owned9,813 
Income earned not collected558 
Intangible assets536 
Other assets2,520 
Total assets acquired221,400 
Liabilities
Deposits209,340 
Borrowings9,925 
Other liabilities501 
Total liabilities assumed$219,766 
Fair value of net assets acquired1,634 
Goodwill recorded for Community Financial$686
Merger-related expenses of $2.5 million$342 thousand and $3.9$2.1 million were recorded in the Consolidated Statements of Income for the three and nine months ended September 30, 2019,2020, respectively. Loan-related interest income generated from First South BancorpCommunity Financial was approximately $4.0$4.1 million since the acquisition date. The ongoing contributionscontribution of this transaction to BancShares'BancShares’ financial statements is not considered material, and therefore pro forma financial data is not included.
Biscayne Bancshares, Inc.
15

Table of Contents
Entegra Financial Corp.
On April 2,December 31, 2019, FCB completed the merger of Coconut Grove, Florida-based Biscayne Bancshares, Inc. (Biscayne Bancshares)Franklin, North Carolina-based Entegra Financial Corp. (“Entegra”) and its bank subsidiary, BiscayneEntegra Bank. UnderIn order to obtain regulatory approval, FCB entered into an agreement for Select Bank & Trust Company (“Select Bank”) to purchase three North Carolina branches, located in Highlands, Sylva and Franklin. On April 17, 2020, FCB completed the termsdivestiture of the agreement, cash consideration of $25.05 per share was paid to the shareholders of Biscayne Bancshares for each share of common stock, totaling approximately $118.9 million. The merger will allow FCB to expand its presence in Floridabranches including loans and enhance banking efforts in South Florida.
The Biscayne Bancshares transaction was accounted for under the acquisition method of accountingleases, premises and accordingly, assets acquiredequipment and liabilities assumed were recorded at their estimatedtotal deposits with fair values onof $110.1 million, $2.1 million and $184.8 million, respectively. The Select Bank purchase price for the acquisition date. Fair values are preliminary and subject to refinementdivested branches included an 8% premium for up to one year after the closing datedeposits acquired that was applied against goodwill generated as part of the acquisition as additional information regarding closing date fair values becomes available.merger with Entegra Bank.
The fair value of the assets acquired was $1.03 billion, including $850.4 million in non-purchased credit impaired (non-PCI) loans, $13.0 million in purchased credit impaired (PCI) loans and $4.7 million in a core deposit intangible. Liabilities assumed were $956.8 million, of which $786.5 million were deposits. As a result of the transaction, FCB recorded $46.5 million of goodwill. The amount of goodwill represents the excess purchase price over the estimated fair value of the net assets acquired. The premium paid reflects the increased market share and related synergies that are expected to result from the acquisition. None of the goodwill was deductible for income tax purposes as the merger was accounted for as a qualified stock purchase.
Based on such credit factors as past due status, nonaccrual status, loan-to-value, credit scores, and other quantitative and qualitative considerations, the acquired loans were separated into loans with evidence of credit deterioration, which are accounted for under ASC 310-30 (PCI loans), and loans that do not meet this criteria, which are accounted for under ASC 310-20 (non-PCI loans).

The following table provides the purchase price as of the acquisition date and the identifiable assets acquired and liabilities assumed at their estimated fair values:
(Dollars in thousands)As recorded by FCB
Purchase price  $118,949
Assets   
Cash and due from banks$78,010
  
Overnight investments306
  
Investment securities held to maturity34,539
  
Loans863,384
  
Premises and equipment1,533
  
Other real estate owned2,046
  
Income earned not collected3,049
  
Intangible assets4,745
  
Other assets41,572
  
Total assets acquired1,029,184
  
Liabilities   
Deposits786,512
  
Borrowings157,415
  
Other liabilities12,829
  
Total liabilities assumed$956,756
  
Fair value of net assets acquired  72,428
Goodwill recorded for Biscayne Bancshares  $46,521

Merger-related expenses of $0.6 million and $3.5 million were recorded in the Consolidated Statements of Income for the three and nine months ended September 30, 2019, respectively. Loan-related interest income generated from Biscayne Bancshares was approximately $22.6 million since the acquisition date. The ongoing contributions of this transaction to BancShares' financial statements is not considered material, and therefore pro forma financial data is not included.


NOTE C - INVESTMENTS

Information for reporting periods beginning after January 1, 2020 are presented in accordance with ASC 326 and reflect changes required by the adoption of this standard which includes evaluating held to maturity and available for sale debt securities to determine the need to record a related allowance for credit losses. Prior period information continues to be reported in accordance with previously applicable GAAP. See Note A - Accounting Policies and Basis for Presentation for more detail on our policies and adoption.
The amortized cost and fair value of investment securities at September 30, 20192020 and December 31, 2018,2019, were as follows:
 September 30, 2019
(Dollars in thousands)Cost Gross
unrealized
gains
 Gross unrealized
losses
 Fair
value
Investment securities available for sale       
U.S. Treasury$748,206
 $1,114
 $2
 $749,318
Government agency666,029
 1,404
 1,812
 665,621
Mortgage-backed securities3,329,593
 10,369
 7,343
 3,332,619
Corporate bonds154,943
 2,707
 325
 157,325
Total investment securities available for sale4,898,771
 15,594
 9,482
 4,904,883
Investment in marketable equity securities87,588
 29,605
 339
 116,854
Investment securities held to maturity       
Mortgage-backed securities2,115,141
 71,857
 
 2,186,998
Other30,802
 
 
 30,802
Total investment securities held to maturity2,145,943
 71,857
 
 2,217,800
Total investment securities$7,132,302
 $117,056
 $9,821
 $7,239,537
        
 December 31, 2018
(Dollars in thousands)Cost Gross
unrealized
gains
 Gross unrealized
losses
 Fair
value
Investment securities available for sale       
U.S. Treasury$1,249,243
 $633
 $2,166
 $1,247,710
Government agency257,252
 222
 639
 256,835
Mortgage-backed securities2,956,793
 5,309
 52,763
 2,909,339
Corporate bonds143,829
 261
 864
 143,226
Total investment securities available for sale4,607,117
 6,425
 56,432
 4,557,110
Investment in marketable equity securities73,809
 19,010
 220
 92,599
Investment securities held to maturity       
Mortgage-backed securities2,184,653
 17,339
 490
 2,201,502
Total investment securities$6,865,579
 $42,774
 $57,142
 $6,851,211

September 30, 2020
(Dollars in thousands)CostGross
unrealized
gains
Gross unrealized
losses
Allowance for credit lossesFair
value
Investment securities available for sale
U.S. Treasury$654,588 $174 $$$654,762 
Government agency659,260 642 4,961 654,941 
Residential mortgage-backed securities5,968,192 101,788 312 6,069,668 
Commercial mortgage-backed securities1,058,640 32,004 434 1,090,210 
Corporate bonds543,868 9,132 2,793 550,207 
Total investment securities available for sale$8,884,548 $143,740 $8,500 $$9,019,788 
Investment in marketable equity securities100,408 3,353 10,687 93,074 
Investment securities held to maturity
Residential mortgage-backed securities614,489 12,905 627,394 
Commercial mortgage-backed securities130,987 650 35 131,602 
Other2,256 2,256 
Total investment securities held to maturity747,732 13,555 35 761,252 
Total investment securities$9,732,688 $160,648 $19,222 $$9,874,114 
December 31, 2019
(Dollars in thousands)CostGross
unrealized
gains
Gross unrealized
losses
Fair
value
Investment securities available for sale
U.S. Treasury$409,397 $602 $$409,999 
Government agency684,085 928 2,241 682,772 
Residential mortgage-backed securities5,269,060 13,417 15,387 5,267,090 
Commercial mortgage-backed securities373,105 6,974 59 380,020 
Corporate bonds198,278 3,420 132 201,566 
State, county and municipal118,227 118,227 
Total investment securities available for sale$7,052,152 $25,341 $17,819 $7,059,674 
Investment in marketable equity securities59,262 23,304 233 82,333 
Investment securities held to maturity
Other30,996 30,996 
Total investment securities held to maturity30,996 30,996 
Total investment securities$7,142,410 $48,645 $18,052 $7,173,003 
Investments in residential and commercial mortgage-backed securities represent securities issued by the Government National Mortgage Association, Federal National Mortgage Association and Federal Home Loan Mortgage Corporation. Investments in government agency securities represent securities issued by the United States Small Business Administration. Investments in corporate bonds and marketable equity securities represent positions in securities of other financial institutions. Other held to maturity investments include certificates of deposit with other financial institutions.
16

Table of Contents
BancShares also holds approximately 298,000354,000 shares of Visa Class B common stock. BancShares'BancShares’ Visa Class B shares are not considered to have a readily determinable fair value and are included inrecorded at $0. BancShares held FHLB stock of $45.4 million and $43.0 million and other non-marketable equity securities of $13.5 million and $12.5 millionat September 30, 2020 and December 31, 2019, respectively. These securities are recorded at cost within other assets.
As of September 30, 2020 and January 1, 2020, no ACL was required for available for sale and held to maturity debt securities. At September 30, 2020, accrued interest receivables for available for sale and held to maturity debt securities were $23.6 million and $1.7 million, respectively, and were excluded from the Consolidated Balance Sheet withestimate of credit losses. During the three and nine months ended September 30, 2020, 0 fair value.accrued interest was deemed uncollectible and written off against interest income.


The following table provides the amortized cost and fair value by contractual maturity for investment securities available for sale and held to maturity. Expected maturities will differ from contractual maturities on certain securities because issuers and borrowers and issuersof underlying collateral may have the right to call or prepay obligations with or without prepayment penalties. Repayments of mortgage-backed securities
 September 30, 2020December 31, 2019
(Dollars in thousands)CostFair
value
CostFair
value
Investment securities available for sale
Non-amortizing securities maturing in:
One year or less$655,609 $655,779 $406,325 $406,927 
One through five years71,262 72,446 24,496 24,971 
Five through 10 years456,620 461,847 185,209 187,868 
Over 10 years14,965 14,897 109,872 110,026 
Government agency659,260 654,941 684,085 682,772 
Residential mortgage-backed securities5,968,192 6,069,668 5,269,060 5,267,090 
Commercial mortgage-backed securities1,058,640 1,090,210 373,105 380,020 
Total investment securities available for sale$8,884,548 $9,019,788 $7,052,152 $7,059,674 
Investment securities held to maturity
Non-amortizing securities maturing in:
One year or less1,507 1,507 30,746 30,746 
One through five years749 749 250 250 
Residential mortgage-backed securities614,489 627,394 
Commercial mortgage-backed securities130,987 131,602 
Total investment securities held to maturity$747,732 $761,252 $30,996 $30,996 
The following table provides the gross realized gains and government agency securities are dependentlosses on the repayments of the underlying loan balances. Repayments of certain corporate bonds are subject to call provisions that can be exercised by the issuer at their discretion.
 September 30, 2019 December 31, 2018
(Dollars in thousands)Cost Fair value Cost Fair value
Investment securities available for sale       
Non-amortizing securities maturing in:       
One year or less$748,206
 $749,318
 $1,049,253
 $1,047,380
One through five years13,364
 13,795
 205,526
 205,805
Five through 10 years137,638
 139,430
 134,370
 133,626
Over 10 years3,941
 4,100
 3,923
 4,125
Government agency666,029
 665,621
 257,252
 256,835
Mortgage-backed securities3,329,593
 3,332,619
 2,956,793
 2,909,339
Total investment securities available for sale$4,898,771
 $4,904,883
 $4,607,117
 $4,557,110
Investment securities held to maturity       
Non-amortizing securities maturing in:       
One year or less30,552
 30,552
 
 
One through five years250
 250
 
 
Mortgage-backed securities2,115,141
 2,186,998
 2,184,653
 2,201,502
Total investment securities held to maturity$2,145,943
 $2,217,800
 $2,184,653
 $2,201,502

There were gross gains of $1.3 million and $7.0 million on sales of investment securities available for sale for the three and nine months ended September 30, 2019, respectively. There were gross losses of $190.0 thousand on sales of investment securities available for sale during the three2020 and nine month periods ended September 30, 2019. There were 0 gross gains or losses on sales of investment securities available for sale for the three and nine months ended September 30, 2018.2019:
Three months ended September 30Nine months ended September 30
(Dollars in thousands)2020201920202019
Gross realized gains on sales of investment securities available for sale$21,425 $1,326 $55,651 $7,045 
Gross realized losses on sales of investment securities available for sale190 679 190 
Net realized gains on sales of investment securities available for sale$21,425 $1,136 $54,972 $6,855 
The following table provides the realized and unrealized gains and losses on marketable equity securities for the three and nine months ended September 30, 20192020 and September 30, 2018:2019:
Three months ended September 30Nine months ended September 30
(Dollars in thousands)2020201920202019
Marketable equity securities (losses) gains, net$(2,701)$(967)$10,461 $13,505 
Less net gains recognized on marketable equity securities sold2,568 714 39,884 3,029 
Unrealized gains (losses) recognized on marketable equity securities held$(5,269)$(1,681)$(29,423)$10,476 
 Three months ended September 30 Nine months ended September 30
(Dollars in thousands)2019 2018 2019 2018
Marketable equity securities (losses) gains, net$(967) $3,854
 $13,505
 $9,265
Less net gains recognized on marketable equity securities sold714
 946
 3,029
 1,181
Unrealized (losses) gains recognized on marketable equity securities held$(1,681) $2,908
 $10,476
 $8,084
17


Table of Contents

The following table provides information regarding securities with unrealized losses as of September 30, 20192020 and December 31, 2018:2019:
 September 30, 2019
 Less than 12 months 12 months or more Total
(Dollars in thousands)Fair
value
 Unrealized
losses
 Fair
value
 Unrealized
losses
 Fair
value
 Unrealized
losses
Investment securities available for sale           
U.S. Treasury$49,867
 $2
 $
 $
 $49,867
 $2
Government agency323,470
 1,471
 66,278
 341
 389,748
 1,812
Mortgage-backed securities1,413,342
 4,165
 477,249
 3,178
 1,890,591
 7,343
Corporate bonds31,168
 203
 6,563
 122
 37,731
 325
Total$1,817,847
 $5,841
 $550,090
 $3,641
 $2,367,937
 $9,482
            
 December 31, 2018
 Less than 12 months 12 months or more Total
(Dollars in thousands)Fair
value
 Unrealized
losses
 Fair
value
 Unrealized
losses
 Fair
value
 Unrealized
losses
Investment securities available for sale           
U.S. Treasury$248,983
 $113
 $848,622
 $2,053
 $1,097,605
 $2,166
Government agency115,273
 601
 2,310
 38
 117,583
 639
Mortgage-backed securities262,204
 2,387
 1,940,695
 50,376
 2,202,899
 52,763
Corporate bonds79,066
 842
 5,000
 22
 84,066
 864
Total$705,526
 $3,943
 $2,796,627
 $52,489
 $3,502,153
 $56,432
Investment securities held to maturity           
Mortgage-backed securities$5,111
 $181
 $10,131
 $309
 $15,242
 $490

September 30, 2020
 Less than 12 months12 months or moreTotal
(Dollars in thousands)Fair
value
Unrealized
losses
Fair
value
Unrealized
losses
Fair
value
Unrealized
losses
Investment securities available for sale
Government agency$187,167 $2,570 $338,169 $2,391 $525,336 $4,961 
Residential mortgage-backed securities161,578 259 23,717 53 185,295 312 
Commercial mortgage-backed securities56,703 434 56,703 434 
Corporate bonds81,825 2,738 4,744 55 86,569 2,793 
Total$487,273 $6,001 $366,630 $2,499 $853,903 $8,500 
December 31, 2019
Less than 12 months12 months or moreTotal
(Dollars in thousands)Fair
value
Unrealized
losses
Fair
value
Unrealized
losses
Fair
value
Unrealized
losses
Investment securities available for sale
Government agency$347,081 $1,827 $63,947 $414 $411,028 $2,241 
Residential mortgage-backed securities2,387,293 14,016 264,257 1,371 2,651,550 15,387 
Commercial mortgage-backed securities35,926 59 35,926 59 
Corporate bonds7,714 123 4,749 12,463 132 
Total$2,778,014 $16,025 $332,953 $1,794 $3,110,967 $17,819 
As of September 30, 2019,2020, there were 10838 investment securities available for sale that hadwith continuous losses for more than 12 months, of which 10737 were government sponsored enterprise-issued mortgage-backed securities or government agency securities and 1 was a corporate bond.
NaN of the unrealized losses identified as of September 30, 20192020, or December 31, 20182019, relate to the marketability of the securities or the issuers'issuers’ ability to honor redemption obligations. Rather, the unrealized losses relate to changes in interest rates relative to when the debtinvestment securities were purchased.purchased, and do not indicate credit-related impairment. BancShares considered other factors including changes in credit ratings, delinquencies, and other macroeconomic factors in this determination. As a result, NaN of the securities were deemed to require an allowance for credit losses. BancShares has the ability and intent to retain these securities for a period of time sufficient to recover all unrealized losses. Therefore, NaN of the securities were deemed to be other than temporarily impaired.
DebtInvestment securities having an aggregate carrying value of $3.40$4.48 billion at September 30, 20192020, and $4.03$3.93 billion at December 31, 20182019, were pledged as collateral to secure public funds on deposit and certain short-term borrowings, and for other purposes as required by law.

BancShares’ portfolio of held to maturity debt securities consists of mortgage-backed securities issued by government agencies and government sponsored entities. Given the consistently strong credit rating of the U.S. Treasury and the long history of no credit losses on debt securities issued by government agencies and government sponsored entities, no further credit monitoring is performed on these portfolios. Should there be downgrades to the credit rating of the U.S. Treasury or losses reported on securities issued by government agencies and government sponsored entities, BancShares will reevaluate its determination of zero expected credit losses on held to maturity debt securities.
There were 0 debt securities held to maturity on nonaccrual status as of September 30, 2020.
A security is considered past due once it is 30 days contractually past due under the terms of the agreement. There were 0 securities past due as of September 30, 2020.
18

Table of Contents
NOTE D - LOANS AND LEASES

BancShares'BancShares’ accounting methods for loans and leases differ dependingdepends on whether they are non-purchased credit impaired (Non-PCI)originated or purchased, credit impaired (PCI). Loans that were originated by FCB, as well asand if purchased, whether or not the loans that are performing under their contractual obligations at acquisition, are classified as Non-PCI. Loans that reflect more than insignificant credit deterioration since origination, suchwhich is determined as of the acquisition date. Non-PCD loans consist of loans originated by BancShares and loans purchased from other institutions, that it is probabledo not reflect more than insignificant credit deterioration at acquisition that FCB will be unable to collect all contractually required payments,and are reported by loan segments and classes as defined in Note A - Accounting Polices and Basis of Presentation. Purchased loans which reflect more than insignificant credit deterioration are classified as PCI. Additionally, atPCD and reported as a single loan segment or class. At the date of acquisition, all acquired loans are recorded at fair value with no corresponding allowance for loan and lease losses.

value.
Loans and leases outstanding included the following at September 30, 20192020 and December 31, 2018:2019:
(Dollars in thousands)September 30, 2020
Commercial:
Construction and land development$1,054,186 
Owner occupied commercial mortgage10,683,822 
Non-owner occupied commercial mortgage2,965,904 
Commercial and industrial and leases4,797,344 
SBA-PPP3,112,676 
Total commercial loans22,613,932 
Consumer:
Residential mortgage5,463,646 
Revolving mortgage2,145,506 
Construction and land development347,850 
Consumer auto1,234,196 
Consumer other544,136 
Total consumer loans9,735,334 
Total non-PCD loans and leases32,349,266 
PCD loans495,878 
Total loans and leases$32,845,144 
(Dollars in thousands)September 30, 2019 December 31, 2018
Non-PCI loans and leases:   
Commercial:   
Construction and land development$943,747
 $757,854
Commercial mortgage11,453,353
 10,717,234
Other commercial real estate491,063
 426,985
Commercial and industrial and leases4,129,384
 3,938,730
Other301,791
 296,424
Total commercial loans17,319,338
 16,137,227
Noncommercial:   
Residential mortgage4,869,562
 4,265,687
Revolving mortgage2,414,884
 2,542,975
Construction and land development321,903
 257,030
Consumer1,757,235
 1,713,781
Total noncommercial loans9,363,584
 8,779,473
Total non-PCI loans and leases26,682,922
 24,916,700
PCI loans:   
Total PCI loans513,589
 606,576
Total loans and leases$27,196,511
 $25,523,276
(Dollars in thousands)December 31, 2019
Commercial:
Construction and land development$1,013,454 
Commercial mortgage12,282,635 
Other commercial real estate542,028 
Commercial and industrial and leases4,403,792 
Other310,093 
Total commercial loans18,552,002 
Noncommercial:
Residential mortgage5,293,917 
Revolving mortgage2,339,072 
Construction and land development357,385 
Consumer1,780,404 
Total noncommercial loans9,770,778 
Total non-PCI loans and leases28,322,780 
PCI loans558,716 
Total loans and leases$28,881,496 

Accrued interest receivable on loans at September 30, 2020 was $111.8 million and was excluded from the estimate of credit losses. Management reviewed this policy election during the second quarter of 2020 due to increased accrued interest receivable balances as a result of loan deferrals in response to COVID-19. We have concluded that the policy election remains appropriate as of September 30, 2020.
At September 30, 2019, $9.332020, $11.81 billion in non-PCInon-PCD loans with a lendable collateral value of $6.54$8.19 billion were used to secure $181.7$652.7 million in Federal Home Loan Bank (FHLB)(“FHLB”) of Atlanta advances, resulting in additional borrowing capacity of $6.35$7.54 billion. At December 31, 2018, $9.122019, $9.41 billion in non-PCInon-PCD loans with a lendable collateral value of $6.36$6.57 billion were used to secure $175.2$563.7 million in FHLB of Atlanta advances, resulting in additional borrowing capacity of $6.18$6.01 billion.
At September 30, 2019, $3.472020, $3.97 billion in non-PCInon-PCD loans with a lendable collateral value of $2.78$3.21 billion were used to secure additional borrowing capacity at the Federal Reserve Bank (FRB)(“FRB”). At December 31, 2018, $2.942019, $3.68 billion in non-PCInon-PCD loans with a lendable collateral value of $2.19$2.98 billion were used to secure additional borrowing capacity at the FRB.
19

Table of Contents
Certain residential real estate loans are originated to be sold to investors and are recorded in loans held for sale at fair value. In addition, we may change our strategy for certain portfolio loans and decide to sell them in the secondary market. At that time, portfolio loans are transferred to loans held for sale at fair value. Since December 31, 2018, $23.9 million in portfolio loans were transferred to held for sale and subsequently sold. Loans held for sale totaled $83.3$120.3 million and $45.5$67.9 million at September 30, 20192020 and December 31, 2018,2019, respectively.
Net deferred fees on non-PCInon-PCD loans and leases, including unearned income as well asand unamortized costs and fees, were $0.2$83.5 million and $0.1 million$927 thousand at September 30, 20192020 and December 31, 2018,2019, respectively. Of the amount outstanding as of September 30, 2020, $76.0 million relates to net deferred fees and costs on SBA-PPP loans. The net unamortized discount related to purchased non-PCInon-PCD loans and leases was $32.2$23.0 million at September 30, 20192020 and $33.3$30.9 million at December 31, 2018. During the three months ended September 30, 2019 and September 30, 2018, accretion income on purchased non-PCI2019. The net unamortized discount related to PCD loans and leases was $3.5$49.2 million and $2.9 million, respectively. During the nine months endedat September 30, 20192020 and September 30, 2018, accretion income on purchased non-PCI$88.2 million at December 31, 2019.
The aging of the outstanding loans and leases, was $10.0 millionby class, at September 30, 2020 and $9.9 million, respectively.December 31, 2019 is provided in the tables below. Loans and leases past due 30 days or less are considered current as various grace periods allow borrowers to make payments within a stated period after the due date and still remain in compliance with the loan agreement.

September 30, 2020
(Dollars in thousands)30-59 days
past due
60-89 days
past due
90 days or greaterTotal past
due
CurrentTotal loans
and leases
Commercial:
Construction and land development$7,860 $$1,502 $9,362 $1,044,824 $1,054,186 
Owner occupied commercial mortgage23,354 5,212 6,695 35,261 10,648,561 10,683,822 
Non-owner occupied commercial mortgage9,854 7,381 6,671 23,906 2,941,998 2,965,904 
Commercial and industrial and leases8,401 3,920 3,862 16,183 4,781,161 4,797,344 
SBA-PPP3,112,676 3,112,676 
Total commercial loans49,469 16,513 18,730 84,712 22,529,220 22,613,932 
Consumer:
Residential mortgage37,921 5,811 36,441 80,173 5,383,473 5,463,646 
Revolving mortgage8,477 1,582 7,508 17,567 2,127,939 2,145,506 
Construction and land development923 312 1,235 346,615 347,850 
Consumer auto4,245 1,059 910 6,214 1,227,982 1,234,196 
Consumer other4,490 1,324 1,467 7,281 536,855 544,136 
Total consumer loans56,056 9,776 46,638 112,470 9,622,864 9,735,334 
PCD loans16,298 3,201 32,438 51,937 443,941 495,878 
Total loans and leases$121,823 $29,490 $97,806 $249,119 $32,596,025 $32,845,144 
December 31, 2019
(Dollars in thousands)30-59 days
past due
60-89 days
past due
90 days or greaterTotal past
due
CurrentTotal loans
and leases
Commercial:
Construction and land development$3,146 $195 $2,702 $6,043 $1,007,411 $1,013,454 
Commercial mortgage20,389 8,774 8,319 37,482 12,245,153 12,282,635 
Other commercial real estate861 331 698 1,890 540,138 542,028 
Commercial and industrial and leases18,269 4,842 5,032 28,143 4,375,649 4,403,792 
Other51 411 126 588 309,505 310,093 
Total commercial loans42,716 14,553 16,877 74,146 18,477,856 18,552,002 
Noncommercial:
Residential mortgage45,839 18,289 24,409 88,537 5,205,380 5,293,917 
Revolving mortgage9,729 3,468 9,865 23,062 2,316,010 2,339,072 
Construction and land development977 218 1,797 2,992 354,393 357,385 
Consumer10,481 3,746 3,571 17,798 1,762,606 1,780,404 
Total noncommercial loans67,026 25,721 39,642 132,389 9,638,389 9,770,778 
PCI loans26,478 10,784 28,973 66,235 492,481 558,716 
Total loans and leases$136,220 $51,058 $85,492 $272,770 $28,608,726 $28,881,496 
20

Table of Contents
The amortized cost, by class, of loans and leases on nonaccrual status, and loans and leases greater than 90 days past due and still accruing at September 30, 2020 and December 31, 2019, were as follows:
 
January 1, 2020(1)
September 30, 2020
(Dollars in thousands)Nonaccrual
loans and
leases
Nonaccrual
loans and
leases
Loans and
leases > 90
days and
accruing
Commercial:
Construction and land development$4,281 $1,564 $
Owner occupied commercial mortgage24,476 19,567 1,288 
Non-owner occupied commercial mortgage5,965 8,258 
Commercial and industrial and leases7,685 10,710 840 
Total commercial loans42,407 40,099 2,128 
Consumer:
Residential mortgage44,357 63,646 65 
Revolving mortgage22,411 22,945 
Construction and land development2,828 689 215 
Consumer auto2,145 2,634 
Consumer other798 914 1,179 
Total consumer loans72,539 90,828 1,459 
PCD loans53,771 55,527 
Total loans and leases$168,717 $186,454 $3,587 
(1)Upon the adoption of ASC 326, BancShares eliminated the pooling of PCI loans and as a result $47.0 million in additional PCD loans were recognized as nonaccrual loans at January 1, 2020. As of September 30, 2020, $27.5 million of these loans remained outstanding.
 December 31, 2019
(Dollars in thousands)Nonaccrual
loans and
leases
Loans and
leases > 90
days and
accruing
Commercial:
Construction and land development$4,281 $
Commercial mortgage29,733 
Commercial and industrial and leases7,365 1,094 
Other commercial real estate708 
Other320 
Total commercial loans42,407 1,094 
Noncommercial:
Construction and land development2,828 
Residential mortgage44,357 45 
Revolving mortgage22,411 
Consumer2,943 2,152 
Total noncommercial loans72,539 2,197 
PCI loans6,743 24,257 
Total loans and leases$121,689 $27,548 
Credit quality indicatorsQuality
Loans and leases are monitored for credit quality on a recurring basis. Commercial and noncommercialconsumer loans and leases have different credit quality indicators as a result of the unique characteristics of the loan segments being evaluated. The credit quality indicators for non-PCI and PCI commercial loans and leases are borrower risk classifications developed through a review of individual borrowers on an ongoing basis. Commercial loans are evaluated periodicallyat least annually, with more frequent evaluations done on criticized loans. Commercial loans are also updated if there is evidence of potential credit deterioration, such as delinquency. Commercial credit cards are included in the Commercial and industrial and leases segment, but are not specifically graded as with other commercial loans.evaluated based primarily upon delinquency status. The indicatorsrisk classifications as of the date presented are based on the most recent assessment performed and are defined below:
Pass – A pass rated asset is not adversely classified because it does not display any of the characteristics for adverse classification.
Special mention – A special mention asset has potential weaknesses that deserve management’s close attention. If left uncorrected, such potential weaknesses may result in deterioration of the repayment prospects or collateral position at some future date. Special mention assets are not adversely classified and do not warrant adverse classification.
21

Table of Contents
Substandard – A substandard asset is inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Assets classified as substandard generally have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. These assets are characterized by the distinct possibility of loss if the deficiencies are not corrected.
Doubtful – An asset classified as doubtful has all the weaknesses inherent in an asset classified substandard with the added characteristic that the weaknesses make collection or liquidation in full highly questionable and improbable on the basis of currently existing facts, conditions and values.
Loss – Assets classified as loss are considered uncollectible and of such little value that it is inappropriate to be carried as an asset. This classification is not necessarily equivalent to any potential for recovery or salvage value, but rather that it is not appropriate to defer a full charge-off even though partial recovery may be affected in the future.
Ungraded – Ungraded loans represent loans that are not included in the individual credit grading process due to their relatively small balances or borrower type. The majority of ungraded loans at September 30, 2019 and December 31, 20182020 relate to business credit cards. Business credit card loans are subject to automatic charge-off when they become 120 days past due in the same manner as unsecured consumer lines of credit. The remaining balance is comprised of a small amount of commercial mortgage, lease financing and other commercial real estate loans.
The credit quality indicators for non-PCIconsumer and PCI noncommercialPCD loans are based on delinquency status of the borrower as of the date presented. As the borrower becomes more delinquent, the likelihood of loss increases.

The following tables represent current credit quality indicators by origination year as of September 30, 2020.
Non-PCI loans
Commercial Loans Amortized Cost Basis by Origination Year
Classification:20202019201820172016PriorRevolvingRevolving converted to term loansTotal
(Dollars in thousands)
Construction and land development
Pass$247,187 $396,322 $208,736 $132,518 $35,780 $13,144 $11,909 $$1,045,596 
Special Mention176 312 5,436 5,924 
Substandard292 832 1,452 82 2,666 
Total247,655 397,154 210,500 137,954 35,788 13,226 11,909 1,054,186 
Owner occupied commercial mortgage
Pass2,098,636 2,218,063 1,731,557 1,423,847 1,146,027 1,714,102 101,547 135 10,433,914 
Special Mention5,578 24,032 37,273 12,246 17,433 27,905 3,313 127,780 
Substandard17,625 14,618 9,465 24,561 11,693 38,206 5,888 72 122,128 
Total2,121,839 2,256,713 1,778,295 1,460,654 1,175,153 1,780,213 110,748 207 10,683,822 
Non-owner occupied commercial mortgage
Pass660,088 624,860 407,230 372,287 304,782 469,429 35,321 2,873,997 
Special Mention355 701 11,740 1,500 5,213 3,340 777 23,626 
Substandard2,387 19,121 12,839 6,918 10,160 14,873 1,983 68,281 
Total662,830 644,682 431,809 380,705 320,155 487,642 38,081 2,965,904 
Commercial and industrial and leases
Pass1,175,036 1,090,278 562,547 361,442 267,706 352,946 809,256 5,433 4,624,644 
Special Mention3,713 17,409 8,908 5,631 3,641 4,607 13,673 216 57,798 
Substandard12,370 3,598 4,387 5,016 2,707 4,685 25,096 803 58,662 
Doubtful11 13 
Ungraded56,227 56,227 
Total1,191,119 1,111,285 575,842 372,089 274,065 362,238 904,254 6,452 4,797,344 
SBA-PPP
Pass3,112,676 3,112,676 
Total3,112,676 3,112,676 
Total commercial$7,336,119 $4,409,834 $2,996,446 $2,351,402 $1,805,161 $2,643,319 $1,064,992 $6,659 $22,613,932 
22

Table of Contents
Consumer and PCD Loans Amortized Cost Basis by Origination Year
Days Past Due:20202019201820172016PriorRevolvingRevolving converted to term loansTotal
(Dollars in thousands)
Residential mortgage
Current$1,349,415 $1,044,542 $754,024 $677,727 $524,014 $1,006,894 $26,857 $$5,383,473 
30-59 days1,450 3,274 10,486 6,124 4,627 11,875 85 37,921 
60-89 days19 854 187 316 2,241 2,194 5,811 
90 days or greater173 1,573 2,704 3,948 6,187 18,884 2,972 36,441 
Total1,351,057 1,050,243 767,401 688,115 537,069 1,039,847 29,914 5,463,646 
Revolving mortgage
Current1,969,703 158,236 2,127,939 
30-59 days4,993 3,484 8,477 
60-89 days419 1,163 1,582 
90 days or greater2,449 5,059 7,508 
Total1,977,564 167,942 2,145,506 
Construction and land development
Current144,559 140,794 29,400 13,049 6,818 3,721 8,274 346,615 
30-59 days250 26 466 96 17 68 923 
60-89 days
90 days or greater97 215 312 
Total144,809 140,820 29,866 13,145 6,835 3,886 8,489 347,850 
Consumer auto
Current398,216 380,919 250,602 122,352 61,076 14,817 1,227,982 
30-59 days492 1,400 823 889 425 216 4,245 
60-89 days120 382 224 160 164 1,059 
90 days or greater39 306 268 191 54 52 910 
Total398,867 383,007 251,917 123,592 61,719 15,094 1,234,196 
Consumer other
Current39,667 33,269 14,505 7,832 9,269 30,406 401,907 536,855 
30-59 days145 92 109 12 61 21 4,050 4,490 
60-89 days46 42 31 15 1,190 1,324 
90 days or greater80 1,371 1,467 
Total39,865 33,483 14,653 7,860 9,330 30,427 408,518 544,136 
Total consumer$1,934,598 $1,607,553 $1,063,837 $832,712 $614,953 $1,089,254 $2,424,485 $167,942 $9,735,334 
PCD loans
Current$24,169 $24,565 $29,739 $34,617 $32,149 $262,095 $14,236 $22,371 $443,941 
30-59 days3,531 710 940 438 691 9,575 215 198 16,298 
60-89 days337 54 155 52 2,054 218 331 3,201 
90 days or greater117 2,889 4,594 1,233 773 21,131 54 1,647 32,438 
Total PCD$27,817 $28,501 $35,327 $36,443 $33,665 $294,855 $14,723 $24,547 $495,878 
Total loans and leases$9,298,534 $6,045,888 $4,095,610 $3,220,557 $2,453,779 $4,027,428 $3,504,200 $199,148 $32,845,144 
23

Table of Contents
Loans and leases outstanding at September 30, 2019 and December 31, 20182019 by credit quality indicator are provided below:
 September 30, 2019
(Dollars in thousands)Non-PCI commercial loans and leases
Grade:Construction and
land
development
 Commercial mortgage Other commercial real estate Commercial and industrial and leases Other Total non-PCI commercial loans and leases
Pass$935,478
 $11,217,849
 $486,331
 $3,974,806
 $300,492
 $16,914,956
Special mention2,295
 111,617
 3,191
 51,355
 599
 169,057
Substandard5,974
 123,887
 1,541
 33,584
 700
 165,686
Doubtful
 
 
 115
 
 115
Ungraded
 
 
 69,524
 
 69,524
Total$943,747
 $11,453,353
 $491,063
 $4,129,384
 $301,791
 $17,319,338
            
 December 31, 2018
(Dollars in thousands)Non-PCI commercial loans and leases
Grade:Construction and
land
development
 Commercial mortgage Other commercial real estate Commercial and industrial and leases Other Total non-PCI commercial loans and leases
Pass$753,985
 $10,507,687
 $422,500
 $3,778,797
 $294,700
 $15,757,669
Special mention1,369
 114,219
 3,193
 54,814
 1,105
 174,700
Substandard2,500
 92,743
 1,292
 30,688
 619
 127,842
Doubtful
 
 
 354
 
 354
Ungraded
 2,585
 
 74,077
 
 76,662
Total$757,854
 $10,717,234
 $426,985
 $3,938,730
 $296,424
 $16,137,227
December 31, 2019
Commercial loans and leases
(Dollars in thousands)Construction and land
development
Commercial mortgageOther commercial real estateCommercial and industrial and leasesOtherPCITotal commercial loans and leases
Grade:
Pass$1,004,922 $12,050,799 $536,682 $4,256,456 $308,796 $148,412 $18,157,655 
Special mention2,577 115,164 3,899 44,604 622 44,290 166,866 
Substandard5,955 116,672 1,447 34,148 675 87,970 158,897 
Doubtful3,657 
Ungraded68,581 68,581 
Total$1,013,454 $12,282,635 $542,028 $4,403,792 $310,093 $284,329 $18,552,002 
 September 30, 2019
 Non-PCI noncommercial loans and leases
(Dollars in thousands)Residential mortgage Revolving mortgage Construction and land development Consumer Total non-PCI noncommercial loans and leases
Current$4,810,600
 $2,391,778
 $318,589
 $1,741,622
 $9,262,589
30-59 days past due29,551
 10,581
 701
 8,901
 49,734
60-89 days past due9,087
 4,219
 1,013
 3,482
 17,801
90 days or greater past due20,324
 8,306
 1,600
 3,230
 33,460
Total$4,869,562
 $2,414,884
 $321,903
 $1,757,235
 $9,363,584
          
 December 31, 2018
 Non-PCI noncommercial loans and leases
(Dollars in thousands)Residential mortgage Revolving mortgage Construction and land development Consumer Total non-PCI noncommercial loans and leases
Current$4,214,783
 $2,514,269
 $254,837
 $1,696,321
 $8,680,210
30-59 days past due28,239
 12,585
 581
 10,035
 51,440
60-89 days past due7,357
 4,490
 21
 3,904
 15,772
90 days or greater past due15,308
 11,631
 1,591
 3,521
 32,051
Total$4,265,687
 $2,542,975
 $257,030
 $1,713,781
 $8,779,473

PCI loans outstanding at September 30, 2019 and December 31, 2018 by credit quality indicator are provided below:
 September 30, 2019 December 31, 2018
(Dollars in thousands)PCI commercial Loans
Grade:
  
Pass$132,338
 $141,922
Special mention43,535
 48,475
Substandard72,647
 101,447
Doubtful4,308
 4,828
Total$252,828
 $296,672

 September 30, 2019 December 31, 2018
(Dollars in thousands)PCI noncommercial Loans
Current$234,494
 $268,280
30-59 days past due8,613
 11,155
60-89 days past due5,573
 7,708
90 days or greater past due12,081
 22,761
Total$260,761
 $309,904


The aging of the outstanding non-PCI loans and leases, by class, at September 30, 2019 and December 31, 2018 are provided in the tables below. Loans and leases past due 30 days or less are considered current as various grace periods allow borrowers to make payments within a stated period after the due date and still remain in compliance with the loan agreement.
 September 30, 2019
(Dollars in thousands)30-59 days
past due
 60-89 days
past due
 90 days or greater Total past
due
 Current Total loans
and leases
Non-PCI loans and leases:           
Commercial:           
Construction and land development$902
 $86
 $3,760
 $4,748
 $938,999
 $943,747
Commercial mortgage22,270
 2,386
 10,737
 35,393
 11,417,960
 11,453,353
Other commercial real estate80
 130
 698
 908
 490,155
 491,063
Commercial and industrial and leases10,015
 4,373
 4,257
 18,645
 4,110,739
 4,129,384
Other61
 211
 13
 285
 301,506
 301,791
Total commercial loans33,328
 7,186
 19,465
 59,979
 17,259,359
 17,319,338
Noncommercial:           
Residential mortgage29,551
 9,087
 20,324
 58,962
 4,810,600
 4,869,562
Revolving mortgage10,581
 4,219
 8,306
 23,106
 2,391,778
 2,414,884
Construction and land development701
 1,013
 1,600
 3,314
 318,589
 321,903
Consumer8,901
 3,482
 3,230
 15,613
 1,741,622
 1,757,235
Total noncommercial loans49,734
 17,801
 33,460
 100,995
 9,262,589
 9,363,584
Total non-PCI loans and leases$83,062
 $24,987
 $52,925
 $160,974
 $26,521,948
 $26,682,922
            
 December 31, 2018
(Dollars in thousands)30-59 days
past due
 60-89 days
past due
 90 days or greater Total past
due
 Current Total loans
and leases
Non-PCI loans and leases:           
Commercial:           
Construction and land development$516
 $9
 $444
 $969
 $756,885
 $757,854
Commercial mortgage14,200
 2,066
 3,237
 19,503
 10,697,731
 10,717,234
Other commercial real estate91
 76
 300
 467
 426,518
 426,985
Commercial and industrial and leases9,655
 1,759
 2,892
 14,306
 3,924,424
 3,938,730
Other285
 
 89
 374
 296,050
 296,424
Total commercial loans24,747
 3,910
 6,962
 35,619
 16,101,608
 16,137,227
Noncommercial:           
Residential mortgage28,239
 7,357
 15,308
 50,904
 4,214,783
 4,265,687
Revolving mortgage12,585
 4,490
 11,631
 28,706
 2,514,269
 2,542,975
Construction and land development581
 21
 1,591
 2,193
 254,837
 257,030
Consumer10,035
 3,904
 3,521
 17,460
 1,696,321
 1,713,781
Total noncommercial loans51,440
 15,772
 32,051
 99,263
 8,680,210
 8,779,473
Total non-PCI loans and leases$76,187
 $19,682
 $39,013
 $134,882
 $24,781,818
 $24,916,700


The recorded investment, by class, in non-PCI loans and leases on nonaccrual status, and loans and leases greater than 90 days past due and still accruing at September 30, 2019 and December 31, 2018, were as follows:
 September 30, 2019 December 31, 2018
(Dollars in thousands)
Nonaccrual
loans and
leases
 
Loans and
leases > 90
days and
accruing
 
Nonaccrual
loans and
leases
 
Loans and
leases > 90
days and
accruing
Commercial:       
Construction and land development$5,372
 $
 $666
 $
Commercial mortgage24,993
 796
 12,594
 
Commercial and industrial and leases6,630
 1,099
 4,624
 808
Other commercial real estate709
 
 366
 
Other121
 
 279
 
Total commercial loans37,825
 1,895
 18,529
 808
Noncommercial:  

    
Construction and land development1,716
 
 1,823
 
Residential mortgage43,677
 439
 35,662
 
Revolving mortgage22,748
 
 25,563
 
Consumer2,850
 1,913
 2,969
 2,080
Total noncommercial loans70,991
 2,352
 66,017
 2,080
Total non-PCI loans and leases$108,816
 $4,247
 $84,546
 $2,888

December 31, 2019
Noncommercial loans and leases
(Dollars in thousands)Residential mortgageRevolving mortgageConstruction and land developmentConsumerPCITotal noncommercial loans and leases
Days past due:
Current$5,205,380 $2,316,010 $354,393 $1,762,606 $240,995 $9,638,389 
30-59 days past due45,839 9,729 977 10,481 13,764 67,026 
60-89 days past due18,289 3,468 218 3,746 5,608 25,721 
90 days or greater past due24,409 9,865 1,797 3,571 14,020 39,642 
Total$5,293,917 $2,339,072 $357,385 $1,780,404 $274,387 $9,770,778 
Purchased non-PCI loans and leases
The following table relates to purchased non-PCIsummarizes PCD loans acquired in the Biscayne Bancshares and First South Bancorp transactionsCommunity Financial transaction and provides the contractually required payments, estimate of contractual cash flows not expectedless the initial allowance for credit losses and discount to be collected andproduce the fair value of the acquired loans with evidence of more than insignificant credit quality deterioration since origination at the acquisition date:
(Dollars in thousands)Biscayne Bancshares First South Bancorp
Contractually required payments$1,078,854
 $175,465
Fair value at acquisition date850,352
 162,845
(Dollars in thousands)Community Financial
Contractually required payments$25,635 
Initial PCD allowance1,193 
Discount1,055 
Fair value at acquisition date$23,387 
The recorded fair values of purchased non-PCInon-PCD loans acquired in the Biscayne Bancshares and First South Bancorp transactionsCommunity Financial transaction as of the acquisition date are as follows:
(Dollars in thousands)Community Financial
Commercial:
Construction and land development$9,428 
Owner occupied commercial mortgage31,473 
Non-owner occupied commercial mortgage25,143 
Commercial and industrial and leases15,065 
Total commercial loans81,109 
Consumer:
Residential mortgage21,168 
Revolving mortgage2,084 
Construction and land development5,254 
Consumer auto294 
Consumer other693 
Total consumer loans29,493 
Total non-PCD loans$110,602 
24
(Dollars in thousands)Biscayne Bancshares First South Bancorp
Commercial:   
Construction and land development$15,647
 $8,663
Commercial mortgage203,605
 74,713
Other commercial real estate98,107
 7,509
Commercial and industrial and leases28,135
 40,208
Total commercial loans345,494
 131,093
Noncommercial:   
Residential mortgage405,419
 24,641
Revolving mortgage54,081
 2,162
Construction and land development31,668
 3,552
Consumer13,690
 1,397
Total noncommercial loans504,858
 31,752
Total non-PCI loans$850,352
 $162,845


Purchased credit-impaired loans
The following table relates to PCI loans acquired in the Biscayne Bancshares and First South Bancorp transactions and summarizes the contractually required payments, which include principal and interest, expected cash flows to be collected and the fair valueTable of PCI loans at the acquisition date:
(Dollars in thousands)Biscayne Bancshares First South Bancorp
Contractually required payments$19,720
 $23,389
Contractual cash flows expected to be collected16,815
 21,392
Fair value at acquisition date13,032
 16,398
The recorded fair values of PCI loans acquired in the Biscayne Bancshares and First South Bancorp transactions as of the acquisition date are as follows:

Contents
The following table provides changes in the carrying value of all PCI loans during the nine months ended September 30, 2019 and September 30, 2018:
(Dollars in thousands)2019 2018
Balance at January 1$606,576
 $762,998
Fair value of acquired loans29,430
 15,555
Accretion45,891
 45,699
Payments received and other changes, net(168,308) (186,234)
Balance at September 30$513,589
 $638,018
Unpaid principal balance at September 30$724,745
 $999,926

The carrying value of PCI loans on the cost recovery method was $3.1 million and $3.3 million at September 30, 2019 and December 31, 2018, respectively. The cost recovery method is applied to loans when the timing of future cash flows cannot be reasonably estimated due to borrower nonperformance or uncertainty in the ultimate disposition of the asset. The recorded investment of PCI loans on nonaccrual status was $0.8 million and $1.3 million at September 30, 2019 and December 31, 2018, respectively. The remaining discount on PCI loans was $85.0 million and $95.5 million at September 30, 2019 and December 31, 2018, respectively.
During the three months ended September 30, 2019 and September 30, 2018, accretion income on PCI loans was $16.2 million and $13.5 million, respectively. During the nine months ended September 30, 2019 and September 30, 2018, accretion income on PCI loans was $45.9 million and $45.7 million, respectively.
For PCI loans, improved credit loss expectations generally result in the reclassification of nonaccretable difference to accretable yield. Changes in expected cash flow not related to credit improvements or deterioration do not affect the nonaccretable difference.
The following table documents changes to the amount of accretable yield for the first nine months of 2019 and 2018:
(Dollars in thousands)2019 2018
Balance at January 1$312,894
 $316,679
Additions from Biscayne Bancshares and First South Bancorp acquisitions8,777
 
Additions from HomeBancorp acquisition
 4,142
Accretion(45,891) (45,699)
Reclassifications from nonaccretable difference6,156
 5,866
Changes in expected cash flows that do not affect nonaccretable difference(21,757) 42,214
Balance at September 30$260,179
 $323,202


NOTE E - ALLOWANCE FOR LOAN AND LEASECREDIT LOSSES (ALLL)(“ACL”)

As noted in Note A - Accounting Polices and Basis of Presentation, BancShares determined SBA-PPP loans have 0 expected credit losses and as such these are excluded from ACL disclosures included in the following tables.
Upon adoption of ASC 326, BancShares recorded a net decrease of $37.9 million in the ACL which included a decrease of $56.9 million in the ACL on non-PCD loans, offset by an increase of $19.0 million in the ACL on PCD loans. The largest changes as a result of adoption were decreases in the ACL on commercial loan segments as these portfolios have exhibited strong historical credit performance and have relatively short average lives. The reduction in ACL on these segments was partially offset by increases in ACL on our consumer loan segments primarily due to their longer average lives. The increase in the ACL on PCD loans was primarily the result of reallocating credit discount from loan balances into ACL.
The ACL is calculated using a variety of factors, including, but not limited to, charge-off and recovery activity, loan growth, changes in macroeconomic factors, collateral type, estimated loan life and changes in credit quality. For the period ended September 30, 2020 the primary reason for the ACL change since the adoption of ASC 326, was a $36.1 million reserve build due to the potential economic impact of COVID-19 and its estimated impact on credit losses. Forecasted economic conditions are developed using third party macroeconomic scenarios adjusted based on management’s expectations over a forecast period of two years. Assumptions revert to long term historic averages over a one year period. Significant macroeconomic factors used in estimating the expected losses include unemployment, gross domestic product, home price index and commercial real estate index. Our model results consider baseline, adverse and upside scenarios. To calculate the ACL, we utilized the baseline scenario, which includes improvements to the most significant assumptions and the impact from government stimulus. This result was calibrated using management’s expectation of borrower performance based upon COVID-19 residual risk by industry and geography. These loss estimates were also influenced by BancShares strong credit quality, low net charge-offs and recent credit trends, which remained stable through the quarter ended September 30, 2020.
Activity in the allowance for non-PCI loan and lease lossesACL by class of loans is summarized as follows:
Three months ended September 30, 2020
(Dollars in thousands)Construction
and land
development
- commercial
Owner occupied commercial mortgageNon-owner occupied commercial mortgageCommercial
and industrial and leases
Residential
mortgage
Revolving
mortgage
Construction and land development - consumerConsumer autoConsumer otherPCDTotal
Allowance for credit losses:
Balance at July 1$6,906 $22,489 $22,149 $24,633 $42,872 $26,640 $1,640 $8,898 $39,295 $26,928 $222,450 
Provision (credits)120 625 667 3,381 837 (958)(54)708 1,341 (2,625)4,042 
Charge-offs(87)(3,241)(253)(359)(824)(3,673)(495)(8,932)
Recoveries264 65 10 1,999 275 336 23 401 1,684 1,319 6,376 
Balance at September 30$7,290 $23,092 $22,826 $26,772 $43,731 $25,659 $1,609 $9,183 $38,647 $25,127 $223,936 
Three months ended September 30, 2019
(Dollars in thousands)Construction
and land
development
- commercial
Commercial
mortgage
Other
commercial
real estate
Commercial
and industrial and leases
OtherResidential
mortgage
Revolving
mortgage
Construction
and land
development
- non - commercial
ConsumerPCITotal
Balance at July 1$31,944 $48,962 $2,342 $56,901 $2,183 $16,932 $21,121 $2,750 $35,105 $8,343 $226,583 
Provision (credits)208 (1,337)(90)4,714 54 1,024 (153)148 3,674 (1,476)6,766 
Charge-offs(116)(1)(3,047)(42)(313)(534)(5,594)(9,647)
Recoveries52 226 611 20 68 201 1,945 3,123 
Balance at September 30$32,088 $47,850 $2,252 $59,179 $2,215 $17,711 $20,635 $2,898 $35,130 $6,867 $226,825 
 Three months ended September 30, 2019
(Dollars in thousands)Construction
and land
development
- commercial
 Commercial
mortgage
 Other
commercial
real estate
 Commercial
and industrial and leases
 Other Residential
mortgage
 Revolving
mortgage
 Construction
and land
development
- non - commercial
 Consumer Total
Non-PCI Loans                   
Allowance for loan and lease losses:                   
Balance at July 1$31,944
 $48,962
 $2,342
 $56,901
 $2,183
 $16,932
 $21,121
 $2,750
 $35,105
 $218,240
Provision (credits)208
 (1,337) (90) 4,714
 54
 1,024
 (153) 148
 3,674
 8,242
Charge-offs(116) (1) 
 (3,047) (42) (313) (534) 
 (5,594) (9,647)
Recoveries52
 226
 
 611
 20
 68
 201
 
 1,945
 3,123
Balance at September 30$32,088
 $47,850
 $2,252
 $59,179
 $2,215
 $17,711
 $20,635
 $2,898
 $35,130
 $219,958
                    
 Three months ended September 30, 2018
(Dollars in thousands)Construction
and land
development
- commercial
 Commercial
mortgage
 Other
commercial
real estate
 Commercial
and industrial and leases
 Other Residential
mortgage
 Revolving
mortgage
 Construction
and land
development
- non - commercial
 Consumer Total
Balance at July 1$23,664
 $44,465
 $3,823
 $61,311
 $4,691
 $17,802
 $21,886
 $4,027
 $30,773
 $212,442
Provision (credits)8,702
 (2,870) (1,219) (5,260) (2,404) (1,828) 465
 (1,203) 7,971
 2,354
Charge-offs(35) (606) 
 (2,106) (56) (360) (759) 
 (5,525) (9,447)
Recoveries136
 99
 1
 497
 117
 128
 712
 
 1,249
 2,939
Balance at September 30$32,467
 $41,088
 $2,605
 $54,442
 $2,348
 $15,742
 $22,304
 $2,824
 $34,468
 $208,288
                    
 Nine months ended September 30, 2019
(Dollars in thousands)Construction
and land
development
- commercial
 Commercial
mortgage
 Other
commercial
real estate
 Commercial
and industrial and leases
 Other Residential
mortgage
 Revolving
mortgage
 Construction
and land
development
- non - commercial
 Consumer Total
Balance at January 1$35,270
 $43,451
 $2,481
 $55,620
 $2,221
 $15,472
 $21,862
 $2,350
 $35,841
 $214,568
Provision (credits)(3,217) 4,748
 (230) 10,138
 (618) 2,903
 (272) 548
 11,991
 25,991
Charge-offs(188) (851) 
 (8,327) (73) (957) (1,990) 
 (18,017) (30,403)
Recoveries223
 502
 1
 1,748
 685
 293
 1,035
 
 5,315
 9,802
Balance at September 30$32,088
 $47,850
 $2,252
 $59,179
 $2,215
 $17,711
 $20,635
 $2,898
 $35,130
 $219,958
                    
 Nine months ended September 30, 2018
(Dollars in thousands)Construction
and land
development
- commercial
 Commercial
mortgage
 Other
commercial
real estate
 Commercial
and industrial and leases
 Other Residential
mortgage
 Revolving
mortgage
 Construction
and land
development
- non - commercial
 Consumer Total
Balance at January 1$24,470
 $45,005
 $4,571
 $59,824
 $4,689
 $15,706
 $22,436
 $3,962
 $31,204
 $211,867
Provision (credits)7,788
 (3,369) (2,044) (907) (2,403) 1,176
 1,220
 (1,046) 15,468
 15,883
Charge-offs(43) (1,111) (69) (6,874) (98) (1,455) (2,778) (219) (16,092) (28,739)
Recoveries252
 563
 147
 2,399
 160
 315
 1,426
 127
 3,888
 9,277
Balance at September 30$32,467
 $41,088
 $2,605
 $54,442
 $2,348
 $15,742
 $22,304
 $2,824
 $34,468
 $208,288
25


Table of Contents

Nine months ended September 30, 2020
(Dollars in thousands)Construction
and land
development
- commercial
Owner occupied commercial mortgageNon-owner occupied commercial mortgageCommercial
and industrial and leases
Residential
mortgage
Revolving
mortgage
Construction and land development - consumerConsumer autoConsumer otherPCDTotal
Balance at December 31$33,213 $36,444 $11,102 $61,610 $18,232 $19,702 $2,709 $4,292 $30,301 $7,536 $225,141 
Adoption of ASC 326(31,061)(19,316)460 (37,637)17,118 3,665 (1,291)1,100 10,037 19,001 (37,924)
Balance at January 12,152 17,128 11,562 23,973 35,350 23,367 1,418 5,392 40,338 26,537 187,217 
Provision (credits)4,876 6,011 11,165 10,802 9,339 2,557 209 5,708 7,253 (4,971)52,949 
Initial allowance on PCD loans1,193 1,193 
Charge-offs(138)(407)(8)(12,159)(1,513)(1,439)(70)(3,023)(13,490)(3,010)(35,257)
Recoveries400 360 107 4,156 555 1,174 52 1,106 4,546 5,378 17,834 
Balance at September 30$7,290 $23,092 $22,826 $26,772 $43,731 $25,659 $1,609 $9,183 $38,647 $25,127 $223,936 
Nine months ended September 30, 2019
(Dollars in thousands)Construction
and land
development
- commercial
Commercial
mortgage
Other
commercial
real estate
Commercial
and industrial and leases
OtherResidential
mortgage
Revolving
mortgage
Construction
and land
development
- non - commercial
ConsumerPCITotal
Balance at January 1$35,270 $43,451 $2,481 $55,620 $2,221 $15,472 $21,862 $2,350 $35,841 $9,144 $223,712 
Provision (credits)(3,217)4,748 (230)10,138 (618)2,903 (272)548 11,991 (2,277)23,714 
Charge-offs(188)(851)(8,327)(73)(957)(1,990)(18,017)(30,403)
Recoveries223 502 1,748 685 293 1,035 5,315 9,802 
Balance at September 30$32,088 $47,850 $2,252 $59,179 $2,215 $17,711 $20,635 $2,898 $35,130 $6,867 $226,825 
BancShares individually reviews loans greater than $500 thousand that are determined to be collateral-dependent. These collateral-dependent loans are evaluated based on the fair value of the underlying collateral as repayment of the loan is expected to be made through the operation or sale of the collateral. Commercial and industrial loans and leases are collateralized by business assets, while the remaining loan classes are collateralized by real property.
The following table presents information on collateral-dependent loans by class and includes the amortized cost of collateral-dependent loans and leases, the net realizable value of the collateral, the extent to which collateral secures collateral-dependent loans and the associated ACL as of September 30, 2020 were as follows:
(Dollars in thousands)Collateral-Dependant LoansNet Realizable Value of CollateralCollateral CoverageAllowance for Credit Losses
Commercial loans:
Construction and land development$1,425 $1,952 137.0 %$
Owner occupied commercial mortgage5,411 9,428 174.2 
Non-owner occupied commercial mortgage7,121 10,874 152.7 
Total commercial loans13,957 22,254 159.4 
Consumer:
Residential mortgage22,804 31,779 139.4 162 
Revolving mortgage310 315 101.6 
Total consumer loans23,114 32,094 138.9 162 
Total non-PCD loans37,071 54,348 146.6 162 
PCD17,109 25,443 148.7 
Total collateral-dependent loans$54,180 $79,791 147.3 %$162 
Collateral-dependent nonaccrual loans with no recorded allowance totaled $52.0 million as of September 30, 2020. All other nonaccrual loans have a recorded allowance.
26

The following tables present the allowance and recorded investment in loans and leases by class of loans, as well as the associated impairment method at September 30, 2019 and December 31, 2018:
 September 30, 2019
(Dollars in thousands)Construction
and land
development
- commercial
 Commercial
mortgage
 Other
commercial
real estate
 Commercial
and industrial
and leases
 Other Residential
mortgage
 Revolving
mortgage
 Construction
and land
development
- non-
commercial
 Consumer Total
Non-PCI Loans                   
Allowance for loan and lease losses:                   
ALLL for loans and leases individually evaluated for impairment$311
 $2,850
 $12
 $1,191
 $59
 $2,761
 $2,559
 $88
 $1,064
 $10,895
ALLL for loans and leases collectively evaluated for impairment31,777
 45,000
 2,240
 57,988
 2,156
 14,950
 18,076
 2,810
 34,066
 209,063
Total allowance for loan and lease losses$32,088
 $47,850
 $2,252
 $59,179
 $2,215
 $17,711
 $20,635
 $2,898
 $35,130
 $219,958
                    
Loans and leases:                   
Loans and leases individually evaluated for impairment$5,713
 $64,380
 $1,171
 $12,262
 $261
 $54,311
 $28,730
 $3,088
 $3,208
 $173,124
Loans and leases collectively evaluated for impairment938,034
 11,388,973
 489,892
 4,117,122
 301,530
 4,815,251
 2,386,154
 318,815
 1,754,027
 26,509,798
Total loan and leases$943,747
 $11,453,353
 $491,063
 $4,129,384
 $301,791
 $4,869,562
 $2,414,884
 $321,903
 $1,757,235
 $26,682,922
                    
 December 31, 2018
(Dollars in thousands)Construction
and land
development
- commercial
 Commercial
mortgage
 Other
commercial
real estate
 Commercial
and industrial
and leases
 Other Residential
mortgage
 Revolving
mortgage
 Construction
and land
development
- non-
commercial
 Consumer Total
Non-PCI Loans                   
Allowance for loan and lease losses:                   
ALLL for loans and leases individually evaluated for impairment$490
 $2,671
 $42
 $1,137
 $105
 $1,901
 $2,515
 $81
 $885
 $9,827
ALLL for loans and leases collectively evaluated for impairment34,780
 40,780
 2,439
 54,483
 2,116
 13,571
 19,347
 2,269
 34,956
 204,741
Total allowance for loan and lease losses$35,270
 $43,451
 $2,481
 $55,620
 $2,221
 $15,472
 $21,862
 $2,350
 $35,841
 $214,568
                    
Loans and leases:                   
Loans and leases individually evaluated for impairment$2,175
 $55,447
 $860
 $9,868
 $291
 $42,168
 $28,852
 $3,749
 $3,020
 $146,430
Loans and leases collectively evaluated for impairment755,679
 10,661,787
 426,125
 3,928,862
 296,133
 4,223,519
 2,514,123
 253,281
 1,710,761
 24,770,270
Total loan and leases$757,854
 $10,717,234
 $426,985
 $3,938,730
 $296,424
 $4,265,687
 $2,542,975
 $257,030
 $1,713,781
 $24,916,700

2019:
PCI allowance activity and balances for the three and nine months ended September 30, 2019 and September 30, 2018 is summarized as follows:
(Dollars in thousands)Three months ended September 30, 2019 Three months ended September 30, 2018
PCI Loans   
Allowance for loan losses:   
Balance at July 1$8,343
 $12,423
(Credit) provision(1,476) (1,514)
Charge-offs
 
Recoveries
 
Balance at September 30$6,867
 $10,909
    
 Nine months ended September 30, 2019 Nine months ended September 30, 2018
Balance at January 1$9,144
 $10,026
(Credit) provision(2,277) 1,000
Charge-offs
 (117)
Recoveries
 
Balance at September 30$6,867
 $10,909

Recoveries related to PCI loans that have been previously charged-off and are not covered under loss share agreements are recorded as noninterest income rather than as an adjustment to the allowance for loan and lease losses.

December 31, 2019
(Dollars in thousands)Construction
and land
development
- commercial
Commercial
mortgage
Other
commercial
real estate
Commercial
and industrial
and leases
OtherResidential
mortgage
Revolving
mortgage
Construction
and land
development
- non-
commercial
ConsumerTotal
Non-PCI Loans
Allowance for loan and lease losses:
ALLL for loans and leases individually evaluated for impairment$463 $3,650 $39 $1,379 $103 $3,278 $2,722 $174 $1,107 $12,915 
ALLL for loans and leases collectively evaluated for impairment32,750 41,685 2,172 57,995 2,133 14,954 16,980 2,535 33,486 204,690 
Total allowance for loan and lease losses$33,213 $45,335 $2,211 $59,374 $2,236 $18,232 $19,702 $2,709 $34,593 $217,605 
Loans and leases:
Loans and leases individually evaluated for impairment$4,655 $70,149 $1,268 $12,182 $639 $60,442 $28,869 $3,882 $3,513 $185,599 
Loans and leases collectively evaluated for impairment1,008,799 12,212,486 540,760 4,391,610 309,454 5,233,475 2,310,203 353,503 1,776,891 28,137,181 
Total loan and leases$1,013,454 $12,282,635 $542,028 $4,403,792 $310,093 $5,293,917 $2,339,072 $357,385 $1,780,404 $28,322,780 
The following table presents the PCI allowance and recorded investment in loans at September 30, 2019 and December 31, 2018:2019:
(Dollars in thousands)September 30, 2019 December 31, 2018
ALLL for loans acquired with deteriorated credit quality$6,867
 $9,144
Loans acquired with deteriorated credit quality513,589
 606,576

(Dollars in thousands)December 31, 2019
ALLL for loans acquired with deteriorated credit quality$7,536 
Loans acquired with deteriorated credit quality558,716 
At September 30, 2019 and December 31, 2018, $99.02019, $139.4 million and $186.6 million, respectively, of PCI loans experienced an adverse change in expected cash flows since the date of acquisition.
The following tables provide information on non-PCI impaired loans and leases, exclusive of loans and leases evaluated collectively as a homogeneous group:evaluated:
September 30, 2019December 31, 2019
(Dollars in thousands)With a
recorded
allowance
 With no
recorded
allowance
 Total Unpaid
principal
balance
 Related
allowance
recorded
(Dollars in thousands)With a
recorded
allowance
With no
recorded
allowance
TotalUnpaid
principal
balance
Related
allowance
recorded
Non-PCI impaired loans and leases:         Non-PCI impaired loans and leases:
Commercial:         Commercial:
Construction and land development$2,018
 $3,695
 $5,713
 $6,146
 $311
Construction and land development$1,851 $2,804 $4,655 $5,109 $463 
Commercial mortgage35,222
 29,158
 64,380
 69,172
 2,850
Commercial mortgage42,394 27,755 70,149 74,804 3,650 
Other commercial real estate195
 976
 1,171
 1,265
 12
Other commercial real estate318 950 1,268 1,360 39 
Commercial and industrial and leases7,238
 5,024
 12,262
 14,456
 1,191
Commercial and industrial and leases7,547 4,635 12,182 13,993 1,379 
Other198
 63
 261
 280
 59
Other406 233 639 661 103 
Total commercial loans44,871
 38,916
 83,787
 91,319
 4,423
Total commercial loans52,516 36,377 88,893 95,927 5,634 
Noncommercial:         Noncommercial:
Residential mortgage44,009
 10,302
 54,311
 58,515
 2,761
Residential mortgage48,796 11,646 60,442 64,741 3,278 
Revolving mortgage25,070
 3,660
 28,730
 31,772
 2,559
Revolving mortgage26,104 2,765 28,869 31,960 2,722 
Construction and land development1,676
 1,412
 3,088
 3,381
 88
Construction and land development2,470 1,412 3,882 4,150 174 
Consumer3,155
 53
 3,208
 3,594
 1,064
Consumer3,472 41 3,513 3,821 1,107 
Total noncommercial loans73,910
 15,427
 89,337
 97,262
 6,472
Total noncommercial loans80,842 15,864 96,706 104,672 7,281 
Total non-PCI impaired loans and leases$118,781
 $54,343
 $173,124
 $188,581
 $10,895
Total non-PCI impaired loans and leases$133,358 $52,241 $185,599 $200,599 $12,915 
         
December 31, 2018
(Dollars in thousands)With a
recorded
allowance
 With no
recorded
allowance
 Total Unpaid
principal
balance
 Related
allowance
recorded
Non-PCI impaired loans and leases:         
Commercial:         
Construction and land development$1,897
 $278
 $2,175
 $2,606
 $490
Commercial mortgage34,177
 21,270
 55,447
 61,317
 2,671
Other commercial real estate243
 617
 860
 946
 42
Commercial and industrial and leases7,153
 2,715
 9,868
 14,695
 1,137
Other216
 75
 291
 301
 105
Total commercial loans43,686
 24,955
 68,641
 79,865
 4,445
Noncommercial:         
Residential mortgage40,359
 1,809
 42,168
 45,226
 1,901
Revolving mortgage25,751
 3,101
 28,852
 31,371
 2,515
Construction and land development2,337
 1,412
 3,749
 4,035
 81
Consumer2,940
 80
 3,020
 3,405
 885
Total noncommercial loans71,387
 6,402
 77,789
 84,037
 5,382
Total non-PCI impaired loans and leases$115,073
 $31,357
 $146,430
 $163,902
 $9,827
Non-PCI impaired loans less than $500,000 that were collectively evaluated for impairment totaled $42.8 million and $47.1$41.0 million at September 30, 2019 and December 31, 2018, respectively.2019.

27

Table of Contents
The following tables show the average non-PCI impaired loan balance and the interest income recognized by loan class for the three and nine months ended September 30, 2019 and September 30, 2018:2019:
 Three months ended September 30, 2019 Three months ended September 30, 2018
(Dollars in thousands)Average
balance
 Interest income recognized Average
balance
 Interest income recognized
Non-PCI impaired loans and leases:       
Commercial:       
Construction and land development$6,130
 $6
 $2,101
 $27
Commercial mortgage70,351
 551
 63,752
 583
Other commercial real estate1,186
 6
 950
 10
Commercial and industrial and leases13,085
 140
 9,310
 92
Other298
 2
 205
 1
Total commercial91,050
 705
 76,318
 713
Noncommercial:       
Residential mortgage56,029
 346
 42,601
 330
Revolving mortgage30,067
 260
 27,503
 234
Construction and land development3,124
 25
 3,190
 42
Consumer3,443
 37
 2,769
 31
Total noncommercial92,663
 668
 76,063
 637
Total non-PCI impaired loans and leases$183,713
 $1,373
 $152,381
 $1,350
        
 Nine months ended September 30, 2019 Nine months ended September 30, 2018
(Dollars in thousands)Average
balance
 Interest income recognized Average
balance
 Interest income recognized
Non-PCI impaired loans and leases:       
Commercial:       
Construction and land development$3,460
 $40
 $1,580
 $55
Commercial mortgage61,962
 1,653
 68,043
 1,953
Other commercial real estate797
 20
 1,336
 33
Commercial and industrial and leases11,478
 353
 9,500
 269
Other314
 6
 90
 1
Total commercial78,011
 2,072
 80,549
 2,311
Noncommercial:       
Residential mortgage49,048
 988
 41,124
 903
Revolving mortgage29,477
 763
 26,228
 657
Construction and land development3,473
 93
 3,607
 134
Consumer3,152
 97
 2,644
 87
Total noncommercial85,150
 1,941
 73,603
 1,781
Total non-PCI impaired loans and leases$163,161
 $4,013
 $154,152
 $4,092

Three months ended September 30, 2019Nine months ended September 30, 2019
(Dollars in thousands)Average
balance
Interest income recognizedAverage
balance
Interest income recognized
Non-PCI impaired loans and leases:
Commercial:
Construction and land development$6,130 $$3,460 $40 
Commercial mortgage70,351 551 61,962 1,653 
Other commercial real estate1,186 797 20 
Commercial and industrial and leases13,085 140 11,478 353 
Other298 314 
Total commercial91,050 705 78,011 2,072 
Noncommercial:
Residential mortgage56,029 346 49,048 988 
Revolving mortgage30,067 260 29,477 763 
Construction and land development3,124 25 3,473 93 
Consumer3,443 37 3,152 97 
Total noncommercial92,663 668 85,150 1,941 
Total non-PCI impaired loans and leases$183,713 $1,373 $163,161 $4,013 
Troubled Debt Restructurings
BancShares accounts for certain loan modifications or restructurings as troubled debt restructurings (TDRs).TDRs. In general, the modification or restructuring of a loan is considered a TDR if, for economic reasons or legal reasons related to a borrower'sborrower’s financial difficulties, a concession is granted to the borrower that creditors would not otherwise consider. Concessions may relate to the contractual interest rate, maturity date, payment structure or other actions. The majority ofWithin our allowance for credit loss models, TDRs are not individually evaluated unless determined to be collateral-dependent and are included in the special mention, substandard or doubtful credit quality indicators,definition of default which resultsprovides for a 100% probability of default applied within the models. As a result, subsequent changes in more elevated loss expectations when projectingdefault status do not impact the expected cash flows that are used to determinecalculation of the allowance for credit losses on TDR loans.
The Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus was published by banking regulators in April 2020 to clarify expectations around loan losses associated with these loans. The lower the credit quality indicator, the lower the estimated expected cash flowsmodifications and the greater the allowance recorded. Alldetermination of TDRs are individually evaluated for impairment through reviewborrowers experiencing COVID-19-related financial difficulty. BancShares applied this regulatory guidance during its TDR identification process for short-term loan forbearance agreements as a result of collateral values or analysis of cash flows at least annually.

COVID-19 and in most cases is not recording these as TDRs.
The following tabletables provides a summary of total TDRs by accrual status. status:
September 30, 2020
(Dollars in thousands)AccruingNonaccruing Total
Commercial loans:
Construction and land development$791 $57 $848 
Owner occupied commercial mortgage33,202 9,076 42,278 
Non-owner occupied commercial mortgage17,728 1,180 18,908 
Commercial and industrial and leases28,942 5,650 34,592 
Total commercial loans80,663 15,963 96,626 
Consumer:
Residential mortgage33,163 17,202 50,365 
Revolving mortgage22,232 7,140 29,372 
Construction and land development2,918 272 3,190 
Consumer auto1,992 841 2,833 
Consumer other1,010 159 1,169 
Total consumer loans61,315 25,614 86,929 
PCD loans16,801 6,774 23,575 
Total loans$158,779 $48,351 $207,130 
28

Table of Contents
December 31, 2019
(Dollars in thousands)AccruingNonaccruing Total
Commercial loans:
Construction and land development$487 $2,279 $2,766 
Commercial mortgage50,819 11,116 61,935 
Other commercial real estate571 571 
Commercial and industrial and leases9,430 2,409 11,839 
Other320 105 425 
Total commercial loans61,627 15,909 77,536 
Noncommercial:
Residential mortgage41,813 16,048 57,861 
Revolving mortgage21,032 7,367 28,399 
Construction and land development1,452 2,430 3,882 
Consumer2,826 688 3,514 
Total noncommercial loans67,123 26,533 93,656 
Total loans$128,750 $42,442 $171,192 
Total TDRs included $17.4 million and $18.2$17.2 million of PCI TDRs at September 30, 2019 and December 31, 2018, respectively:
 September 30, 2019 December 31, 2018
(Dollars in thousands)Accruing  Nonaccruing  Total  Accruing  Nonaccruing  Total
Commercial loans:           
Construction and land development$518
 $1,109
 $1,627
 $1,946
 $352
 $2,298
Commercial mortgage50,206
 7,064
 57,270
 53,270
 7,795
 61,065
Other commercial real estate474
 
 474
 851
 9
 860
Commercial and industrial and leases10,161
 2,180
 12,341
 7,986
 2,060
 10,046
Other153
 107
 260
 118
 173
 291
Total commercial loans61,512
 10,460
 71,972
 64,171
 10,389
 74,560
Noncommercial:           
Residential mortgage37,798
 16,439
 54,237
 37,903
 9,621
 47,524
Revolving mortgage20,968
 7,839
 28,807
 20,492
 8,196
 28,688
Construction and land development1,570
 1,518
 3,088
 2,227
 110
 2,337
Consumer2,566
 642
 3,208
 2,300
 721
 3,021
Total noncommercial loans62,902
 26,438
 89,340
 62,922
 18,648
 81,570
Total loans$124,414
 $36,898
 $161,312
 $127,093
 $29,037
 $156,130

2019.
The following table provides the types of modifications designated as TDRs during the three and nine months ended September 30, 20192020 and September 30, 2018,2019, as well as a summary of loans that were modified as a TDR during the twelve month periods ended September 30, 20192020 and September 30, 20182019 that subsequently defaulted during the three and nine months ended September 30, 20192020 and September 30, 2018.2019. BancShares defines payment default as movement of the TDR to nonaccrual status, which is generally 90 days past due for TDRs, foreclosure or charge-off, whichever occurs first.
Three months ended September 30, 2019 Three months ended September 30, 2018Three months ended September 30, 2020Three months ended September 30, 2019
All restructurings Restructurings with payment default All restructurings Restructurings with payment defaultAll restructuringsRestructurings with payment defaultAll restructuringsRestructurings with payment default
(Dollars in thousands)Number of LoansRecorded investment at period end Number of LoansRecorded investment at period end Number of LoansRecorded investment at period end Number of LoansRecorded investment at period end(Dollars in thousands)Number of LoansRecorded investment at period endNumber of LoansRecorded investment at period endNumber of LoansRecorded investment at period endNumber of LoansRecorded investment at period end
Loans and leases           Loans and leases
Interest only2
$1,221
 
$
 1
$300
 
$
Interest only$5,703 $3,730 $1,221 $
Loan term extension5
2,473
 

 9
2,565
 2
327
Loan term extension29 2,380 18 1,755 2,473 
Below market interest rate80
4,460
 34
2,034
 56
7,109
 32
2,832
Below market interest rate55 15,341 26 3,170 80 4,460 34 2,034 
Discharged from bankruptcy55
6,097
 25
2,002
 38
1,833
 16
607
Discharged from bankruptcy55 1,654 22 755 55 6,097 25 2,002 
Total restructurings142
$14,251
 59
$4,036
 104
$11,807
 50
$3,766
Total restructurings145 $25,078 69 $9,410 142 $14,251 59 $4,036 
           
Nine months ended September 30, 2019 Nine months ended September 30, 2018Nine months ended September 30, 2020Nine months ended September 30, 2019
All restructurings Restructurings with payment default All restructurings Restructurings with payment defaultAll restructuringsRestructurings with payment defaultAll restructuringsRestructurings with payment default
(Dollars in thousands)Number of LoansRecorded investment at period end Number of LoansRecorded investment at period end Number of LoansRecorded investment at period end Number of LoansRecorded investment at period end(Dollars in thousands)Number of LoansRecorded investment at period endNumber of LoansRecorded investment at period endNumber of LoansRecorded investment at period endNumber of LoansRecorded investment at period end
Loans and leases           Loans and leases
Interest only6
$3,209
 2
$2,064
 3
$1,136
 2
$836
Interest only23 $24,847 $6,967 $3,209 $2,064 
Loan term extension13
3,870
 4
514
 32
4,414
 9
943
Loan term extension62 5,885 34 3,244 13 3,870 514 
Below market interest rate205
14,968
 86
5,977
 211
24,245
 82
6,098
Below market interest rate212 38,740 72 5,088 205 14,968 86 5,977 
Discharged from bankruptcy157
13,499
 72
5,421
 139
7,360
 69
3,595
Discharged from bankruptcy165 7,025 66 2,254 157 13,499 72 5,421 
Total restructurings381
$35,546
 164
$13,976
 385
$37,155
 162
$11,472
Total restructurings462 $76,497 178 $17,553 381 $35,546 164 $13,976 
For the three and nine months ended September 30, 20192020 and September 30, 2018,2019, the pre-modification and post-modification outstanding recorded investmentsamortized cost of loans modified as TDRs were not materially different.

29

Table of Contents
NOTE F - OTHER REAL ESTATE OWNED (OREO)

The following table explains changes in OREO during the nine months ended September 30, 20192020 and September 30, 2018:2019:
(Dollars in thousands)Total
Balance at December 31, 2018$48,030
Additions15,426
Acquired in business combination3,613
Sales(17,595)
Write-downs/losses(3,221)
Balance at September 30, 2019$46,253
  
Balance at December 31, 2017$51,097
Additions17,013
Acquired in business combination2,135
Sales(23,488)
Write-downs/losses(3,156)
Balance at September 30, 2018$43,601

(Dollars in thousands)OREO
Balance at December 31, 2019$46,591 
Additions18,428 
Acquired in business combinations9,813 
Sales(18,645)
Write-downs/losses(3,398)
Balance at September 30, 2020$52,789 
Balance at December 31, 2018$48,030 
Additions15,426 
Acquired in business combinations3,613 
Sales(17,595)
Write-downs/losses(3,221)
Balance at September 30, 2019$46,253 
At September 30, 20192020 and December 31, 2018,2019, BancShares had $16.4$8.5 million and $17.2$14.5 million, respectively, of foreclosed residential real estate property in OREO. The recorded investment in consumer mortgage loans collateralized by residential real estate property in the process of foreclosure was $21.1$27.0 million and $22.0$23.0 million at September 30, 20192020 and December 31, 2018,2019, respectively. Net gains recorded on the sale of OREO properties were $1.0 million and $872 thousand for the nine months ended September 30, 2020 and September 30, 2019, respectively

NOTE G - FDIC SHARED-LOSS PAYABLE

As of September 30, 2019, Bancshares has outstanding shared-loss agreements related to two FDIC-assisted transactions. These agreements include provisions related to payments that may be owed to the FDIC at the termination of the agreements (clawback liability). The clawback liability represents a payment by BancShares to the FDIC if actual cumulative losses on acquired covered assets are lower than the cumulative losses originally estimated by the FDIC at the time of acquisition and is recorded in the Consolidated Balance Sheets FDIC shared-loss payable. The clawback liability payment dates are March 2020 and March 2021.
As of September 30, 2019 shared-loss protection remains from FDIC transactions for single family residential loans acquired in the amount of $47.3 million.
The following table provides changes in the FDIC shared-loss payable since December 31, 2018:
(Dollars in thousands)Total
Balance at December 31, 2018$105,618
Accretion4,968
Balance at September 30, 2019$110,586


NOTE H - SERVICING RIGHTS

Mortgage Servicing Rights
Our portfolio of residential mortgage loans serviced for third parties was $3.06$3.36 billion and $2.95$3.38 billion as of September 30, 20192020 and December 31, 2018,2019, respectively. These loans are originated by BancShares and sold to third parties on a non-recourse basis with servicing rights retained. The retained servicing rights were recorded as a servicing asset and are reported in other intangible assets on the Consolidated Balance Sheets, and theassets. The associated amortization expense and any valuation allowance recognized waswere included as a reduction of mortgage income in the Consolidated Statements of Income.income. Mortgage servicing rights are initially recorded at fair value and then carried at the lower of amortized cost or fair value.
Contractually specified mortgage servicing fees, late fees and ancillary fees earned for the three months ended September 30, 2020 and 2019 were $2.1 million and 2018 were $1.9 million, respectively, and are reported in mortgage income in the Consolidated Statements of Income.income. For the nine months ended September 30, 20192020 and 2018,2019, contractually specified mortgage servicing fees, late fees, and ancillary fees earned were $6.4 million and $5.8 million, and $5.6 million, respectively.

The following table explainspresents changes in the servicing asset during the three and nine months ended September 30, 20192020 and 2018:2019:
 Three months ended September 30 Nine months ended September 30
(Dollars in thousands)2019 2018 2019 2018
Beginning balance$20,665
 $21,657
 $21,396
 $21,945
Servicing rights originated1,532
 1,396
 3,943
 4,026
Amortization(1,581) (1,420) (4,595) (4,338)
Valuation allowance (increase) decrease(45) 
 (173) 
Ending balance$20,571
 $21,633
 $20,571
 $21,633

Three months ended September 30Nine months ended September 30
(Dollars in thousands)2020201920202019
Beginning balance$18,664 $20,665 $22,963 $21,396 
Servicing rights originated1,994 1,532 5,673 3,943 
Amortization(2,208)(1,581)(6,150)(4,595)
Valuation allowance (increase) decrease(305)(45)(4,341)(173)
Ending balance$18,145 $20,571 $18,145 $20,571 
BancShares recordedThe following table presents the activity in the servicing asset valuation allowance provision expense of $45.0 thousand and $173.0 thousand for the three and nine months ended September 30, 2019, respectively. There was 0 provision expense or release recorded for the the three2020 and nine months ended September 2019:
Three months ended September 30Nine months ended September 30
(Dollars in thousands)2020201920202019
Beginning balance$4,258 $128 $222 $
Valuation allowance increase (decrease)305 45 4,341 173 
Ending balance$4,563 $173 $4,563 $173 
30 2018.

Table of Contents
Mortgage servicing rights valuations are performed using a pooling methodology where loans with similar risk characteristics are grouped together and evaluated using discounted cash flows to estimate the present value of future earnings. Key economic assumptions used to value mortgage servicing rights were as follows:
September 30, 2019 December 31, 2018September 30, 2020December 31, 2019
Discount rate - conventional fixed loans8.67% 9.69%Discount rate - conventional fixed loans7.68 %8.92 %
Discount rate - all loans excluding conventional fixed loans9.67% 10.69%Discount rate - all loans excluding conventional fixed loans8.68 %9.92 %
Weighted average constant prepayment rate14.15% 9.26%Weighted average constant prepayment rate20.80 %13.72 %
Weighted average cost to service a loan$87.09
 $87.52
Weighted average cost to service a loan$87.30 $87.09 
The fair value of mortgage servicing rights is sensitive to changes in assumptions and is determined by estimating the present value of the asset'sasset’s future cash flows by utilizing discount rates, prepayment rates, and other inputs. The discount rate is based on the 10-year U.S. Treasury rate plus a risk premium of 700 basis points for conventional fixed loans and 800 basis points for all other loans. The prepayment rate is derived from the Public Securities Association Standard Prepayment model. Generally, as interest rates decline, mortgage loan prepayments accelerate due to increased refinance activity. Thisactivity, which results in a decrease in the fair value.value and may result in the recognition of a valuation allowance. The average cost to service a loan is based on the number of loans serviced and the total cost to service the loans.
Other Servicing Rights
Other servicing rights were acquired as part of a business combination and relate to the sale of the guaranteed portion of government guaranteed loans with servicing retained. The amount of the other servicing rights were $1.9 million and $2.7 million at September 30, 2019 and December 31, 2018, respectively.

NOTE IH - REPURCHASE AGREEMENTS

BancShares utilizes securities sold under customeragreements to repurchase agreements to facilitate the needs of customers and secure wholesale funding needs. Repurchase agreements are transactions whereby BancShares offers to sell to a counterparty an undivided interest in an eligible security at an agreed upon price, and which obligates BancShares to repurchase the security with interest, at an agreed upon date, repurchase price, and interest rate. These agreements are recorded at the amount of cash received in connection with the transaction and are reflected as securities sold under customer repurchase agreements on the Consolidated Balance Sheets. The remaining contractual maturity of the $522.2 million and $543.9 million securities sold under repurchase agreements at September 30, 2019 and December 31, 2018, respectively, was overnight and continuous.agreements.
Repurchase agreements require BancShares to maintain collateral to support the outstanding obligations. BancShares monitors collateral levels on a continuous basis and maintains records of each transaction specifically describing the applicable security and the counterparty’s interest in that security, and segregates the security from general assets in accordance with regulations governing custodial holdings of securities. The primary risk with repurchase agreements is market risk associated with the investments securing the transactions, as additional collateral may be required based on fair value changes of the underlying investments. Securities pledged as collateral under repurchase agreements are maintained with safekeeping agents and consist of U.S. Treasury and mortgage-backed securities.
At September 30, 2019, theagents. The carrying value of investment securities available for sale pledged as collateral under repurchase agreements was $541.6 million, including investment securities available for sale of $305.2$748.1 million and investment$477.6 million at September 30, 2020 and December 31, 2019, respectively.
At September 30, 2020, BancShares held $693.9 million of securities heldsold under agreements to maturityrepurchase, with overnight and continuous remaining contractual maturities, made up of $236.4 million.$444.0 million collateralized by government agency securities and $249.9 million collateralized by commercial mortgage-backed securities. At December 31, 2018,2019, BancShares held securities sold under agreements to repurchase of $443.0 million, with overnight and continuous remaining contractual maturities collateralized by government agency securities.
NOTE I - FDIC SHARED-LOSS PAYABLE
At September 30, 2020, shared-loss protection remains for single family residential loans acquired in the carrying valueamount of $36.2 million. The shared-loss agreement for two of investment securities pledged as collateral under repurchase agreements was $598.6the FDIC-assisted transactions include a provision related to a payment that may be owed to the FDIC at the termination of the agreement if actual cumulative losses on acquired covered assets are lower than the cumulative losses originally estimated by the FDIC at the time of acquisition (the “clawback liability”). BancShares issued a payment to the FDIC in the first quarter of 2020 for $99.5 million allrelated to one of which were investment securities available for sale.the transactions. The remaining clawback liability payment date is March 2021.

The following table provides changes in the FDIC shared-loss payable since December 31, 2019:

(Dollars in thousands)Total
Balance at December 31, 2019$112,395 
Accretion2,386 
Payment made to the FDIC to settle shared-loss agreement(99,468)
Balance at September 30, 2020$15,313 
31

Table of Contents
NOTE J - ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Accumulated other comprehensive income (loss) included the following as of September 30, 2020 and December 31, 2019:
 September 30, 2020December 31, 2019
(Dollars in thousands)Accumulated
other
comprehensive
income (loss)
Deferred
tax
expense
(benefit)
Accumulated
other
comprehensive
income (loss),
net of tax
Accumulated
other
comprehensive
income (loss)
Deferred
tax
expense
(benefit)
Accumulated
other
comprehensive
income (loss),
net of tax
Unrealized gains on securities available for sale$135,240 $31,105 $104,135 $7,522 $1,730 $5,792 
Defined benefit pension items(153,104)(35,213)(117,891)(172,098)(39,583)(132,515)
Total$(17,864)$(4,108)$(13,756)$(164,576)$(37,853)$(126,723)
The following table highlights changes in accumulated other comprehensive income (loss) by component for the three and nine months ended September 30, 2020 and 2019:
Three months ended September 30, 2020
(Dollars in thousands, net of tax)Unrealized gains (losses) on securities available for saleUnrealized losses on securities available for sale transferred to held to maturityDefined benefit pension itemsTotal
Beginning balance$113,102 $$(122,766)$(9,664)
Net unrealized gains arising during period7,530 7,530 
Amounts reclassified from accumulated other comprehensive loss(16,497)4,875 (11,622)
Net current period other comprehensive (loss) income(8,967)4,875 (4,092)
Ending balance$104,135 $$(117,891)$(13,756)
Three months ended September 30, 2019
(Dollars in thousands, net of tax)Unrealized gains (losses) on securities available for saleUnrealized losses on securities available for sale transferred to held to maturityDefined benefit pension itemsTotal
Beginning balance$2,554 $(61,979)$(121,306)$(180,731)
Net unrealized gains arising during period3,026 3,026 
Amounts reclassified from accumulated other comprehensive loss(874)4,693 2,114 5,933 
Net current period other comprehensive income2,152 4,693 2,114 8,959 
Ending balance$4,706 $(57,286)$(119,192)$(171,772)
32

Table of Contents
Nine months ended September 30, 2020
(Dollars in thousands, net of tax)Unrealized gains on securities available for saleUnrealized losses on securities available for sale transferred to held to maturityDefined benefit pension itemsTotal
Beginning balance$5,792 $$(132,515)$(126,723)
Net unrealized gains arising during period140,671 140,671 
Amounts reclassified from accumulated other comprehensive loss(42,328)14,624 (27,704)
Net current period other comprehensive income98,343 14,624 112,967 
Ending balance$104,135 $$(117,891)$(13,756)
Nine months ended September 30, 2019
(Dollars in thousands, net of tax)Unrealized gains on securities available for saleUnrealized losses on securities available for sale transferred to held to maturityDefined benefit pension itemsTotal
Beginning balance$(38,505)$(71,149)$(125,533)$(235,187)
Net unrealized gains arising during period48,489 48,489 
Amounts reclassified from accumulated other comprehensive loss(5,278)13,863 6,341 14,926 
Net current period other comprehensive income43,211 13,863 6,341 63,415 
Ending balance$4,706 $(57,286)$(119,192)$(171,772)
The following table presents the amounts reclassified from accumulated other comprehensive income (loss) and the line item affected in the statement where net income is presented for the three and nine months ended September 30, 2020 and 2019:
(Dollars in thousands)Three months ended September 30, 2020
Details about accumulated other comprehensive income (loss)Amounts reclassified from accumulated other comprehensive income (loss)Affected line item in the statement where net income is presented
Unrealized gains on securities available for sale$21,425 Realized gains on investment securities available for sale, net
(4,928)Income taxes
$16,497 
Amortization of defined benefit pension actuarial losses(6,332)Other noninterest expense
1,457 Income taxes
$(4,875)
Total reclassifications for the period$11,622 
Three months ended September 30, 2019
Details about accumulated other comprehensive income (loss)Amounts reclassified from accumulated other comprehensive income (loss)Affected line item in the statement where net income is presented
Unrealized gains on securities available for sale$1,136 Realized gains on investment securities available for sale, net
(262)Income taxes
$874 
Amortization of unrealized losses on securities available for sale transferred to held to maturity$(6,095)Net interest income
1,402 Income taxes
$(4,693)
Amortization of defined benefit pension items
Prior service costs$(15)Salaries and wages
Actuarial losses(2,730)Other noninterest expense
(2,745)Income before income taxes
631 Income taxes
$(2,114)
Total reclassifications for the period$(5,933)
33

Table of Contents
Nine months ended September 30, 2020
Details about accumulated other comprehensive income (loss)Amounts reclassified from accumulated other comprehensive income (loss)Affected line item in the statement where net income is presented
Unrealized gains on securities available for sale$54,972 Realized gains on investment securities available for sale, net
(12,644)Income taxes
$42,328 
Amortization of defined benefit pension items
Actuarial losses$(18,994)Other
4,370 Income taxes
$(14,624)
Total reclassifications for the period$27,704 
Nine months ended September 30, 2019
Details about accumulated other comprehensive income (loss)Amounts reclassified from accumulated other comprehensive income (loss)Affected line item in the statement where net income is presented
Unrealized gains on securities available for sale$6,855 Realized gains on investment securities available for sale, net
(1,577)Income taxes
$5,278 Net income
Amortization of unrealized losses on securities available for sale transferred to held to maturity$(18,004)Net interest income
4,141 Income taxes
$(13,863)
Amortization of defined benefit pension items
Prior service costs$(43)Salaries and wages
Actuarial losses(8,192)Other noninterest expense
(8,235)Income before income taxes
1,894 Income taxes
$(6,341)
Total reclassifications for the period$(14,926)
NOTE K - ESTIMATED FAIR VALUES

Fair value estimates are intended to represent the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants as of the measurement date. Where there is no active market for a financial instrument, BancShares has made estimates using discounted cash flows or other valuation techniques. Inputs used in these valuation techniques are subjective in nature, involve uncertainties and require significant judgment and therefore can only be derived within a range of precision. Accordingly, the derived fair value estimates presented below are not necessarily indicative of the amounts BancShares would realize in a current market exchange.
ASC 820, Fair Value Measurements and Disclosures, indicates that assets and liabilities are recorded at fair value according to a fair value hierarchy comprised of three levels. The levels are based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. The level within the fair value hierarchy for an asset or liability is based on the highest level of input that is significant to the fair value measurement (with Level 1 considered highest and Level 3 considered lowest). A brief description of each level follows:
Level 1 values are based on quoted prices for identical instruments in active markets.
Level 2 values are based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market.
Level 3 values are derived from valuation techniques in which one or more significant inputs or assumptions are not observable in the market. These unobservable inputs and assumptions reflect estimates that market participants would use in pricing the asset or liability. Valuation techniques include the use of discounted cash flow models and similar techniques.
BancShares'BancShares’ management reviews any changes to its valuation methodologies to ensure they are appropriate and supportable, and refines valuation methodologies as more market-based data becomes available. Transfers betweenAccuracy of the levels of the fair value hierarchy are recognizedvalidated at the end of the reporting period.
34

Table of Contents
The methodologies used to estimate the fair value of financial assets and financial liabilities are discussed below:
Investment securities available for sale and held to maturity. The fair value of U.S. Treasury, government agency and mortgage-backed securities, municipal securities, as well as a portion of corporate bonds, is generally estimated using a third party pricing service. The third party provider evaluates securities based on comparable investments with trades and market data and will utilize pricing models that use a variety of inputs, such as benchmark yields, reported trades, broker-dealer quotes, issuer spreads, benchmark securities, bids and offers as needed. These securities are generally classified as Level 2. CorporateThe remaining corporate bonds held by BancShares are generally measured at fair value based on indicative bids from broker-dealers and are not directly observable. These securities are considered Level 3.
Investment in marketable equity securities. Equity securities are measured at fair value using observable closing prices and the valuation also considers the amount of market activity by examining the trade volume of each security.activity. Equity securities are classified as Level 1 if they are traded in an active market and as Level 2 if the observable closing price is from a less than active market.
Loans held for sale. Management elects the fair value option on certain residential real estate loans that are originated to be sold to investors. The loans are carried at fair value based on quoted market prices for similar types of loans. Accordingly, the inputs used to calculate fair value of originated residential real estate loans held for sale are classified as Level 2 inputs. Portfolio loans that areLoans held for investment subsequently transferred to held for sale to be sold in the secondary market are carried at fair value when a firm commitment to purchase from a counterparty exists. The fair value of the transferred portfolio loans is based on the quoted prices and is considered a Level 1 input.
Net loans and leases (PCI and Non-PCI).leases. Fair value is estimated based on discounted future cash flows using the current interest rates at which loans with similar terms would be made to borrowers of similar credit quality. The inputs used in the fair value measurements for loans and leases are considered Level 3 inputs.
FHLB stock. The carrying amount of FHLB stock is a reasonable estimate of fair value as these securities are not readily marketable and are evaluated for impairment based on the ultimate recoverability of the par value. BancShares considers positive and negative evidence, including the profitability and asset quality of the issuer, dividend payment history and recent redemption experience, when determining the ultimate recoverability of the par value. BancShares believes its investment in FHLB stock is ultimately recoverable at par. The inputs used in the fair value measurement for the FHLB stock are considered Level 2 inputs.

Mortgage and other servicing rights. Mortgage and other servicing rights are carried at the lower of amortized cost or market value and are, therefore, carried at fair value only when fair value is less than the amortized cost. The fair value of mortgage and other servicing rights is performed using a pooling methodology. Similar loans are pooled together and a model that relies on discount rates, estimates of prepayment rates and the weighted average cost to service the loans is used to determine the fair value. The inputs used in the fair value measurement for mortgage and other servicing rights are considered Level 3 inputs.
Deposits. For non-time deposits, carrying value is a reasonable estimate of fair value. The fair value of time deposits is estimated by discounting future cash flows using the interest rates currently offered for deposits ofwith similar remaining maturities. The inputs used in the fair value measurement for deposits are considered Level 2 inputs.    
Borrowings. For borrowings, the fair values are determined based on recent trades or sales of the actual security if available. Otherwise, fair values are estimated by discounting future cash flows using current interest rates for similar financial instruments. The inputs used in the fair value measurement for FHLB borrowings, subordinated debentures, and other borrowings are considered Level 2 inputs.
Payable to the FDIC for shared-loss agreements. The fair value of the payable to the FDIC for shared-loss agreements is determined based on expected payments to the FDIC in accordance with the shared-loss agreements. Cash flows are discounted using current discount rates to reflect the timing of the estimated amounts due to the FDIC. The inputs used in the fair value measurement for the payable to the FDIC are considered Level 3 inputs.
Off-balance-sheet commitments and contingencies. Carrying amounts are reasonable estimates of the fair values for such financial instruments. Carrying amounts include unamortized fee income and, in some cases, reserves for any credit losses from those financial instruments. These amounts are not material to BancShares'BancShares’ financial position.
For all other financial assets and financial liabilities, the carrying value is a reasonable estimate of the fair value as of September 30, 20192020 and December 31, 2018.2019. The carrying value and fair value for these assets and liabilities are equivalent because they are relatively short term in nature and there is no interest rate or credit risk that would cause the fair value to differ from the carrying value. Cash and due from banks is classified on the fair value hierarchy as Level 1. Overnight investments, income earned not collected, securities sold under customer repurchase agreements, and accrued interest payable are considered Level 2.
35

Table of Contents
The table presents the carrying values and estimated fair values for financial instruments as of September 30, 20192020 and December 31, 2018:2019:
(Dollars in thousands)September 30, 2019 December 31, 2018
Carrying value Fair value Carrying value Fair value
Cash and due from banks$288,933
 $288,933
 $327,440
 $327,440
Overnight investments949,899
 949,899
 797,406
 797,406
Investment in marketable equity securities116,854
 116,854
 92,599
 92,599
Investment securities available for sale4,904,883
 4,904,883
 4,557,110
 4,557,110
Investment securities held to maturity2,145,943
 2,217,800
 2,184,653
 2,201,502
Loans held for sale83,256
 83,256
 45,505
 45,505
Net loans and leases26,969,686
 27,301,164
 25,299,564
 24,845,060
Income earned not collected117,123
 117,123
 109,903
 109,903
Federal Home Loan Bank stock25,355
 25,355
 25,304
 25,304
Mortgage and other servicing rights22,431
 24,823
 24,066
 27,435
Deposits32,743,277
 32,739,923
 30,672,460
 30,623,214
Securities sold under customer repurchase agreements522,195
 522,195
 543,936
 543,936
Federal Home Loan Bank borrowings192,672
 199,098
 193,556
 195,374
Subordinated debentures149,051
 156,566
 140,741
 151,670
Other borrowings112,153
 117,630
 13,921
 13,985
FDIC shared-loss payable110,586
 113,309
 105,618
 105,846
Accrued interest payable17,859
 17,859
 3,712
 3,712

(Dollars in thousands)September 30, 2020December 31, 2019
Carrying valueFair valueCarrying valueFair value
Cash and due from banks$352,419 $352,419 $376,719 $376,719 
Overnight investments3,137,945 3,137,945 1,107,844 1,107,844 
Investment in marketable equity securities93,074 93,074 82,333 82,333 
Investment securities available for sale9,019,788 9,019,788 7,059,674 7,059,674 
Investment securities held to maturity747,732 761,252 30,996 30,996 
Loans held for sale120,305 120,305 67,869 67,869 
Net loans and leases32,621,208 33,269,733 28,656,355 28,878,550 
Income earned not collected151,737 151,737 123,154 123,154 
Federal Home Loan Bank stock45,392 45,392 43,039 43,039 
Mortgage and other servicing rights19,484 20,313 24,891 26,927 
Deposits with no stated maturity39,110,297 39,110,297 30,593,627 30,593,627 
Time deposits3,140,309 3,162,058 3,837,609 3,842,162 
Securities sold under customer repurchase agreements693,889 693,889 442,956 442,956 
Federal Home Loan Bank borrowings655,179 680,718 572,185 577,362 
Subordinated debt504,381 509,518 163,412 173,685 
Other borrowings92,456 92,794 148,318 149,232 
FDIC shared-loss payable15,313 15,789 112,395 114,252 
Accrued interest payable10,477 10,477 18,124 18,124 

Among BancShares' assets and liabilities, investment securities available for sale, marketable equity securities and loans held for sale are reported at their fair values on a recurring basis. For assets and liabilities carried at fair value on a recurring basis, the following table provides fair value information as of September 30, 20192020 and December 31, 2018:2019:
September 30, 2020
  Fair value measurements using:
(Dollars in thousands)Fair valueLevel 1 inputsLevel 2 inputsLevel 3 inputs
Assets measured at fair value
Investment securities available for sale
U.S. Treasury$654,762 $$654,762 $
Government agency654,941 654,941 
Residential mortgage-backed securities6,069,668 6,069,668 
Commercial mortgage-backed securities1,090,210 1,090,210 
Corporate bonds550,207 299,493 250,714 
Total investment securities available for sale$9,019,788 $$8,769,074 $250,714 
Marketable equity securities$93,074 $38,192 $54,882 $
Loans held for sale$120,305 $$120,305 $
December 31, 2019
 Fair value measurements using:
Fair valueLevel 1 inputsLevel 2 inputsLevel 3 inputs
Assets measured at fair value
Investment securities available for sale
U.S. Treasury$409,999 $$409,999 $
Government agency682,772 682,772 
Residential mortgage-backed securities5,267,090 5,267,090 
Commercial mortgage-backed securities380,020 380,020 
Corporate bonds201,566 131,881 69,685 
State, county and municipal118,227 118,227 
Total investment securities available for sale$7,059,674 $$6,989,989 $69,685 
Marketable equity securities$82,333 $29,458 $52,875 $
Loans held for sale$67,869 $$67,869 $
 September 30, 2019
   Fair value measurements using:
(Dollars in thousands)Fair value Level 1 inputs Level 2 inputs Level 3 inputs
Assets measured at fair value       
Investment securities available for sale       
U.S. Treasury$749,318
 $
 $749,318
 $
Government agency665,621
 
 665,621
 
Mortgage-backed securities3,332,619
 
 3,332,619
 
Corporate bonds157,325
 
 
 157,325
Total investment securities available for sale$4,904,883
 $
 $4,747,558
 $157,325
Marketable equity securities$116,854
 $29,241
 $87,613
 $
Loans held for sale$83,256
 $
 $83,256
 $
        
 December 31, 2018
   Fair value measurements using:
 Fair value Level 1 inputs Level 2 inputs Level 3 inputs
Assets measured at fair value       
Investment securities available for sale       
U.S. Treasury$1,247,710
 $
 $1,247,710
 $
Government agency256,835
 
 256,835
 
Mortgage-backed securities2,909,339
 
 2,909,339
 
Corporate bonds143,226
 
 
 143,226
Total investment securities available for sale$4,557,110
 $
 $4,413,884
 $143,226
Marketable equity securities$92,599
 $17,887
 $74,712
 $
Loans held for sale$45,505
 $
 $45,505
 $
36


Table of Contents
The following tables summarize activity for Level 3 assets:
Corporate bonds
Three months ended September 30Nine months ended September 30
(Dollars in thousands)2020201920202019
Beginning balance$169,977 $149,137 $69,685 $143,226 
Purchases78,000 8,000 178,595 11,991 
Unrealized net gains included in other comprehensive income2,818 1,147 901 2,985 
Amounts included in net income(81)41 (249)123 
Transfers in1,782 
Ending balance$250,714 $157,325 $250,714 $157,325 
During the three and nine months ended September 30, 2019,2020, there were 0 transfers between levels. ForDuring the threenine months ended September 30, 2018, there were 0 transfers between levels and for the nine ended September 30, 2018,2020, there were transfers from Level 2 to Level 3 of $65.3$1.8 million forin corporate bonds available for sale. The transfers were due to a lack of observable inputs and trade activity for those securities.
The following tables summarize activity for Level 3 assets:
 Nine months ended September 30, 2019
(Dollars in thousands)Corporate bonds
Balance at January 1, 2019$143,226
Amounts included in net income123
Unrealized net gains included in other comprehensive income2,985
Purchases11,991
Balance at September 30, 2019$157,325
During the three and nine months ended September 30, 2019, there were 0 transfers between levels.
The following table presents quantitative information about Level 3 fair value measurements for fair value on a recurring basis at September 30, 2019:2020:
(Dollars in thousands)   September 30, 2019
Level 3 assets Valuation technique Significant unobservable input Fair Value
Corporate bonds Indicative bid provided by broker Multiple factors, including but not limited to, current operations, financial condition, cash flows, and recently executed financing transactions related to the issuer $157,325


(Dollars in thousands)September 30, 2020
Level 3 assetsValuation techniqueSignificant unobservable inputFair Value
Corporate bondsIndicative bid provided by brokerMultiple factors, including but not limited to, current operations, financial condition, cash flows, and recently executed financing transactions related to the issuer$250,714 
Fair Value Option
BancShares has elected the fair value option for residential real estate loans originated to be sold. This election reduces certain timing differences in the Consolidated Statement of Income and better aligns with the management of the portfolio from a business perspective. The changes in fair value were recorded as a component of mortgage income and included a gain of $583$567 thousand and a lossgain of $773$583 thousand for the three months ended September 30, 20192020 and September 30, 2018,2019, respectively. The changes in fair value included a gaingains of $4.2 million and $750 thousand and a loss of $528 thousand for the nine months ended September 30, 20192020 and September 30, 2018,2019, respectively.
The following table summarizes the difference between the aggregate fair value and the aggregate unpaid principal balance for residential real estate originated for sale measured at fair value as of September 30, 20192020 and December 31, 2018:2019:
September 30, 2020
(Dollars in thousands)Fair valueAggregate unpaid principal balanceDifference
Originated loans held for sale$120,305 $114,100 $6,205 
December 31, 2019
Fair valueAggregate unpaid principal balanceDifference
Originated loans held for sale$67,869 $65,697 $2,172 
 September 30, 2019
(Dollars in thousands)Fair value Aggregate unpaid principal balance Difference
Originated loans held for sale$83,256
 $81,073
 $2,183
      
 December 31, 2018
 Fair value Aggregate unpaid principal balance Difference
Originated loans held for sale$45,505
 $44,073
 $1,432
NoNaN originated loans held for sale were 90 or more days past due or on nonaccrual status as of September 30, 20192020 or December 31, 2018.2019.
We may be required to measure certain financial assets at fair value on a nonrecurring basis. These adjustments to fair value usually result from the application of lower of amortized cost or fair value accounting or write-downs of individual assets due to impairment.
ImpairedFollowing the adoption of ASC 326, the population of loans measured at fair value on a non-recurring basis has greatly diminished and is limited to collateral-dependent loans evaluated individually. These collateral-dependent loans are deemed to be at fair value if there is an associated allowance for credit losses or if a charge-off has been recorded in the previous 12 months. Collateral values are determined using appraisals or other third-party value estimates of the subject property discounted based on estimated selling costs, generally between 6% and 10%, and immaterial adjustments for other external factors that may impact the marketability of the collateral. The weighted average discount for estimated selling costs applied was 7.51%.
37

Table of Contents
Prior to the adoption of ASC 326, impaired loans were deemed to be at fair value if an associated allowance or current period charge-off hashad been recorded. The value of impaired loans iswas determined by either collateral valuations or discounted present value of the expected cash flow calculations. Collateral values arewere determined using appraisals or other third-party value estimates of the subject property with discounts, generally between 6% and 11%, applied for estimated selling costs and other external factors that may impact the marketability of the property. Expected cash flows arewere determined using expected payment information at the individual loan level, discounted using the effective interest rate. The effective interest rate for the majority of impaired loans generally ranges between 3% and 7%.
OREO acquired or written down within the previous 12 months is deemed to be at fair value. Asset valuations are determined by using appraisals or other third-party value estimates of the subject property with with discounts generally between 6%7% and 11%16% applied for estimated selling costs and other external factors that may impact the marketability of the property. At September 30, 2020, the weighted average discount applied was 8.46%. Changes to the value of the assets between scheduled valuation dates are monitored through continued communication with brokers and monthly reviews by the asset manager assigned to each asset. If there are any significant changes in the market or the subject property, valuations are adjusted or new appraisals ordered to ensure the reported values reflect the most current information.
For financial assets and liabilities carried at fair value on a nonrecurring basis, the following table provides fair value information as of September 30, 20192020 and December 31, 2018:2019:
 September 30, 2019
   Fair value measurements using:
(Dollars in thousands)Fair value Level 1 inputs Level 2 inputs Level 3 inputs
Impaired loans$118,658
 $
 $
 $118,658
Other real estate remeasured during the previous 12 months36,670
 
 
 36,670
        
 December 31, 2018
   Fair value measurements using:
 Fair value Level 1 inputs Level 2 inputs Level 3 inputs
Impaired loans$105,994
 $
 $
 $105,994
Other real estate remeasured during the previous 12 months35,344
 
 
 35,344

September 30, 2020
  Fair value measurements using:
(Dollars in thousands)Fair valueLevel 1 inputsLevel 2 inputsLevel 3 inputs
Collateral-dependent loans$10,970 $$$10,970 
Other real estate owned44,557 44,557 
Mortgage servicing rights16,819 16,819 
December 31, 2019
 Fair value measurements using:
Fair valueLevel 1 inputsLevel 2 inputsLevel 3 inputs
Impaired loans$132,336 $$$132,336 
Other real estate owned38,310 38,310 
Mortgage servicing rights3,757 3,757 
NaN financial liabilities were carried at fair value on a nonrecurring basis as of September 30, 20192020 and December 31, 2018.2019.


NOTE KL - EMPLOYEE BENEFIT PLANS

BancShares sponsors noncontributory defined benefit pension plans for its qualifying employees (BancShares Plan) and former First Citizens Bancorporation, Inc. employees (Bancorporation Plan).employees. The service cost component of net periodic benefit cost is included in salaries and wages while all other non-service cost components are included in other noninterest expense.
BancShares Plan
For the three and nine months ended September 30, 20192020 and 2018,2019, the components of net periodic benefit cost are as follows:
 Three months ended September 30 Nine months ended September 30
(Dollars in thousands)2019 2018 2019 2018
Service cost$2,628
 $3,396
 $7,886
 $10,187
Interest cost7,557
 7,093
 22,669
 21,281
Expected return on assets(12,876) (11,966) (38,629) (35,899)
Amortization of prior service cost15
 19
 43
 59
Amortization of net actuarial loss2,099
 3,398
 6,297
 10,192
Net periodic (benefit) cost$(577) $1,940
 $(1,734) $5,820

 Three months ended September 30Nine months ended September 30
(Dollars in thousands)2020201920202019
Service cost$3,570 $3,191 $10,709 $9,575 
Interest cost8,549 9,316 25,648 27,945 
Expected return on assets(16,423)(15,647)(49,267)(46,943)
Amortization of prior service cost15 43 
Amortization of net actuarial loss6,332 2,730 18,994 8,192 
Net periodic cost (benefit)$2,028 $(395)$6,084 $(1,188)
Bancorporation Plan
ForA discretionary contribution of $100.0 million was made to the three andpension plans during the nine months ended September 30, 2019 and 2018, the components of net periodic benefit cost are as follows:
 Three months ended September 30 Nine months ended September 30
(Dollars in thousands)2019 2018 2019 2018
Service cost$563
 $643
 $1,689
 $1,929
Interest cost1,759
 1,588
 5,276
 4,767
Expected return on assets(2,771) (3,106) (8,314) (9,322)
Amortization of net actuarial loss631
 78
 1,895
 235
Net periodic cost (benefit)$182
 $(797) $546
 $(2,391)

NaN discretionary contributions were made during the three or nine months ended September 30, 2019 to the BancShares pension plan. Discretionary contributions of $3.5 million were made during the three and nine months ended September 30, 2019 to the Bancorporation pension plan.2020. Management evaluates the need for its pension plan contributions on a periodic basis based upon numerous factors including, but not limited to, the funded status of the plans, returns on plan assets, discount rates and the current economic environment.

38

Table of Contents
NOTE LM - LEASES
The following table presents lease assets and liabilities as of September 30, 2020 and December 31, 2019:
(Dollars in thousands)ClassificationSeptember 30, 2020December 31, 2019
Assets:
OperatingOther assets$69,968 $77,115 
FinancePremises and equipment7,005 8,820 
Total leased assets$76,973 $85,935 
Liabilities:
OperatingOther liabilities$70,129 $76,746 
FinanceOther borrowings6,703 8,230 
Total lease liabilities$76,832 $84,976 
NOTE N - COMMITMENTS AND CONTINGENCIES

To meet the financing needs of its customers, BancShares and its subsidiaries have financial instruments with off-balance sheet risk. These financial instruments involve elements of credit, interest rate or liquidity risk and include commitments to extend credit and standby letters of credit. These instruments involve elements of credit, interest rate or liquidity risk.
Commitments to extend credit are legally binding agreements to lend to customers. CommitmentsThese commitments generally have fixed expiration dates or other termination clauses and may require payment of fees. Since many of thethese commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future liquidity requirements. Established credit standards control the credit risk exposure associated with these commitments. In some cases, BancShares requires that collateral be pledged to secure the commitment, including cash deposits, securities and other assets.
Standby letters of credit are commitments guaranteeing performance of a customer to a third party. Those commitments are primarily issued to support public and private borrowing arrangements. To mitigate its risk, BancShares’ credit policies govern the issuance of standby letters of credit. The credit risk related to the issuance of these letters of credit is essentially the same as that involved in extending loans to clients and, therefore, these letters of credit are collateralized when necessary.
The following table presents the commitments to extend credit and standby letters of credit as of September 30, 20192020 and December 31, 2018:2019:
(Dollars in thousands)September 30, 2019 December 31, 2018
Unused commitments to extend credit$10,509,643
 $10,054,712
Standby letters of credit92,585
 96,467


(Dollars in thousands)September 30, 2020December 31, 2019
Unused commitments to extend credit$11,972,688 $10,682,378 
Standby letters of credit112,016 99,601 
BancShares and FCB havehas investments in qualified affordable housing projects primarily for the purposes of fulfilling Community Reinvestment Act requirements and obtaining tax credits. Affordable housing project investments were $165.7$167.0 million and $147.3$167.8 million as of September 30, 20192020 and December 31, 2018,2019, respectively, and were recorded in other assets on the Consolidated Balance Sheets.assets. Unfunded commitments to fund future investments in affordable housing projects totaled $75.7$60.6 million and $68.0$70.0 million as of September 30, 20192020 and December 31, 2018,2019, respectively, and were recorded withinin other liabilities.
BancShares and various subsidiaries have been named as defendants in legal actions arising from their normal business activities in which damages in various amounts were claimed. BancShares has also been exposed to litigation risk relating to the prior business activities of banks from which assets were acquired and liabilities assumed in the various merger transactions. Although the amount of any ultimate liability with respect to such matters cannot be determined, in the opinion of management, any such liability will not have a material effect on BancShares’ consolidated financial statements.

39

Table of Contents
NOTE M - ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

Accumulated other comprehensive income (loss) included the following asItem 2.Management’s Discussion and Analysis of September 30, 2019Financial Condition and December 31, 2018:Results of Operations
 September 30, 2019 December 31, 2018
(Dollars in thousands)Accumulated
other
comprehensive
income (loss)
 Deferred
tax
expense
(benefit)
 Accumulated
other
comprehensive
income (loss),
net of tax
 Accumulated
other
comprehensive
income (loss)
 Deferred
tax
expense
(benefit)
 Accumulated
other
comprehensive
income (loss),
net of tax
Unrealized gains (losses) on securities available for sale$6,112
 $1,406
 $4,706
 $(50,007) $(11,502) $(38,505)
Unrealized losses on securities available for sale transferred to held to maturity(74,397) (17,111) (57,286) (92,401) (21,252) (71,149)
Defined benefit pension items(154,795) (35,603) (119,192) (163,030) (37,497) (125,533)
Total$(223,080) $(51,308) $(171,772) $(305,438) $(70,251) $(235,187)

The following table highlights changes in accumulated other comprehensive income (loss) by component for the three and nine months ended September 30, 2019 and September 30, 2018:
 Three months ended September 30, 2019
(Dollars in thousands)
Unrealized gains (losses) on securities available for sale(1)
 
Unrealized losses on securities available for sale transferred to held to maturity(1)
 
Defined benefit pension items(1)
 Total
Beginning balance$2,554
 $(61,979) $(121,306) $(180,731)
Net unrealized gains arising during period3,026
 
 
 3,026
Amounts reclassified from accumulated other comprehensive loss(874) 4,693
 2,114
 5,933
Net current period other comprehensive income2,152
 4,693
 2,114
 8,959
Ending balance$4,706
 $(57,286) $(119,192) $(171,772)
        
 Three months ended September 30, 2018
(Dollars in thousands)
Unrealized gains (losses) on securities available for sale(1)
 
Unrealized losses on securities available for sale transferred to held to maturity(1)
 
Defined benefit pension items(1)
 Total
Beginning balance$(57,496) $(80,876) $(106,266) $(244,638)
Net unrealized losses arising during period(10,635) 
 
 (10,635)
Amounts reclassified from accumulated other comprehensive loss
 5,007
 2,691
 7,698
Net current period other comprehensive (loss) income(10,635) 5,007
 2,691
 (2,937)
Ending balance$(68,131) $(75,869) $(103,575) $(247,575)
        
 Nine months ended September 30, 2019
(Dollars in thousands)
Unrealized gains (losses) on securities available for sale(1)
 
Unrealized losses on securities available for sale transferred to held to maturity(1)
 
Defined benefit pension items(1)
 Total
Beginning balance$(38,505) $(71,149) $(125,533) $(235,187)
Net unrealized gains arising during period48,489
 
 
 48,489
Amounts reclassified from accumulated other comprehensive loss(5,278) 13,863
 6,341
 14,926
Net current period other comprehensive income43,211
 13,863
 6,341
 63,415
Ending balance$4,706
 $(57,286) $(119,192) $(171,772)
        
 Nine months ended September 30, 2018
(Dollars in thousands)
Unrealized gains (losses) on securities available for sale(1)
 
Unrealized losses on securities available for sale transferred to held to maturity(1)
 
Defined benefit pension items(1)
 Total
Beginning balance$(30,945) $
 $(91,349) $(122,294)
Cumulative effect adjustments(2)
(29,751) 
 (20,300) (50,051)
Adjusted beginning balance(60,696) 
 (111,649) (172,345)
Net unrealized losses arising during period(7,435) (84,321) 
 (91,756)
Amounts reclassified from accumulated other comprehensive loss
 8,452
 8,074
 16,526
Net current period other comprehensive (loss) income(7,435) (75,869) 8,074
 (75,230)
Ending balance$(68,131) $(75,869) $(103,575) $(247,575)
(1) All amounts are net of tax. Amounts in parentheses indicate debits.
(2) Cumulative adjustments for adoption of ASU 2018-02 of $31.3 million and ASU 2016-01 of $18.7 million.

The following table presents the amounts reclassified from accumulated other comprehensive income (loss) and the line item affected in the statement where net income is presented for the three and nine months ended September 30, 2019 and September 30, 2018:
  Three months ended September 30, 2019
(Dollars in thousands)

         Details about accumulated other comprehensive income (loss)
 
Amounts reclassified from accumulated other comprehensive income (loss)(1)
 Affected line item in the statement where net income is presented
Unrealized gains on securities available for sale $1,136
 Realized gains on investment securities available for sale, net
  (262) Income taxes
  $874
 
     
Amortization of unrealized losses on securities available for sale transferred to held to maturity $(6,095) Net interest income
  1,402
 Income taxes
  $(4,693) 
     
Amortization of defined benefit pension items    
Prior service costs $(15) Salaries and wages
Actuarial losses (2,730) Other
  (2,745) Income before income taxes
  631
 Income taxes
  $(2,114) 
Total reclassifications for the period $(5,933)  
     
  Three months ended September 30, 2018
Details about accumulated other comprehensive income (loss) 
Amounts reclassified from accumulated other comprehensive income (loss)(1)
 Affected line item in the statement where net income is presented
Amortization of unrealized losses on securities available for sale transferred to held to maturity $(6,502) Net interest income
  1,495
 Income taxes
  $(5,007) 
     
Amortization of defined benefit pension items    
Prior service costs $(19) Salaries and wages
Actuarial losses (3,476) Other
  (3,495) Income before income taxes
  804
 Income taxes
  $(2,691) 
Total reclassifications for the period $(7,698)  
(1) Amounts in parentheses indicate debits to income.
    

  Nine months ended September 30, 2019
Details about accumulated other comprehensive income (loss) 
Amounts reclassified from accumulated other comprehensive income (loss)(1)
 Affected line item in the statement where net income is presented
Unrealized gains on securities available for sale $6,855
 Realized gains on investment securities available for sale, net
  (1,577) Income taxes
  $5,278
 
     
Amortization of unrealized losses on securities available for sale transferred to held to maturity $(18,004) Net interest income
  4,141
 Income taxes
  $(13,863) 
     
Amortization of defined benefit pension items    
Prior service costs $(43) Salaries and wages
Actuarial losses (8,192) Other
  (8,235) Income before income taxes
  1,894
 Income taxes
  $(6,341) 
Total reclassifications for the period $(14,926)  
     
  Nine months ended September 30, 2018
Details about accumulated other comprehensive income (loss) 
Amounts reclassified from accumulated other comprehensive income (loss)(1)
 Affected line item in the statement where net income is presented
Amortization of unrealized losses on securities available for sale transferred to held to maturity $(10,975) Net interest income
  2,523
 Income taxes
  $(8,452) 
     
Amortization of defined benefit pension items    
Prior service costs $(59) Salaries and wages
Actuarial losses (10,427) Other
  (10,486) Income before income taxes
  2,412
 Income taxes
  $(8,074) 
Total reclassifications for the period $(16,526)  
(1) Amounts in parentheses indicate debits to income.

NOTE N - LEASES

BancShares leases certain branch locations, administrative offices and equipment. Operating lease ROU assets are included in other assets and the associated lease obligations are included in other liabilities on the Consolidated Balance Sheets. Finance leases are included in premises and equipment and other borrowings on the Consolidated Balance Sheets. Leases with an initial term of 12 months or less are not recorded on the Consolidated Balance Sheets; we instead recognize lease expense for these leases on a straight-line basis over the lease term.
ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our corresponding obligation to make lease payments arising from the lease. Operating and finance lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. The operating and finance lease ROU asset also includes initial direct costs and pre-paid lease payments made, excluding lease incentives. As most of our leases do not provide an implicit rate, BancShares uses its incremental borrowing rate, based on the information available at commencement date in determining the present value of lease payments. The incremental borrowing rate is determined using secured rates for new FHLB advances under similar terms as the lease at inception. We utilize the implicit or incremental borrowing rate at the effective date of a modification not accounted for as a separate contract or a change in the lease terms to determine the present value of lease payments. BancShares used the incremental borrowing rate on January 1, 2019, for operating leases that commenced prior to that date.
Most leases include one or more options to renew, with renewal terms that can extend the lease term from 1 to 25 years. The exercise of lease renewal options is at our sole discretion. When it is reasonably certain that we will exercise our option to renew or extend the lease term, that option is included in calculating the value of the ROU and lease liability. The depreciable life of assets and leasehold improvements are limited by the expected lease term, unless there is a transfer of title or purchase option reasonably certain of exercise.
We determine if an arrangement is a lease at inception and our lease agreements do not contain any material residual value guarantees or material restrictive covenants. We have no related party lease agreements. As of September 30, 2019,there were no leases that have not yet commenced that would have a material impact on our Consolidated Financial Statements.
The following table presents lease assets and liabilities as of September 30, 2019:
(Dollars in thousands)ClassificationSeptember 30, 2019
Assets:  
OperatingOther assets$79,857
FinancePremises and equipment9,402
Total leased assets $89,259
Liabilities:  
OperatingOther liabilities$79,234
FinanceOther borrowings8,610
Total lease liabilities $87,844

The following table presents lease costs for the three and nine months ended September 30, 2019. Variable lease cost primarily represents variable payments such as common area maintenance and utilities that are recognized in the period in which the expense was incurred. Certain of our lease agreements also include rental payments that are adjusted periodically for inflation. While lease liabilities are not remeasured as a result of these changes, these adjustments are treated as variable lease costs and recognized in the period in which the expense is incurred.
(Dollars in thousands)ClassificationThree months ended September 30, 2019 Nine months ended September 30, 2019
Lease cost:    
Operating lease cost (1)
Occupancy expense$5,273
 $12,059
Finance lease cost:
   
Amortization of leased assetsEquipment expense541
 1,434
Interest on lease liabilitiesInterest expense - Other borrowings93
 220
Variable lease costOccupancy expense527
 1,779
Sublease incomeOccupancy expense(86) (303)
Net lease cost $6,348
 $15,189
(1) Operating lease cost includes short-term lease cost, which is immaterial.
  


The following table presents lease liability maturities in the next five years and thereafter:
(Dollars in thousands)Operating Leases Finance Leases Total
2019 (1)
$3,617
 $435
 $4,052
202014,052
 2,142
 16,194
202112,546
 2,159
 14,705
202211,142
 1,876
 13,018
20239,258
 993
 10,251
Thereafter43,841
 1,683
 45,524
Total lease payments$94,456
 $9,288
 $103,744
Less: Interest15,222
 678
 15,900
Present value of lease liabilities$79,234
 $8,610
 $87,844
(1) Represents the lease liability payments that will be made for the period October 1, 2019 through December 31, 2019.

The following table presents the remaining weighted average lease terms and discount rates as of September 30, 2019:
Weighted average remaining lease term (years):September 30, 2019
Operating10.3
Finance4.9
Weighted average discount rate:
Operating3.22%
Finance3.07

The following table presents supplemental cash flow information related to leases for the nine months ended September 30, 2019:
(Dollars in thousands)September 30, 2019
Cash paid for amounts included in the measurement of lease liabilities: 
Operating cash flows from operating leases$9,579
Operating cash flows from finance leases220
Financing cash flows from finance leases1,111
Right-of-use assets obtained in exchange for new operating lease liabilities17,762
Right-of-use assets obtained in exchange for new finance lease liabilities1,886


Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s discussion and analysis (MD&A)(“MD&A”) of earnings and related financial data are presented to assist in understanding the financial condition and results of operations of First Citizens BancShares, Inc. and Subsidiaries (BancShares)(“BancShares”). This discussion and analysis should be read in conjunction with the unaudited consolidated financial statements and related notes presented within this reportQuarterly Report on Form 10-Q along with our financial statements and related MD&A of financial condition and results of operations included in our 20182019 Annual Report on Form 10-K. Intercompany accounts and transactions have been eliminated. Although certain amounts for prior years have been reclassified to conform to statement presentations for 2019,2020, the reclassifications had no effect on shareholders’ equity or net income as previously reported. Unless otherwise noted, the terms “we,” “us” and “BancShares” refer to the consolidated financial position and consolidated results of operations for BancShares.
EXECUTIVE OVERVIEW
BancShares conducts its banking operations through its wholly-owned subsidiary First-Citizens Bank & Trust Company (FCB)(“FCB”), a state-chartered bank organized under the laws of the state of North Carolina.
BancShares’ earnings and cash flows are primarily derived from our commercial and retail banking activities. We gather deposits from retail and commercial customers and also secure funding through various non-deposit sources. We invest the liquidity generated from these funding sources in interest-earning assets, including loans and leases, investment securities and overnight investments. We also invest in bank premises, hardware, software, furniture and equipment used to conduct our commercial and retail banking business. We provide treasury services products, cardholder and merchant services, wealth management services and various other products and services typically offered by commercial banks. The fees and service charges generated from these products and services are primary sources of noninterest income which is an essential component of our total revenue.
We are focused on expanding our position in legacy and target markets through organic growth and strategic acquisitions. We believe that our franchise is positioned for continued growth as a result of our client centric banking principles, disciplined lending standards, and our people. Management's primary focus is
Refer to our 2019 Annual Report on loanForm 10-K for further discussion of our strategy.
RECENT ECONOMIC AND INDUSTRY DEVELOPMENTS
During the first quarter of 2020, a novel strain of coronavirus (“COVID-19”) spread throughout the world, causing significant disruptions to the domestic and yield growth, deposit cost,global economies which continue to date. In response to the outbreak, governments have imposed restrictions resulting in business shutdowns, regional quarantines, disruptions of supply chains, changes in consumer behavior and net interest margin. Management drivesoverall economic instability. This uncertainty has led to this goal by focusing on core customer deposits and loansvolatility in the targeted interest ratefinancial markets. This impact was coupled with spikes in unemployment as a result of business shutdowns that continue to impact financial institutions operationally and financially. For a discussion of the risks we face with respect to the COVID-19 pandemic, the associated economic uncertainty, the steps taken to mitigate the pandemic and the resulting economic contraction, see "Item 1A — Risk Factors" in Part II of this quarterly report on Form 10-Q, which should be read in conjunction with the risk profile. Additionally,factors disclosed in our initiatives focusannual report on growth of noninterest income sources, control of noninterest expenses, optimization of our branch network, and further enhancements to our technology and delivery channels. Refer to our Form 10-K for the year ended December 31, 2018 for further discussion of our strategy.2019.
Significant Events in 2019
On September 24, 2019, FCB entered into a definitive merger agreement for the acquisition of Duluth, Georgia-based Community Financial Holding Co. Inc. and its bank subsidiary, Gwinnett Community Bank, into FCB.
On April 23, 2019, FCB entered into a definitive merger agreement for the acquisition of Franklin, North Carolina-based Entegra Financial Corp. and its bank subsidiary, Entegra Bank, into FCB.
On May 1, 2019, FCB completed the merger of Spartanburg, South Carolina-based First South Bancorp and its bank subsidiary, First South Bank, into FCB.
On April 2, 2019, FCB completed the merger of Coconut Grove, Florida-based Biscayne Bancshares and its bank subsidiary, Biscayne Bank, into FCB.
RECENT ECONOMIC AND INDUSTRY DEVELOPMENTS
Various external factors influence the focus of our business efforts and the results of our operations can change significantly based on those external factors. Based on the latest real gross domestic product (GDP) information available, the Bureau of Economic Analysis' revised estimate of second quarter of 2019 GDP growth was 2.0%, down from 3.1% GDP growth in the first quarter of 2019. The estimated real GDP deceleration in the second quarter primarily reflected downturns in inventory investment, exports and nonresidential fixed investment. These movements were partly offset by accelerations in personal consumption expenditures and federal government spending.
The United States (U.S.) unemployment rate declined from 3.7% in June 2019 to 3.5% in September 2019. According to the U.S. Department of Labor, the U.S. economy added approximately 470,000 new nonfarm payroll jobs duringDuring the third quarter of 2019. The U.S. housing market remains stable as a result of strong, but weakening, housing demand fueled by low mortgage interest rates, economic growth and job creation.
During the latter half of 2019,2020, the Federal Reserve’s Federal Open Market Committee (FOMC) lowered(“FOMC”) maintained the federal funds rate by 75 basis points toat a target range of 1.50%0.00% to 1.75%0.25%. The FOMC cited the implicationseffects of globalCOVID-19 on economic developments, muted inflation pressures as well as weakened business investmentactivity and exports for its actions.the risks posed to the economic outlook. The FOMC also indicated that the U.S.expects to maintain this target range until labor market remains strong and economic activity rose at a moderate rate. In determiningconditions have reached levels consistent with the timing and size of future adjustments to the target range for the federal funds rates, the FOMC indicated it will assess realized and expected economic conditions relative to its objectivesFOMC’s assessments of maximum employment and 2.0% inflation.inflation has risen to 2% and is on track to moderately exceed 2% for some time.

On March 27, 2020, the Coronavirus Aid Relief and Economic Security Act (the “CARES Act”) was passed. The bill was designed to provide short-term economic relief to individuals and businesses most impacted by the fallout of the pandemic. Key provisions include: for individuals, economic impact payments and enhanced unemployment benefits; for small businesses, access to loans and support through the Small Business Administration Paycheck Protection Program (“SBA-PPP”), direct aid and loans to the medical industry and other affected sectors, and certain tax benefits that can be used in conjunction with the other aid mentioned. While direct aid to financial services entities is not a primary goal of the provisions, financial institutions will function to transmit funds from the Federal Reserve, SBA and United States (“U.S.”) Treasury to the public. This was supplemented by the Paycheck Protection Program Flexibility Act, which was signed into law on June 5, 2020 and amended provisions of the SBA-PPP including timing of the program and changes to forgiveness criteria. In addition, there were other regulatory actions taken that may impact our business including changes in credit reporting on customer forbearance, federally backed mortgage forbearance, potential legal lending limit relaxation and other economic stabilization efforts. Further legislation is expected as the government continues to mitigate the economic impact on the crisis.
40

Table of Contents
BANCSHARES’ COVID-19 CONTINUED MONITORING AND RESPONSE
BancShares remains in a very strong capital and liquidity position providing stability in navigating the COVID-19 crisis. Our leadership team continues to ensure appropriate measures are in place to protect the welfare of our employees and soundness of the organization, while continuing to support our customers. Our branches have re-opened with enhanced safety protocols, and our corporate locations remain at limited occupancy due to current virus trends.
Through September 30, 2020, over 94% of all COVID-19 related loan extensions have begun repayment. Delinquency trends among loans entering repayment are in line with the remainder of the portfolio. We have not seen significant declines in overall credit quality, though the impact of the SBA-PPP and payment extensions could be delaying signs of credit deterioration.
During 2020, BancShares originated over 23,000 SBA-PPP loans with an outstanding balance of $3.11 billion at September 30, 2020. We have collected all $117.2 million in SBA-PPP related loan fees per the program terms. These fees and related costs were deferred and are being recognized in interest income over the life of the loans. We have begun accepting and processing applications for forgiveness, and subsequent to the third quarter, we have begun receiving forgiveness payments. We anticipate acceleration of the fee income as the volume of approved forgiveness applications and payments received from the SBA increase.
Table 1
SBA-PPP LOANS BY LOAN SIZE
(Dollars in thousands)
Loan Size$ of Loans% of Loans $
Less than $150,000$862,026 27.7 %
$150,000 to $2,000,0001,766,649 56.8 
Greater than $2,000,000484,001 15.5 
Total$3,112,676 100.0 %

Strong Liquidity and Capital Position
We maintain a strong level of liquidity. As of September 30, 2020, liquid assets (available cash and unencumbered high quality liquid assets at market value) totaled approximately $8.51 billion representing 17.5% of consolidated assets as of September 30, 2020.
In addition to liquid assets, we had contingent sources of liquidity totaling approximately $11.37 billion in the form of Federal Home Loan Bank (“FHLB”) borrowing capacity, Federal Reserve Discount Window availability, federal funds lines and a committed line of credit.
At September 30, 2020, BancShares’ regulatory capital ratios were well in excess of Basel III capital requirements with a total risk-based capital ratio of 13.7%, a Tier 1 risk-based capital ratio of 11.5%, a common equity Tier 1 ratio of 10.4%, a Tier 1 leverage ratio of 7.8% and a capital conservation buffer of 5.5%, more than twice the required level of 2.5%.
SIGNIFICANT EVENTS IN 2020
On January 1, 2020 BancShares adopted Accounting Standards Update (“ASU”) 2016-13, Financial Instruments-Credit Losses (Accounting Standards Codification (“ASC”) Topic 326): Measurement of Credit Losses on Financial Instruments, which introduced a new credit loss methodology for the estimation of credit losses.The amendments in this ASU require loss estimates be determined over an asset’s lifetime and broaden the information that an entity must consider in developing its expected credit losses. BancShares adopted this ASU using the modified retrospective approach for all loans, leases, debt securities designated as held to maturity, and unfunded loan commitments. BancShares adopted this ASU using the prospective transition approach for PCD loans previously accounted for under ASC 310-30 and debt securities available for sale. Refer to Note A - Accounting Policies and Basis of Presentation for additional information.
Upon adoption, BancShares recorded a net decrease of $37.9 million in the Allowance for Credit Losses (“ACL”) which included a decrease of $56.9 million in the ACL on non-purchased credit deteriorated (“non-PCD”) loans, offset by an increase of $19.0 million in the ACL on purchased credit deteriorated (“PCD”) loans. The $56.9 million change in the ACL on non-PCD loans, as well as an $8.9 million increase in the reserve for unfunded commitments, net of deferred taxes, resulted in a net increase in retained earnings of $36.9 million. The $19.0 million increase in the ACL on PCD loans was a reclassification of the PCD credit discount and resulted in a gross up of loan balances by this same amount and did not have any effect on retained earnings. Impact to total capital and capital ratios was not significant and we did not elect the capital phase-in option allowable for regulatory reporting purposes.
41

Table of Contents
On October 15, 2020, BancShares and CIT Group Inc., a Delaware corporation (“CIT”), entered into an Agreement and Plan of Merger (the “Merger Agreement”) by and among BancShares, FCB, FC Merger Subsidiary IX, Inc., a direct, wholly owned subsidiary of FCB (“Merger Sub”), and CIT, the parent company of CIT Bank, N.A., a national banking association (“CIT Bank”). Pursuant to the terms and subject to the conditions set forth in the Merger Agreement, Merger Sub will merge with and into CIT, with CIT as the surviving entity (the “First-Step Merger”), and as soon as reasonably practicable following the effective time of the First-Step Merger, CIT will merge with and into FCB, with FCB as the surviving entity (together with the First-Step Merger, the “Mergers”). The Merger Agreement further provides that immediately following the consummation of the Mergers, CIT Bank will merge with and into FCB, with FCB as the surviving bank (together with the Mergers, the “Transaction”).
The Merger Agreement was unanimously approved by the Board of Directors of each of BancShares and CIT. Subject to the fulfillment of customary closing conditions, the parties anticipate that the Transaction will close in the first half of 2021.
Upon the terms and subject to the conditions set forth in the Merger Agreement, at the effective time of the First-Step Merger (the “Effective Time”), each share of CIT common stock, par value $0.01 per share, issued and outstanding immediately prior to the Effective Time (“CIT Common Stock”), except for certain shares of CIT Common Stock owned by CIT or BancShares, will be converted into the right to receive .06200 shares of BancShares Class A common stock, par value $1.00 per share. Holders of CIT Common Stock will receive cash in lieu of fractional shares.
In addition, at the Effective Time, each share of Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series A, par value $0.01 per share, of CIT and 5.625% Non-Cumulative Perpetual Preferred Stock, Series B, par value $0.01 per share, of CIT issued and outstanding will automatically be converted into the right to receive one share of a newly created series of preferred stock, Series B, of BancShares and one share of a newly created series of preferred stock, Series C, of BancShares, respectively.
The Merger Agreement requires that, effective as of the Effective Time, the Boards of Directors of the combined company and the combined bank will consist of 14 directors, (i) 11 of whom will be members of the current Board of Directors of BancShares, and (ii) three of whom will be selected from among the current Board of Directors of CIT and will include as one of those three Ellen R. Alemany, Chairwoman and Chief Executive Officer of CIT.
FINANCIAL PERFORMANCE SUMMARY
Third Quarter Highlights
Net income for the third quarter of 20192020 totaled $124.8$142.7 million, an increase of $7.5$17.9 million, or 6.4%14.3% compared to the same quarter in 2018. Earnings2019. Net income available to common shareholders totaled $138.0 million. Net income per common share increased $1.47,$2.76, or 15.0%24.5%, to $11.27$14.03 in the third quarter of 2019,2020, from $9.80$11.27 per share during the same period in 2018.2019.
Return on average assets for the third quarter of 2020 was 1.18%, down from 1.32% in the third quarter of 2019. Return on average equity for the third quarter of 2020 was 14.93%, up from 13.83% in the the third quarter of 2019.
Net interest income totaled $336.4$353.7 million for the third quarter of 2019,2020, an increase of $29.1$17.2 million, or 9.5%5.1% compared to the same quarter in 2018.2019. The increase was primarily due to an increase of $21.3 million in interest earned on loans due to loan growth and lower interest expense on deposits of $8.3 million, partially offset by a decrease in interest earned on overnight investments of $6.4 million. Interest and fee income related to SBA-PPP loans totaled $29.8 million in the third quarter of 2020. The taxable-equivalent net interest margin (NIM)(“NIM”) was 3.80%3.06% for the third quarter of 2019, up2020, down 71 basis points from 3.73%3.77% for the third quarter in 2018.2019.
Noninterest income for the third quarter of 20192020 totaled $100.9$120.6 million, an increase of $6.4$19.6 million, or 6.8%19.5%, compared to the same quarter of 2018.2019, predominantly due to realized gains on the sale of available for sale securities.
Noninterest expense was $291.7 million for the third quarter of 2020, compared to $270.4 million during the same quarter of 2019, an increase of $21.3 million or 7.9%.
Return on average assets for the third quarter of 2019 was 1.32%, down 1 basis point compared to the third quarter of 2018. Return on average equity for the third quarter of 2019 was 13.83%, up 42 basis points over the third quarter of 2018.
Total loans grew to $27.20$32.85 billion, an increase of $468.3$426.7 million, or 7.0%by 5.2% on an annualized basis, since June 30, 2019.2020. The net charge-off ratio was 0.03% for the third quarter of 2020, down from 0.09% for the second quarter of 2020 and 0.10% for the third quarter of 2019, unchanged for the same quarter in 2018.2019.
Total deposits grew to $32.74$42.25 billion, an increase of $23.6$771.4 million, or 0.3%by 7.4% on an annualized basis, since June 30, 2019.2020.
BancShares repurchased 295,900117,700 shares of its Class A common stock during the third quarter of 20192020 totaling $135.4$47.1 million. At September 30, 2019,2020, BancShares remained well capitalized with a total risk-based capital ratio of 13.1%13.7%, a Tier 1 risk-based capital andof 11.5%, a common equity Tier 1 ratiosratio of 11.8%10.4%, and a leverage ratio of 9.2%7.8%.
42

Table of Contents
Year to Date Highlights
Net income for the nine months ended September 30, 20192020 totaled $355.5$353.6 million, an increasea decrease of $44.7$1.9 million, or 14.4%0.5% compared to the same period of 2018.2019. Net income available to common shareholders totaled $344.2 million. Earnings per share increased $5.59,$2.46, or 21.6%7.8%, to $31.50$33.96 for the nine months ended September 30, 2019,2020, from $25.91$31.50 per share during the same period in 2018.2019.
Return on average assets for the nine months ended September 30, 2020 was 1.05%, down 24 basis points compared to the same period in 2019. Return on average equity for the nine months ended September 30, 2020 was 12.59%, down 82 basis points compared to the same period in 2019.
Net interest income for the nine months ended September 30, 2019,2020, was $984.2 million,$1.03 billion, an increase of $96.2$45.2 million, or 10.8%4.6% compared to the same period of 2018.2019. The increase was primarily due to an increase of $78.7 million in interest earned on loans primarily due to loan growth, partially offset by a decrease in interest earned on overnight investments of $15.0 million as well as an increase in total interest expense of $12.0 million. Interest and fee income related to SBA-PPP loans totaled $47.9 million in the first nine months of 2020. The taxable-equivalent NIM was 3.83%3.23% for the nine months ended September 30, 2019, up 182020, down 57 basis points from 3.65%3.80% during the same period of 2018.2019.
The allowance for credit losses was $223.9 million at September 30, 2020, compared to $225.1 million at December 31, 2019. The $1.2 million change was due primarily to the $37.9 million reduction in the allowance as a result of adopting ASC 326, partially offset by a $36.1 million reserve build related to potential COVID-19 impact.
Return on average assets for the nine months ended September 30, 2019 was 1.29%, up 9 basis points over the same period in 2018. Return on average equity for the nine months ended September 30, 2019 was 13.41%, up 119 basis points over the same period in 2018.
Total loans grew to $27.20$32.85 billion, an increase of $1.67$3.96 billion since December 31, 2018. The growth from recent acquisitions totaled $1.022019. Excluding $3.11 billion whileof loans originated under the remaining $657.3SBA-PPP, total loans increased $851.0 million, or 3.4%by 3.9% on an annualized basis, was due to organic growth.basis. The net charge-off ratio was 0.10%0.07% for the nine months ended September 30, 2019,2020, a 13 basis point decrease compared to the same period of 2018.2019.
Total deposits grew to $32.74$42.25 billion, an increase of $2.07$7.82 billion since December 31, 2018. The growth from recent acquisitions totaled $1.022019. Excluding estimated SBA-PPP deposits of $1.30 billion, while the remaining $1.05total deposits grew $6.52 billion, or 4.6%by 25.3% on an annualized basis, was due to organic growth.basis.
BancShares repurchased 744,400shares of its Class A common stock during the nine months ended September 30, 2019 totaling $325.9
BancShares repurchased 813,090 shares of its Class A common stock during the nine months ended September 30, 2020 totaling $333.8 million.
During the first quarter of 2020, BancShares successfully completed a $695 million capital raise which consisted of $350 million of subordinated notes and $345 million of Series A preferred stock.
43


Table 12
SELECTED QUARTERLY DATA
2019 2018 Nine months ended September 302020
2019 (1)
Nine months ended September 30
Third Second First Fourth Third ThirdSecondFirstFourthThird
(Dollars in thousands, except share data)Quarter Quarter Quarter Quarter Quarter 2019 2018(Dollars in thousands, except share data)QuarterQuarterQuarterQuarterQuarter20202019
SUMMARY OF OPERATIONS             SUMMARY OF OPERATIONS
Interest income$362,318
 $350,721
 $336,924
 $333,573
 $315,706
 $1,049,963
 $912,184
Interest income$374,334 $363,257 $369,559 $354,048 $362,318 $1,107,150 $1,049,963 
Interest expense25,893
 23,373
 16,452
 12,691
 8,344
 65,718
 24,166
Interest expense20,675 25,863 31,159 26,924 25,893 77,697 65,718 
Net interest income336,425
 327,348
 320,472
 320,882
 307,362
 984,245
 888,018
Net interest income353,659 337,394 338,400 327,124 336,425 1,029,453 984,245 
Provision for loan and lease losses6,766
 5,198
 11,750
 11,585
 840
 23,714
 16,883
Net interest income after provision for loan and lease losses329,659
 322,150
 308,722
 309,297
 306,522
 960,531
 871,135
Provision for credit lossesProvision for credit losses4,042 20,552 28,355 7,727 6,766 52,949 23,714 
Net interest income after provision for credit lossesNet interest income after provision for credit losses349,617 316,842 310,045 319,397 329,659 976,504 960,531 
Noninterest income100,930
 106,875
 103,663
 82,007
 94,531
 311,468
 318,142
Noninterest income120,572 165,402 64,011 104,393 100,930 349,985 311,468 
Noninterest expense270,425
 273,397
 267,657
 275,378
 267,537
 811,479
 801,593
Noninterest expense291,662 291,679 299,971 292,262 270,425 883,312 811,479 
Income before income taxes160,164
 155,628
 144,728
 115,926
 133,516
 460,520
 387,684
Income before income taxes178,527 190,565 74,085 131,528 160,164 443,177 460,520 
Income taxes35,385
 36,269
 33,369
 26,453
 16,198
 105,023
 76,844
Income taxes35,843 36,779 16,916 29,654 35,385 89,538 105,023 
Net income$124,779
 $119,359
 $111,359
 $89,473
 $117,318
 $355,497
 $310,840
Net income142,684 153,786 57,169 101,874 124,779 353,639 355,497 
Net income available to common shareholdersNet income available to common shareholders$138,048 $148,996 $57,169 $101,874 $124,779 $344,213 $355,497 
Net interest income, taxable equivalent$337,322
 $328,201
 $321,372
 $321,804
 $308,207
 $986,896
 $890,476
Net interest income, taxable equivalent$354,256 $337,965 $339,174 $328,045 $337,322 $1,031,395 $986,896 
PER SHARE DATA             
PER COMMON SHARE DATAPER COMMON SHARE DATA
Net income$11.27
 $10.56
 $9.67
 $7.62
 $9.80
 $31.50
 $25.91
Net income$14.03 $14.74 $5.46 $9.55 $11.27 $33.96 $31.50 
Cash dividends0.40
 0.40
 0.40
 0.40
 0.35
 1.20
 1.05
Cash dividends on common sharesCash dividends on common shares0.40 0.40 0.40 0.40 0.40 1.20 1.20 
Market price at period end (Class A)471.55
 450.27
 407.20
 377.05
 452.28
 471.55
 452.28
Market price at period end (Class A)318.78 405.02 332.87 532.21 471.55 318.78 471.55 
Book value at period-end327.86
 319.74
 309.46
 300.04
 294.40
 327.86
 294.40
Book value at period-end380.43 367.57 351.90 337.38 327.86 380.43 327.86 
SELECTED QUARTERLY AVERAGE BALANCESSELECTED QUARTERLY AVERAGE BALANCES            SELECTED QUARTERLY AVERAGE BALANCES
Total assets (1)
$37,618,836
 $37,049,030
 $35,625,885
 $35,625,500
 $34,937,175
 $36,770,191
 $34,628,652
Total assetsTotal assets$48,262,155 $45,553,502 $40,648,806 $38,326,641 $37,618,836 $44,834,045 $36,770,191 
Investment securities6,956,981
 6,803,570
 6,790,671
 7,025,889
 7,129,089
 6,851,348
 7,091,456
Investment securities9,930,197 8,928,467 7,453,159 7,120,023 6,956,981 8,774,840 6,851,348 
Loans and leases (2)
26,977,476
 26,597,242
 25,515,988
 25,343,813
 24,698,799
 26,368,922
 24,193,870
Loans and leases (2)
32,694,996 31,635,958 29,098,101 27,508,062 26,977,476 31,148,683 26,368,922 
Interest-earning assets35,293,979
 34,674,842
 33,432,162
 33,500,732
 32,886,276
 34,473,814
 32,627,578
Interest-earning assets45,617,376 42,795,781 38,004,341 36,032,680 35,293,979 42,151,861 34,473,814 
Deposits32,647,264
 32,100,210
 30,802,567
 30,835,157
 30,237,329
 31,856,771
 29,939,492
Deposits41,905,844 39,146,415 34,750,061 33,295,141 32,647,264 38,612,836 31,856,771 
Interest-bearing liabilities20,551,393
 20,397,445
 19,655,434
 19,282,749
 18,783,160
 20,204,705
 18,899,001
Interest-bearing liabilities25,591,707 24,407,285 23,153,777 20,958,943 20,551,393 24,388,339 20,204,705 
Securities sold under customer repurchase agreements533,371
 556,374
 538,162
 572,442
 547,385
 542,618
 549,863
Securities sold under customer repurchase agreements710,237 659,244 474,231 495,804 533,371 614,920 542,618 
Other short-term borrowings23,236
 40,513
 
 53,552
 43,720
 21,335
 60,417
Other short-term borrowings— 45,549 157,759 28,284 23,236 67,522 21,335 
Long-term borrowings384,047
 371,843
 344,225
 319,410
 261,821
 366,850
 299,232
Long-term borrowings1,256,331 1,275,928 961,132 467,223 384,047 1,164,475 366,850 
Shareholders' equity$3,580,235
 $3,546,041
 $3,509,746
 $3,491,914
 $3,470,368
 $3,545,418
 $3,401,450
Shares outstanding11,060,462
 11,286,520
 11,519,008
 11,763,832
 11,971,460
 11,286,984
 11,997,281
Common shareholders' equityCommon shareholders' equity3,679,138 3,648,284 3,625,975 3,570,872 3,580,235 3,651,132 3,545,418 
Shareholders’ equityShareholders’ equity$4,019,075 $3,988,225 $3,682,634 $3,570,872 $3,580,235 $3,896,645 $3,545,418 
Common shares outstandingCommon shares outstanding9,836,629 10,105,520 10,473,119 10,708,084 11,060,462 10,137,321 11,286,984 
SELECTED QUARTER-END BALANCESSELECTED QUARTER-END BALANCES            SELECTED QUARTER-END BALANCES
Total assets (1)
$37,748,324
 $37,655,094
 $35,961,670
 $35,408,629
 $34,954,659
 $37,748,324
 $34,954,659
Total assets (1)
$48,666,873 $47,866,194 $41,594,453 $39,824,496 $37,748,324 $48,666,873 $37,748,324 
Investment securities7,167,680
 6,695,578
 6,914,513
 6,834,362
 7,040,674
 7,167,680
 7,040,674
Investment securities9,860,594 9,508,476 8,845,197 7,173,003 7,167,680 9,860,594 7,167,680 
Loans and leases27,196,511
 26,728,237
 25,463,785
 25,523,276
 24,886,347
 27,196,511
 24,886,347
Loans and leases32,845,144 32,418,425 29,240,959 28,881,496 27,196,511 32,845,144 27,196,511 
Deposits32,743,277
 32,719,671
 31,198,093
 30,672,460
 30,163,537
 32,743,277
 30,163,537
Deposits42,250,606 41,479,245 35,346,711 34,431,236 32,743,277 42,250,606 32,743,277 
Securities sold under customer repurchase agreements522,195
 544,527
 508,508
 543,936
 567,438
 522,195
 567,438
Securities sold under customer repurchase agreements693,889 740,276 540,362 442,956 522,195 693,889 522,195 
Other short-term borrowingsOther short-term borrowings— — 105,000 295,277 — — — 
Long-term borrowings453,876
 369,854
 341,108
 348,218
 417,798
 453,876
 417,798
Long-term borrowings1,252,016 1,258,719 1,297,132 588,638 453,876 1,252,016 453,876 
Shareholders' equity$3,568,482
 $3,574,613
 $3,523,309
 $3,488,954
 $3,499,013
 $3,568,482
 $3,499,013
Shares outstanding10,884,005
 11,179,905
 11,385,405
 11,628,405
 11,885,405
 10,884,005
 11,885,405
Shareholders’ equityShareholders’ equity$4,074,414 $3,991,444 $3,957,520 $3,586,184 $3,568,482 $4,074,414 $3,568,482 
Common shares outstandingCommon shares outstanding9,816,405 9,934,105 10,280,105 10,629,495 10,884,005 9,816,405 10,884,005 
SELECTED RATIOS AND OTHER DATASELECTED RATIOS AND OTHER DATA            SELECTED RATIOS AND OTHER DATA
Rate of return on average assets (annualized)1.32% 1.29% 1.27%
1.00% 1.33% 1.29% 1.20%
Rate of return on average shareholders' equity (annualized)13.83
 13.50
 12.86
 10.17
 13.41
 13.41
 12.22
Return on average assets (annualized)Return on average assets (annualized)1.18 %1.36 %0.57 %1.05 %1.32 %1.05 %1.29 %
Return on average common shareholders’ equity (annualized)Return on average common shareholders’ equity (annualized)14.93 16.43 6.34 11.32 13.83 12.59 13.41 
Net yield on interest-earning assets (taxable equivalent)3.80
 3.79
 3.89
 3.82
 3.73
 3.83
 3.65
Net yield on interest-earning assets (taxable equivalent)3.06 3.14 3.55 3.59 3.77 3.23 3.80 
Net charge-offs (annualized) to average loans and leases0.10
 0.11
 0.11
 0.11
 0.10
 0.10
 0.11
Net charge-offs (annualized) to average loans and leases0.03 0.09 0.10 0.14 0.10 0.07 0.10 
Allowance for loan and lease losses to total loans and leases:             
PCI1.34
 1.51
 1.61
 1.51
 1.71
 1.34
 1.71
Non-PCI0.82
 0.83
 0.88
 0.86
 0.86
 0.82
 0.86
Allowance for credit losses to total loans and leases(3):
Allowance for credit losses to total loans and leases(3):
PCDPCD5.07 5.07 4.80 1.35 1.34 5.07 1.34 
Non-PCDNon-PCD0.61 0.61 0.64 0.77 0.82 0.61 0.82 
Total0.83
 0.85
 0.90
 0.88
 0.88
 0.83
 0.88
Total0.68 0.69 0.72 0.78 0.83 0.68 0.83 
Ratio of total nonperforming assets to total loans, leases and other real estate owned0.57
 0.57
 0.53
 0.52
 0.52
 0.57
 0.52
Ratio of total nonperforming assets to total loans, leases and other real estate owned (4)
Ratio of total nonperforming assets to total loans, leases and other real estate owned (4)
0.73 0.77 0.79 0.58 0.57 0.73 0.57 
Tier 1 risk-based capital ratio11.80
 12.03
 12.69
 12.67
 13.23
 11.80
 13.23
Tier 1 risk-based capital ratio11.48 11.38 11.43 10.86 11.80 11.48 11.80 
Common equity Tier 1 ratio11.80
 12.03
 12.69
 12.67
 13.23
 11.80
 13.23
Common equity Tier 1 ratio10.43 10.32 10.36 10.86 11.80 10.43 11.80 
Total risk-based capital ratio13.09
 13.34
 14.02
 13.99
 14.57
 13.09
 14.57
Total risk-based capital ratio13.70 13.63 13.65 12.12 13.09 13.70 13.09��
Leverage capital ratio9.18
 9.35
 9.80
 9.77
 10.11
 9.18
 10.11
Tier 1 leverage capital ratioTier 1 leverage capital ratio7.80 8.07 8.98 8.81 9.18 7.80 9.18 
Dividend payout ratio3.55
 3.79
 4.14
 5.25
 3.57
 3.81
 4.05
Dividend payout ratio2.85 2.71 7.33 4.19 3.55 3.53 3.81 
Average loans and leases to average deposits82.63
 82.86
 82.84
 82.19
 81.68
 82.77
 80.81
Average loans and leases to average deposits78.02 80.81 83.74 82.62 82.63 80.67 82.77 
(1) We adopted ASC Topic 842 and utilized326 (“CECL”) utilizing the effective date method.modified retrospective approach. We did not restate selected financial data for the quarters prior to 20192020 presented above.
(2) Average loan and lease balances include PCIPCD loans, non-PCInon-PCD loans and leases, loans held for sale and nonaccrual loans and leases.

(3) Loans originated in relation to the SBA-PPP ($3.11 billion as of September 30, 2020) do not have a recorded ACL. As of September 30, 2020, the ratio of ACL to total Non-PCD loans excluding SBA-PPP loans is 0.68% while the ratio of ACL to total loans excluding SBA-PPP loans is 0.75%.
(4) Upon adoption of ASC 326, we dissolved pooling of PCI loans allowed under ASC 310-30. This increased the amount of nonaccrual loans as those nonaccrual loans within performing PCI pools were previously excluded from reporting. As of January 1, 2020, there were $47.0 million of nonaccrual loans released from performing PCI pools. Of these nonaccrual loans, $27.5 million were outstanding as of September 30, 2020.
44

Table of Contents
BUSINESS COMBINATIONS
CIT Group Inc.
On October 15, 2020, BancShares and CIT, entered into the Merger Agreement by and among BancShares, FCB, the Merger Sub, and CIT, the parent company of CIT Bank. Pursuant to the terms and subject to the conditions set forth in the Merger Agreement, Merger Sub and CIT will ultimately merge with and into FCB, with FCB as the surviving entity. The Merger Agreement further provides that immediately following the consummation of the Mergers, CIT Bank will merge with and into FCB, with FCB as the surviving bank. Subject to the fulfillment of customary closing conditions, the parties anticipate that the Transaction will close in the first half of 2021.
Community Financial Holding Co.Company, Inc.
On September 24, 2019,February 1, 2020, FCB and Community Financial Holding Co. Inc. (Community Financial) entered into a definitivecompleted the merger agreement for the acquisition by FCB of Duluth, Georgia-based Community Financial Holding Company, Inc. (“Community Financial”) and its bank subsidiary, Gwinnett Community Bank.Bank, into FCB. Under the terms of the agreement, total cash consideration of $2.3 million willwas paid to the shareholders of Community Financial. The transaction is expected to close during the first quarter of 2020, subject to the receipt of regulatory approvals and the satisfaction of other customary closing conditions. As of September 30, 2019, Community Financial reported $223.5 million in consolidated assets, $211.3 million in deposits and $147.0 million in gross loans.
Entegra Financial Corp.
On April 23, 2019, FCB and Entegra Financial Corp. (Entegra) entered into a definitive merger agreement for the acquisition by FCB of Franklin, North Carolina-based Entegra and its bank subsidiary, Entegra Bank. Under the terms of the agreement, cash consideration of $30.18 per share will be paid to the shareholders of Entegra for each share of common stock and for each restricted stock unit after conversion to common stock, and each outstanding option to purchase Entegra common stock will be canceled and each option holder will receive a cash payment. The total transaction value is anticipated to be approximately $219.8 million. The transaction is anticipated to close during the fourth quarter of 2019 or first quarter of 2020, subject to the receipt of regulatory approvals and the satisfaction of other customary closing conditions. FCB will be required to divest certain branches or other assets and liabilitiesin order to obtain regulatory approval for the transactions contemplated by the merger agreement. Any divestiture plan is subject to approval by the Federal Reserve Board in conjunction with the Department of Justice and has not been finalized as of the date of this filing. As of September 30, 2019, Entegra Bank reported $1.70 billion in total assets, $1.28 billion in deposits and $1.09 billion in loans.
First South Bancorp, Inc.
On May 1, 2019, FCB completed the merger of Spartanburg, South Carolina-based First South Bancorp and its bank subsidiary, First South Bank. Under the terms of the agreement, cash consideration of $1.15 for each share of common stock was paid to the shareholders of First South Bancorp, totaling approximately $37.5 million. The merger allows FCB to expand its presence and enhance banking efforts in South Carolina.Georgia. The merger contributed $253.0$222.1 million in consolidated assets, which included $179.2$686 thousand of goodwill, $134.0 million in loans, and $207.6$209.3 million in deposits as of the merger date.deposits.
Biscayne Bancshares, Inc.See Note B - Business Combinations for additional disclosures.
Entegra Financial Corp.
On April 2,December 31, 2019, FCB completed the merger of Coconut Grove, Florida-based Biscayne Bancshares, Inc. (Biscayne Bancshares)Franklin, North Carolina-based Entegra Financial Corp. (“Entegra”) and its bank subsidiary, BiscayneEntegra Bank. UnderIn order to obtain regulatory approval, FCB entered into an agreement for Select Bank to purchase three of our North Carolina branches, located in Highlands, Sylva and Franklin. On April 17, 2020, FCB completed the termsdivestiture of the agreement, cash consideration of $25.05 for each share of common stock was paid to the shareholders of Biscayne Bancshares, totaling approximately $118.9 million. The merger allows FCB to expand its presence in Florida and enhance banking efforts in South Florida. The merger contributed $1.08 billion in consolidated assets, which included $863.4 million inbranches including loans and $786.5leases, premises and equipment and total deposits with a fair value of $110.1 million, in$2.1 million and $184.8 million, respectively. The Select Bank purchase price for the divested branches included an 8% premium for deposits acquired that was applied against goodwill generated as part of the merger date.with Entegra Bank.
See Note B in the Consolidated Financial Statements for additional disclosures regarding the above business combinations.
FDIC-AssistedFederal Deposit Insurance Corporation Assisted Transactions
As of September 30, 2019, BancShares had completed fourteen FDIC-assisted transactions.Federal Deposit Insurance Corporation (“FDIC”) assisted transactions between 2009 and 2017. Nine of the fourteen FDIC-assisted transactions included shared-loss agreements which, for their terms, protect us from a substantial portion of the credit and asset quality risk we would otherwise incur. As of September 30, 2019,2020, shared-loss protection remains for single family residential loans acquired in the amount of $47.3$36.2 million.
The shared-loss agreementsagreement for two of the FDIC-assisted transactions include provisionsincluded a provision related to payments that may bea payment owed to the FDIC at the termination of the agreements (clawback liability)agreement (the “clawback liability”). As of September 30, 20192020 and December 31, 2018,2019, the estimated clawback liability was $110.6$15.3 million and $105.6$112.4 million, respectively.respectively, as a result of a payment to the FDIC in the first quarter of 2020 for $99.5 million related to one of the transactions. The remaining clawback liability payment dates are March 2020 anddate is March 2021.

45

Table 2of Contents
Table 3
CONSOLIDATED QUARTER-TO-DATE AVERAGE TAXABLE-EQUIVALENT BALANCE SHEETS
Three months ended Three months ended September 30
September 30, 2019 September 30, 2018 20202019
  Interest     Interest   InterestInterest
Average Income/  Yield/ Average Income/ Yield/ AverageIncome/ Yield/AverageIncome/Yield/
(Dollars in thousands)Balance Expense Rate Balance Expense Rate (Dollars in thousands)BalanceExpenseRateBalanceExpenseRate
Assets            Assets
Loans and leases$26,977,476

$315,621

4.65
%$24,698,799
 $272,868
 4.39
%Loans and leases$32,694,996 $336,934 4.06 %$26,977,476 $315,621 4.61 %
Investment securities:




       Investment securities:
U. S. Treasury834,577

5,262

2.50
 1,504,594
 7,104
 1.87
 
U.S. TreasuryU.S. Treasury695,419 497 0.28 834,577 5,262 2.50 
Government agency628,322

4,742

3.02
 129,634
 840
 2.59
 Government agency587,377 1,335 0.91 628,322 4,742 3.02 
Mortgage-backed securities5,195,711

27,891

2.15
 5,266,282
 29,160
 2.21
 Mortgage-backed securities8,047,247 28,236 1.40 5,195,711 27,891 2.15 
Corporate bonds149,888
 1,912
 5.10
 121,855
 1,609
 5.28
 Corporate bonds489,602 6,433 5.26 149,888 1,912 5.10 
State, county and municipal




 
 
 
 
Other investments148,483

636

1.70
 106,724
 249
 0.93
 Other investments110,552 739 2.66 148,483 636 1.70 
Total investment securities6,956,981

40,443

2.32
 7,129,089
 38,962
 2.18
 Total investment securities9,930,197 37,240 1.50 6,956,981 40,443 2.32 
Overnight investments1,359,522

7,151

2.09
 1,058,388
 4,721
 1.77
 Overnight investments2,992,183 757 0.10 1,359,522 7,151 2.09 
Total interest-earning assets35,293,979

363,215

4.09

32,886,276
 316,551
 3.83

Total interest-earning assets45,617,376 374,931 3.24 35,293,979 363,215 4.06 
Cash and due from banks256,379
     268,307
     Cash and due from banks349,079 256,379 
Premises and equipment1,224,118
     1,169,440
     Premises and equipment1,261,864 1,224,118 
Allowance for loan and lease losses(227,707)     (225,627)     
Allowance for credit lossesAllowance for credit losses(222,793)(227,707)
Other real estate owned46,131
     45,037
     Other real estate owned52,716 46,131 
Other assets1,025,936
     793,742
     Other assets1,203,913 1,025,936 
Total assets$37,618,836
     $34,937,175
     Total assets$48,262,155 $37,618,836 
            
Liabilities            Liabilities
Interest-bearing deposits:            Interest-bearing deposits:
Checking with interest$5,328,855

$500

0.04
%$5,177,349
 $319
 0.02
%Checking with interest$9,239,838 $1,369 0.06 %$7,361,758 $1,509 0.08 %
Savings2,636,583

528

0.08
 2,506,421
 210
 0.03
 Savings3,070,619 314 0.04 2,636,583 528 0.08 
Money market accounts8,121,643

7,619

0.37
 7,878,484
 2,455
 0.12
 Money market accounts8,108,832 3,634 0.18 6,088,740 6,610 0.43 
Time deposits3,523,658

13,090

1.47
 2,367,980
 2,163
 0.36
 Time deposits3,205,850 8,151 1.01 3,523,658 13,090 1.47 
Total interest-bearing deposits19,610,739

21,737

0.44
 17,930,234
 5,147
 0.11
 Total interest-bearing deposits23,625,139 13,468 0.23 19,610,739 21,737 0.44 
Securities sold under customer repurchase agreements533,371

542

0.40
 547,385
 398
 0.29
 Securities sold under customer repurchase agreements710,237 395 0.22 533,371 542 0.40 
Other short-term borrowings23,236

203

3.50
 43,720
 287
 2.57
 Other short-term borrowings— — — 23,236 203 3.50 
Long-term borrowings384,047

3,411

3.51
 261,821
 2,512
 3.77
 Long-term borrowings1,256,331 6,812 2.15 384,047 3,411 3.51 
Total interest-bearing liabilities20,551,393

25,893

0.50
 18,783,160
 8,344
 0.18
 Total interest-bearing liabilities25,591,707 20,675 0.32 20,551,393 25,893 0.50 
Noninterest-bearing deposits13,036,525
     12,307,095
     Noninterest-bearing deposits18,280,705 13,036,525 
Other liabilities450,683
     376,552
     Other liabilities370,668 450,683 
Shareholders' equity3,580,235
     3,470,368
     
Total liabilities and shareholders' equity$37,618,836
     $34,937,175
     
Shareholders’ equityShareholders’ equity4,019,075 3,580,235 
Total liabilities and shareholders’ equityTotal liabilities and shareholders’ equity$48,262,155 $37,618,836 
Interest rate spread



3.59
%



3.65
%Interest rate spread2.92 %3.56 %












Net interest income and net yield on interest-earning assets

$337,322

3.80
%

$308,207

3.73
%Net interest income and net yield on interest-earning assets$354,256 3.06 %$337,322 3.77 %
Loans and leases include PCIPCD loans, non-PCInon-PCD loans, nonaccrual loans and loans held for sale. Yields related to loans, leases and securities exempt from both federal and state income taxes, federal income taxes only, or state income taxes only are stated on a taxable-equivalent basis assuming statutory federal income tax rate of 21.0%, as well as state income tax rate of 3.4%, for both the three months ended September 30, 20192020 and September 30, 2018.2019. The taxable-equivalent adjustment was $597 thousand and $897 and $845thousand for the three months ended September 30, 20192020 and September 30, 2018,2019, respectively.

46

Table 3of Contents
Table 4
CONSOLIDATED YEAR-TO-DATE AVERAGE TAXABLE-EQUIVALENT BALANCE SHEETS
Nine months ended Nine months ended September 30
September 30, 2019 September 30, 2018 20202019
  Interest     Interest   InterestInterest
Average Income/  Yield/ Average Income/ Yield/ AverageIncome/ Yield/AverageIncome/Yield/
(Dollars in thousands)Balance Expense Rate Balance Expense Rate (Dollars in thousands)BalanceExpenseRateBalanceExpenseRate
Assets            Assets
Loans and leases$26,368,922
 $910,993
 4.62
%$24,193,870
 $787,198
 4.35
%Loans and leases$31,148,683 $989,708 4.20 %$26,368,922 $910,993 4.58 %
Investment securities:            Investment securities:
U. S. Treasury1,062,901
 18,529
 2.33
 1,534,720
 21,016
 1.83
 
U.S. TreasuryU.S. Treasury401,666 2,853 0.95 1,062,901 18,529 2.33 
Government agency434,097
 10,084
 3.10
 76,829
 1,408
 2.44
 Government agency655,097 6,883 1.40 434,097 10,084 3.10 
Mortgage-backed securities5,075,959
 84,855
 2.23
 5,277,376
 84,438
 2.13
 Mortgage-backed securities7,224,224 87,475 1.61 5,075,959 84,855 2.23 
Corporate bonds147,579
 5,780
 5.22
 94,293
 3,917
 5.54
 Corporate bonds332,029 12,692 5.10 147,579 5,780 5.22 
State, county and municipal111
 1
 1.81
 254
 8
 4.07
 
Other investments130,701
 1,551
 1.59
 107,984
 725
 0.90
 Other investments161,824 3,653 3.02 130,812 1,552 1.59 
Total investment securities6,851,348
 120,800
 2.35
 7,091,456
 111,512
 2.10
 Total investment securities8,774,840 113,556 1.73 6,851,348 120,800 2.35 
Overnight investments1,253,544
 20,820
 2.22
 1,342,252
 15,932
 1.59
 Overnight investments2,228,338 5,828 0.35 1,253,544 20,820 2.22 
Total interest-earning assets34,473,814
 1,052,613
 4.08

32,627,578
 914,642
 3.75

Total interest-earning assets42,151,861 1,109,092 3.48 34,473,814 1,052,613 4.05 
Cash and due from banks277,736
     281,146
     Cash and due from banks351,334 277,736 
Premises and equipment1,214,960
     1,158,443
     Premises and equipment1,258,147 1,214,960 
Allowance for loan and lease losses(227,081)     (223,835)     
Allowance for credit lossesAllowance for credit losses(206,737)(227,081)
Other real estate owned46,488
     47,408
     Other real estate owned53,871 46,488 
Other assets984,274
     737,912
     Other assets1,225,569 984,274 
Total assets$36,770,191
     $34,628,652
     Total assets$44,834,045 $36,770,191 
            
Liabilities            Liabilities
Interest-bearing deposits:            Interest-bearing deposits:
Checking with interest$5,311,205
 $1,291
 0.03
%$5,166,255
 $926
 0.02
%Checking with interest$8,665,758 $4,380 0.07 %$7,467,762 $4,457 0.08 %
Savings2,606,781
 1,260
 0.06
 2,451,667
 575
 0.03
 Savings2,837,867 911 0.04 2,606,781 1,260 0.06 
Money market accounts8,107,148
 19,415
 0.32
 8,001,430
 6,329
 0.11
 Money market accounts7,583,359 19,262 0.34 5,950,591 16,249 0.37 
Time deposits3,248,768
 31,854
 1.31
 2,370,137
 5,594
 0.32
 Time deposits3,454,438 31,025 1.20 3,248,768 31,854 1.31 
Total interest-bearing deposits19,273,902
 53,820
 0.37
 17,989,489
 13,424
 0.10
 Total interest-bearing deposits22,541,422 55,578 0.33 19,273,902 53,820 0.37 
Securities sold under customer repurchase agreements542,618
 1,516
 0.37
 549,863
 1,319
 0.32
 Securities sold under customer repurchase agreements614,920 1,236 0.27 542,618 1,516 0.37 
Other short-term borrowings21,335
 481
 2.99
 60,417
 1,621
 3.55
 Other short-term borrowings67,522 1,052 2.05 21,335 481 2.99 
Long-term borrowings366,850
 9,900
 3.56
 299,232
 7,802
 3.44
 Long-term borrowings1,164,475 19,831 2.24 366,850 9,900 3.56 
Total interest-bearing liabilities20,204,705
 65,717
 0.43

18,899,001
 24,166
 0.17

Total interest-bearing liabilities24,388,339 77,697 0.42 20,204,705 65,717 0.43 
Noninterest-bearing deposits12,582,869
     11,950,003
     Noninterest-bearing deposits16,071,414 12,582,869 
Other liabilities437,199
     378,198
     Other liabilities477,647 437,199 
Shareholders' equity3,545,418
     3,401,450
     
Total liabilities and shareholders' equity$36,770,191
     $34,628,652
     
Shareholders’ equityShareholders’ equity3,896,645 3,545,418 
Total liabilities and shareholders’ equityTotal liabilities and shareholders’ equity$44,834,045 $36,770,191 
Interest rate spread    3.65
%    3.58
%Interest rate spread3.06 %3.62 %
            
Net interest income and net yield on interest-earning assets  $986,896
 3.83
%  $890,476
 3.65
%Net interest income and net yield on interest-earning assets$1,031,395 3.23 %$986,896 3.80 %
Loans and leases include PCIPCD loans, non-PCInon-PCD loans, nonaccrual loans and loans held for sale. Yields related to loans, leases and securities exempt from both federal and state income taxes, federal income taxes only, or state income taxes only are stated on a taxable-equivalent basis assuming statutory federal income tax rate of 21.0%, as well as state income tax rate of 3.4%, for both the nine months ended September 30, 20192020 and September 30, 2018.2019. The taxable-equivalent adjustment was $2,651$1.9 million and $2,458$2.7 million for the nine months ended September 30, 20192020 and September 30, 2018,2019, respectively.

47

Table of Contents
Table 4
CHANGES IN CONSOLIDATED TAXABLE EQUIVALENT NET INTEREST INCOME
Three months ended September 30, 2020Nine months ended September 30, 2020
Change from prior year period due to:Change from prior year period due to:
(Dollars in thousands)
Volume(1)
Yield/Rate(1)
Total Change
Volume(1)
Yield/Rate(1)
Total Change
Assets
Loans and leases$70,257 $(48,944)$21,313 $166,172 $(87,457)$78,715 
Investment securities:
U.S. Treasury(889)(3,876)(4,765)(11,531)(4,145)(15,676)
Government agency(309)(3,098)(3,407)5,134 (8,335)(3,201)
Mortgage-backed securities16,028 (15,683)345 38,131 (35,511)2,620 
Corporate bonds4,334 187 4,521 7,224 (312)6,912 
Other investments(164)267 103 362 1,739 2,101 
Total investment securities19,000 (22,203)(3,203)39,320 (46,564)(7,244)
Overnight investments8,544 (14,938)(6,394)16,203 (31,195)(14,992)
Total interest-earning assets$97,801 $(86,085)$11,716 $221,695 $(165,216)$56,479 
Liabilities
Interest-bearing deposits:
Checking with interest$380 $(520)$(140)$704 $(781)$(77)
Savings85 (299)(214)110 (459)(349)
Money market accounts2,169 (5,145)(2,976)4,407 (1,394)3,013 
Time deposits(1,213)(3,726)(4,939)1,934 (2,763)(829)
Total interest-bearing deposits1,421 (9,690)(8,269)7,155 (5,397)1,758 
Securities sold under customer repurchase agreements178 (325)(147)199 (479)(280)
Other short-term borrowings(203)— (203)681 (110)571 
Long-term borrowings7,717 (4,316)3,401 14,003 (4,072)9,931 
Total interest-bearing liabilities9,113 (14,331)(5,218)22,038 (10,058)11,980 
Change in net interest income$88,688 $(71,754)$16,934 $199,657 $(155,158)$44,499 
(1) The rate/volume variance is allocated proportionally between the changes in volume and rate.
 Three months ended September 30, 2019 Nine months ended September 30, 2019
 Change from prior year period due to: Change from prior year period due to:
(Dollars in thousands)
Volume(1)
 
Yield/Rate(1)
 Total Change 
Volume(1)
 
Yield/Rate(1)
 Total Change
Assets           
Loans and leases$22,560
 $20,193
 $42,753
 $62,481
 $61,314
 $123,795
Investment securities:           
U. S. Treasury(3,163) 1,321
 (1,842) (6,461) 3,974
 (2,487)
Government agency3,232
 670
 3,902
 6,550
 2,126
 8,676
Mortgage-backed securities(531) (738) (1,269) (2,639) 3,056
 417
Corporate bonds370
 (67) 303
 2,214
 (351) 1,863
State, county and municipal
 
 
 (4) (3) (7)
Other investments94
 293
 387
 149
 677
 826
Total investment securities2
 1,479
 1,481
 (191) 9,479
 9,288
Overnight investments1,349
 1,081
 2,430
 (1,048) 5,936
 4,888
Total interest-earning assets$23,911
 $22,753
 $46,664
 $61,242
 $76,729
 $137,971
Liabilities           
Interest-bearing deposits:           
Checking with interest$9
 $172
 $181
 $26
 $339
 $365
Savings11
 307
 318
 36
 649
 685
Money market accounts76
 5,088
 5,164
 84
 13,002
 13,086
Time deposits1,056
 9,871
 10,927
 2,074
 24,186
 26,260
Total interest-bearing deposits1,152
 15,438
 16,590
 2,220
 38,176
 40,396
Securities sold under customer repurchase agreements(10) 154
 144
 (17) 214
 197
Other short-term borrowings(133) 49
 (84) (1,038) (102) (1,140)
Long-term borrowings1,161
 (262) 899
 1,740
 358
 2,098
Total interest-bearing liabilities2,170
 15,379
 17,549
 2,905
 38,646
 41,551
Change in net interest income$21,741
 $7,374
 $29,115
 $58,337
 $38,083
 $96,420
(1) The rate/volume variance is allocated proportionally between the changes in volume and rate.
RESULTS OF OPERATIONS
Net Interest Income and Margin (Taxable-Equivalent Basis)
Third Quarter 20192020 compared to Third Quarter 20182019
NetThe taxable-equivalent net interest income for the third quarter of 20192020 totaled $336.4$354.3 million, an increase of $29.1$16.9 million, or 9.5%5.0%, compared to the third quarter of 2018.2019. The taxable-equivalent NIMincrease in net interest income was 3.80%primarily due to an increase of $21.3 million in interest earned on loans due to loan growth and lower interest expense on deposits of $8.3 million, partially offset by a decrease in interest earned on overnight investments of $6.4 million. Interest and fee income related to SBA-PPP loans totaled $29.8 million in the third quarter of 2019, an increase2020.
The taxable-equivalent NIM was 3.06% in the third quarter of 72020, a decrease of 71 basis points from the same quarter in the prior year. The primary drivers of the margin decline were lower yields on interest-earning assets, partially offset by a decline in the rates paid on interest-bearing deposits, largely in time deposits and money market accounts, and borrowings.
Average interest-earning assets increased by $2.41$10.32 billion to $35.29$45.62 billion, compared to the third quarter of 2018.2019. The primary drivers for this change were higher average loan balances, which increased $2.28$5.72 billion, primarily due to contributions from loans originated under the SBA-PPP as well as recent acquisitions and organic loan growth, particularly within the commercial and residential mortgage portfolios,higher average investment securities of $2.97 billion and higher average overnight investments of $301.1 million. Offsetting these increases was a decline in average investment securities of $172.1 million.$1.63 billion. The yield on interest-earning assets increaseddecreased by 2682 basis points to 4.09%3.24% when compared to the third quarter of 2018.2019. The yield on loans and leases increaseddecreased to 4.65%4.06%, or by 2655 basis points, primarily due to higherlower yields on commercial and residential loans.home equity loans as a result of downward rate resets on variable rate loans and lower rates on originations. The yield on overnight investments and investment securities increaseddecreased by 32199 basis points and 1482 basis points, respectively. Higher federal funds rates was the primary driver for theThe yield increasedecrease on overnight investments was primarily due to a lower federal funds rate, while the higherlower yields on investment securities were primarily due to yield ondeclines in government agency and U.S. Treasury securities was the primary driver of the investment securities yield improvement.mortgage-backed securities.
Average interest-bearing liabilities increased by $1.77$5.04 billion to $20.55$25.59 billion,, compared to the third quarter of 2018.2019. This increase was primarily due to an increase in average interest-bearing deposit balances of $1.68$4.01 billion driven by contributions from recent acquisitions and organic deposit growth including SBA-PPP deposits, and recent acquisitions, as well as an increase in average long-term borrowings of $122.2$872.3 million.
48

Table of Contents
Rates on interest-bearing liabilities increaseddecreased by 3318 basis points to 0.50%0.32%, primarily due to increaseddecreased rates paid on borrowings and time deposits, checking with interest deposits, and money market accounts.

Nine Months of 20192020 compared to Nine Months of 20182019
NetThe taxable-equivalent net interest income for the nine months ended September 30, 2019,2020, was $984.2 million,$1.03 billion, an increase of $96.2$44.5 million, or 10.8%4.5%, compared to the same period of 2018. 2019. The increase in net interest income was primarily due to an increase of $78.7 million in interest earned on loans primarily due to loan growth, partially offset by a decrease in interest earned on overnight investments of $15.0 million as well as an increase in total interest expense of $12.0 million. Interest and fee income related to SBA-PPP loans totaled $47.9 million in the first nine months of 2020.
The taxable-equivalent NIM was 3.83%3.23% for the nine months ended September 30, 2019, an increase2020, a decrease of 1857 basis points from the same period of 2018.2019. The primary drivers of the margin decline were lower yields on interest-earning assets coupled with increased borrowings, partially offset by a decline in the rates paid on interest-bearing deposits, largely in time deposits and money market accounts.
Average year-to-date interest-earning assets for the nine months ended September 30, 2019,2020, increased by $1.85$7.68 billion to $34.47$42.15 billion, compared to the same period in 2018.2019. This increase was primarily due to a $2.18$4.78 billion increase in average outstanding loans due the impact of growth from SBA-PPP loans, as well as recent acquisitions and organic loan growth, particularly within the commercial and residential mortgage portfolios. Thesegrowth. This increase was coupled with increases were partially offset by declines in average investment securities of $240.1 million$1.92 billion, primarily consisting of mortgage-backed securities, and average overnight investments of $88.7$974.8 million. The yield on interest-earning assets increaseddecreased by 3357 basis points to 4.08%3.48% for the nine months ended September 30, 2019,2020, compared to the same period in 2018.2019. The yield on loans and leases increaseddecreased by 2738 basis points primarily due to an increasedecreases in yields on commercial and residential loans. The yield on overnight investments and the investment securities portfolio increaseddecreased by 63187 basis points and 2562 basis points, respectively. HigherThe lower federal funds ratesrate was the primary driver for the yield increasedecrease on overnight investments, while the higher yieldsaccelerated prepayments on mortgage-backed securities government agency securities, and U.S. Treasury securitieswith reinvestment at lower yields were the primary drivers of the investment securities yield improvement.decline.
Average year-to-date interest-bearing liabilities for the nine months ended September 30, 20192020 increased by $1.31$4.18 billion to $20.20$24.39 billion, compared to the same period in 2018.2019. This increase was primarily due to a $1.28$3.27 billion increase in average interest-bearing deposit balances driven by the impact of recent acquisitions,SBA-PPP related deposits, as well as recent acquisitions and organic growth,growth. The rate paid on interest-bearing deposits decreased by 4 basis points due primarily into decreased rates on time deposits, checking with interest deposits and money market accounts. The rate paid on interest-bearing liabilities increaseddecreased by 261 basis points to 0.43%0.42% for the nine months ended September 30, 20192020 compared to same period in 2018. The rate paid on interest-bearing deposits increased by 27 basis points due primarily to increased rates on time deposits and money market accounts. Rates on long-term borrowings increased by 12 basis points due to higher rates on borrowings assumed in recent acquisitions.
Although net interest margin has expanded in recent periods, management does not believe this trend will continue as new loan yields are declining due to changes in forward rate expectations and increased competition. This trend will likely result in margin compression for the remainder of 2019.
Provision for Loan and LeaseCredit Losses
BancShares recorded net provision expense of $6.8 million and $23.7$4.0 million for the three months ended September 30, 2020 compared to $6.8 million for the same period in 2019. This was due to stabilization in the macroeconomic forecasts, limited movement in credit quality metrics and continued low net charge-offs. For the nine months ended September 30, 2019 as2020, BancShares recorded a net provision expense of $52.9 million, compared to $0.8$23.7 million for same period in 2019. This increase was primarily COVID-19 related reserve build of $36.1 million as loss estimates consider the potential impact of slower economic activity and $16.9 million, respectively, for the same periods in 2018. The fluctuations in provision expense were primarily due to methodology enhancements adopted in 2018 driven by sustained improvements in credit quality,elevated unemployment, as well as variances inpotential mitigants due to government stimulus and loan growth between the periods and changes in portfolio composition and credit quality.accommodations.
Noninterest Income
Table 56
NONINTEREST INCOME
Three months ended September 30Nine months ended September 30
(Dollars in thousands)2020201920202019
Service charges on deposit accounts$20,841 $27,112 $64,776 $77,967 
Wealth management services26,369 25,212 75,152 74,786 
Cardholder services, net19,756 15,957 55,503 51,069 
Other service charges and fees7,892 8,237 22,829 23,823 
Merchant services, net6,763 6,034 18,014 18,324 
Mortgage income13,106 7,438 28,141 16,134 
Insurance commissions3,576 2,960 10,453 9,105 
ATM income1,537 1,635 4,354 4,771 
Marketable equity securities (losses) gains, net(2,701)(967)10,461 13,505 
Realized gains on investment securities available for sale, net21,425 1,136 54,972 6,855 
Other2,008 6,176 5,330 15,129 
Total noninterest income$120,572 $100,930 $349,985 $311,468 
49

 Three months ended Nine months ended
(Dollars in thousands)September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018
Cardholder services, net$15,957
 $14,678
 $51,069
 $44,385
Merchant services, net6,034
 5,857
 18,324
 18,512
Service charges on deposit accounts27,112
 25,994
 77,967
 78,489
Wealth management services25,212
 24,459
 74,786
 73,543
Realized gains on investment securities available for sale, net1,136
 
 6,855
 
Marketable equity securities (losses) gains, net(967) 3,854
 13,505
 9,265
Other service charges and fees8,237
 7,651
 23,823
 22,887
Mortgage income7,438
 4,123
 16,134
 13,063
Insurance commissions2,960
 2,755
 9,105
 9,471
ATM income1,635
 1,919
 4,771
 6,307
Gain on extinguishment of debt
 703
 
 26,517
Recoveries of PCI loans previously charged off5,611
 2,751
 13,824
 13,582
Other565
 (213) 1,305
 2,121
Total noninterest income$100,930
 $94,531
 $311,468
 $318,142
Table of Contents
Noninterest income is an essential component of our total revenue and is critical to our ability to sustain adequate profitability levels.level. The primary sources of noninterest income consist of fees and service charges generated from deposit accounts, cardholder and merchant services, wealth management services, and mortgage lending and servicing.

Noninterest income for the third quarter of 20192020 was $100.9$120.6 million, compared to $94.5$100.9 million for the same period of 2018,2019, an increase of $6.4$19.6 million, or 6.8%19.5%. The most significant components of the change were as follows:
Mortgage income increased by $3.3 million driven by increased refinance activity as mortgage rates declined.
RecoveriesGains on PCI loans previously charged off increased by $2.9 million.
Income from cardholder services increased by $1.3 million due to higher interchange rates and transaction volumes, as well as cost savings achieved by converting to a new processor.
Service charges on deposits accounts increased $1.1 million due to increase in volume.
Realized gains onsales of investment securities available for sale were $1.1increased by $20.3 million.
Mortgage income increased by $5.7 million for the third quarter of 2019, while no gains were recognizedprimarily due to origination volume brought about by lower mortgage rates.
Cardholder services income increased by $3.8 million primarily due to a decline in the third quarter of 2018.credit card reward redemptions driven by COVID-19, as well as an increase in transaction volume particularly by business customers.
Fair value adjustmentsService charges on marketable equity securitiesdeposit accounts declined by $4.8 million.$6.3 million primarily due to decreased customer activity and fees waived to aid our customers during the COVID-19 pandemic.

Noninterest income was $311.5$350.0 million for the first nine months of 2019,2020, compared to $318.1$311.5 million for the same period of 2018, a decrease2019, an increase of $6.7$38.5 million, or 1.23%12.4%. The most significant components of the change were as follows:
A $25.8 million gainGains on the extinguishmentsales of debt was recognized 2018, while no gains were recognized in 2019. The gain was primarily due to the extinguishment of eight Federal Home Loan Bank debt obligations totaling $675.0 million.
Realized gains on investment securities available for sale were $6.9 million in 2019; no gains were recognized in 2018.
Income from cardholder services increased by $6.7 million due to higher transaction volumes and interchange rates, as well as cost savings achieved by converting to a new processor.$48.1 million.
Fair value adjustments on marketable equity securities increased by $4.2 million.
Mortgage income increased by $3.1$12.0 million primarily due to origination volume brought about by lower mortgage rates. The production-related income was partially offset by mortgage servicing rights impairment of $4.3 million recorded due to declining mortgage rates.
Cardholder services income increased $4.4 million primarily due to a decline in credit card reward redemptions driven by increased refinance activityCOVID-19, as mortgage rates declined.well as an increase in transaction volume particularly by business customers.
Service charges on deposit accounts and ATM income declined by $2.1$13.2 million primarily due to reductionsdecreased customer activity and fees waived to aid our customers during the COVID-19 pandemic.
Other noninterest income decreased $9.8 million primarily due to acquired recoveries on PCD loans, formerly reported in acquired deposit balances andnoninterest income, now being recorded as a component of the temporary suspension of ATM fees at certain acquired locations.allowance for credit losses.
Noninterest Expense
Table 67
NONINTEREST EXPENSE
Three months ended September 30Nine months ended September 30
(Dollars in thousands)2020201920202019
Salaries and wages$147,297 $137,841 $439,185 $406,788 
Employee benefits31,788 28,358 100,663 91,090 
Occupancy expense27,990 28,163 85,026 82,810 
Equipment expense29,430 28,770 86,054 83,999 
Processing fees paid to third parties11,927 7,250 32,485 20,980 
FDIC insurance expense2,167 2,440 9,364 7,857 
Collection and foreclosure-related expenses2,168 3,044 10,171 9,725 
Merger-related expenses3,507 3,892 12,108 9,695 
Telecommunications expense3,197 2,391 8,985 6,825 
Consultant expense2,936 2,764 9,223 9,284 
Advertising expense2,396 2,937 7,045 8,431 
Core deposit intangible amortization3,468 4,049 10,999 12,529 
Other23,391 18,526 72,004 61,466 
Total noninterest expense$291,662 $270,425 $883,312 $811,479 
50

 Three months ended Nine months ended
(Dollars in thousands)September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018
Salaries and wages$137,841
 $133,867
 $406,788
 $392,911
Employee benefits28,358
 28,850
 91,090
 90,656
Occupancy expense28,163
 26,632
 82,810
 80,686
Equipment expense28,770
 25,880
 83,999
 76,021
Processing fees paid to third parties7,250
 7,297
 20,980
 23,383
FDIC insurance expense2,440
 5,186
 7,857
 16,411
Collection and foreclosure-related expenses3,044
 4,269
 9,725
 12,389
Merger-related expenses3,892
 1,126
 9,695
 4,136
Telecommunications expense2,391
 2,832
 6,825
 8,176
Consultant expense2,764
 3,101
 9,284
 9,107
Advertising expense2,937
 2,713
 8,431
 7,806
Core deposit intangible amortization4,049
 4,366
 12,529
 12,876
Other18,526
 21,418
 61,466
 67,035
Total noninterest expense$270,425
 $267,537
 $811,479
 $801,593
Table of Contents

The primary components of noninterest expense are salaries and related employee benefits, occupancy and equipment expense.
Noninterest expense was $270.4$291.7 million during the third quarter of 2019,2020, compared to $267.5$270.4 million for the same period in 2018,2019, an increase of $2.9$21.2 million, or 1.1%7.9%. The most significant components of the change were as follows:
Personnel expense increased $3.5$12.9 million primarily due to an increase in salaries and wages as a result of merit increases and increasedadditional headcount from recent acquisitions.
EquipmentOther noninterest expense increased by $2.9$4.9 million primarily due to hardwarehigher write-downs on OREO properties and software additions.
Merger-related expenses increased by $2.8 million primarilypension costs due to an increase in acquisition activity.a lower discount rate.
Other noninterest expense decreased by $2.9 million primarily dueProcessing fees paid to recoveries of previously recorded legal fees.
FDIC insurance expense decreased $2.7third parties increased $4.7 million primarily due to the discontinuationexpansion of the Deposit Insurance Fund surcharge on large banks.digital banking offerings as well as processing fees related to recent acquisitions.
Noninterest expense was $811.5$883.3 million for the first nine months of 2019,2020, compared to $801.6$811.5 million for the same period in 2018,2019, an increase of $9.9$71.8 million, or 1.2%8.9%. The most significant components of the change were as follows:
Personnel expense increased by $14.3$42.0 million primarily due to an increase in salaries and wages as a result of merit increases and increasedadditional headcount from recent acquisitions.
Equipment expense increased by $8.0 million primarily due to hardware and software additions.
Merger-related expense increased by $5.6 million primarily due to an increase in acquisition activity.
FDIC insurance expense decreased by $8.6 million primarily due to the discontinuation of the Deposit Insurance Fund surcharge on large banks.
Other noninterest expense decreased by $5.6 million primarily due to a reduction in legal fees, in part due to recoveries of previously recorded expenses.
Collection and foreclosure-related expense decreased by $2.7 million primarily due to reductions in the write downs of bank-owned properties.
Processing fees paid to third parties decreased byincreased $11.5 million primarily due to the expansion of digital banking offerings as well as processing fees related to recent acquisitions.
Other noninterest expense increased $10.5 million primarily due to higher provision related to unfunded loan commitments as a result of the potential economic impact of COVID-19 and increased pension costs due to a lower discount rate.
Merger-related expenses increased $2.4 million primarily due to cost savings associated withcosts related to Entegra.
Occupancy expense increased $2.2 million primarily due to cleaning and sanitizing efforts in branches and corporate buildings to combat the operational conversionsspread of previously completed acquisitions.COVID-19.
Telecommunications expense increased $2.2 million primarily due to equipment upgrades to increase network capacity to facilitate remote access as corporate employees continue to work from home.
Income Taxes
Income tax expense was $35.4$35.8 million and $16.2$35.4 million for the third quarter of 20192020 and third quarter of 2018,2019, respectively, representing effective tax rates of 22.1%20.1% and 12.1%22.1% during the periods. Income tax expense was $105.0$89.5 million and $76.8$105.0 million for the nine months ended September 30, 20192020 and September 30, 2018,2019, respectively, representing effective tax rates of 20.2% and 22.8% and 19.8% forduring the nine months periods.
The effective tax raterates for the third quarter and first nine months of 2019 was2020 were favorably impacted by $3.5 million and $10.4 million, respectively, due to BancShares’ decision in the 2018second quarter to utilize an allowable alternative for computing its 2020 federal income tax return true-ups, whileliability. Without this alternative, the effective tax rate decreasewould have been approximately 22.0% and 22.6% for the third quarter and first nine months of 2020, respectively. The allowable alternative provides BancShares the ability to use the federal income tax rate for certain current year deductible amounts related to prior year FDIC-assisted acquisitions that was primarily due a $15.7 million income tax benefitapplicable when these amounts were originally subjected to update the deferred tax asset revaluation resulting from the Tax Act.tax.
We monitor and evaluate the potential impact of current events on the estimates used to establish income tax expenses and income tax liabilities. On a periodic basis, we evaluate our income tax positions based on current tax law, positions taken by various tax auditors within the jurisdictions where BancShares is required to file income tax returns, as well as potential or pending audits or assessments by tax auditors.
INTEREST-EARNING ASSETS
Interest-earning assets include investment securities, loans and leases, and overnight investments, all of which reflect varying interest rates based on the risk level and repricing characteristics of the underlying asset. Riskier investments typically carry a higher interest rate but expose us to higher levels of market risk. We strive to maintain a high level of interest-earning assets relative to total assets, while keeping non-earning assets at a minimum.
Interest-earning assets totaled $35.40$45.96 billion and $33.20$37.23 billion at September 30, 20192020 and December 31, 2018,2019, respectively. The $2.20$8.73 billion increase was primarily composed of a $1.67$3.96 billion increase in loans and leases, a $333.3 million$2.69 billion increase in investment securities and a $152.5 million$2.03 billion increase in overnight investments.
51

Table of Contents
Investment Securities
The primary objective of the investment portfolio is to generate incremental income by deploying excess funds into securities that havewith minimal liquidity and credit risk, and low to moderate interest rate risk. Other objectives include acting as a stable source of

liquidity, serving as a tool for asset and liability management and maintaining an interest rate risk profile compatible with BancShares'BancShares’ objectives. Additionally, purchases of equities and corporate bonds in other financial institutions have been made largely under a long-term earnings optimization strategy. Changes in the total balance of our investment securities portfolio result from trends in balance sheet funding and market performance. Generally, when inflows arising from deposit and treasury services products exceed loan and lease demand, we invest excess funds into the securities portfolio orand into overnight investments. Conversely, when loan demand exceeds growth in deposits and short-term borrowings, we allow any overnight investments to decline and use proceeds from maturing securities and prepayments to fund loan demand. See Note C in the Consolidated Financial Statements- Investments for additional disclosures regardingdisclosures.
The carrying value of investment securities.
Investment securities totaled $7.17$9.86 billion at September 30, 2019,2020, an increase of $333.3 million$2.69 billion compared to December 31, 2018.2019. The increase in the portfolio was primarily attributable to deposit growth outpacing loan growth for the period, resulting in investment securities purchases of $3.95$8.80 billion, partially offset by maturities/sales of $4.22 billion and maturities and paydowns of $2.00 billion$2.04 billion.
As part of the adoption of ASC 326, BancShares evaluated its portfolios of held to maturity and salesavailable for sale debt securities to determine the need to record a related allowance for credit losses. See Note A - Accounting Policies and Basis for Presentation for more detail on our policies and adoption. As of $1.76 billion.January 1, 2020, no allowance for credit losses was required for available for sale and held to maturity debt securities.
Available for sale securities are reported at fair value and unrealized gains and losses are included as a component of accumulated other comprehensive income (“AOCI”), net of deferred taxes. As of September 30, 2019,2020, investment securities available for sale had a net pre-tax unrealized gain of $6.1$135.2 million, compared to a net pre-tax unrealized lossgain of $50.0$7.5 million as of December 31, 2018. After evaluating2019. Management evaluated the available for sale securities within an unrealized losses, managementloss position and concluded that the unrealized losses relate to changes in interest rates relative to when the securities were purchased, and therefore, no other than temporary impairment existed as ofallowance for credit losses was needed at September 30, 2019. Available2020.
BancShares’ portfolio of held to maturity debt securities consists of mortgage-backed securities issued by government agencies and government sponsored entities. Given the consistently strong credit rating of the U.S. Treasury and the long history of no credit losses on debt securities issued by government agencies and government sponsored entities, no allowance for sale securities are reportedcredit losses was needed at fair value and unrealized gains and losses were included as a componentSeptember 30, 2020.

52

Table of AOCI, net of deferred taxes.Contents
Table 78
INVESTMENT SECURITIES
September 30, 2020December 31, 2019
(Dollars in thousands)
Composition(1)
CostFair
value
Composition(1)
CostFair
value
Investment securities available for sale
U.S. Treasury6.6 %$654,588 $654,762 5.7 %$409,397 $409,999 
Government agency6.6 659,260 654,941 9.5 684,085 682,772 
Residential mortgage-backed securities61.4 5,968,192 6,069,668 73.4 5,269,060 5,267,090 
Commercial mortgage-backed securities11.1 1,058,640 1,090,210 5.3 373,105 380,020 
Corporate bonds5.6 543,868 550,207 2.8 198,278 201,566 
State, county and municipal— — — 1.7 118,227 118,227 
Total investment securities available for sale91.3 8,884,548 9,019,788 98.4 7,052,152 7,059,674 
Investment in marketable equity securities0.9 100,408 93,074 1.2 59,262 82,333 
Investment securities held to maturity
Residential mortgage-backed securities6.4 614,489 627,394 — — — 
Commercial mortgage-backed securities1.3 130,987 131,602 — — — 
Other0.1 2,256 2,256 0.4 30,996 30,996 
Total investment securities held to maturity7.8 747,732 761,252 0.4 30,996 30,996 
Total investment securities100.0 %$9,732,688 $9,874,114 100.0 %$7,142,410 $7,173,003 
(1) Calculated as a percent of the total fair value of investment securities.
 September 30, 2019 December 31, 2018
(Dollars in thousands)
Composition(1)
 Cost Fair
value
 
Composition(1)
 Cost Fair
value
Investment securities available for sale           
U.S. Treasury10.4% $748,206
 $749,318
 18.2% $1,249,243
 $1,247,710
Government agency9.2
 666,029
 665,621
 3.7
 257,252
 256,835
Mortgage-backed securities46.0
 3,329,593
 3,332,619
 42.5
 2,956,793
 2,909,339
Corporate bonds2.2
 154,943
 157,325
 2.1
 143,829
 143,226
Total investment securities available for sale67.8
 4,898,771
 4,904,883
 66.5
 4,607,117
 4,557,110
Investment in marketable equity securities1.6
 87,588
 116,854
 1.4
 73,809
 92,599
Investment securities held to maturity           
Mortgage-backed securities30.2
 2,115,141
 2,186,998
 32.1
 2,184,653
 2,201,502
Other0.4
 30,802
 30,802
 
 
 
Total investment securities held to maturity30.6
 2,145,943
 2,217,800
 32.1
 2,184,653
 2,201,502
Total investment securities100.0% $7,132,302
 $7,239,537
 100.0% $6,865,579
 $6,851,211
(1) Calculated as a percent of the total fair value of investment securities.
    
Loans and Leases
Loans for held for sale were $120.3 million at September 30, 2020, a net increase of $52.4 million since December 31, 2019. The increase is primarily due to originations of $775.9 million driven by low interest rates, partially offset by sales of $743.5 million.
Loans and leases held for investment were $27.20$32.85 billion at September 30, 2019,2020, a net increase of $1.67$3.96 billion, representing annualized growth of 9.5%18.3% since December 31, 2018.2019. This increase was driven by a $1.77$4.03 billion net increase in the non-PCInon-PCD portfolio partially offset by a $93.0$62.8 million declinenet decrease in the PCIPCD loan portfolio. The net increase in the non-PCInon-PCD portfolio was due to $989.9 million in$3.11 billion related to SBA-PPP loans acquired from Biscayne Bancshares and First South Bancorp, as well as organic growth primarily in theour commercial mortgagesegments. The net decrease in PCD loans was primarily due to pay downs and residential mortgage portfolios. PCI loans from acquisitions prior to 2019 decreased $119.0 million,pay-offs, partially offset by $26.0a $19.0 million increase from the adoption of additional PCIASC 326. Excluding 2020 loans from Biscayne Bancshares and First South Bancorp. Excluding 2019 acquiredrelated to SBA-PPP loans, total loans grew by 3.4%3.9% on an annualized basis.
BancShares reports non-PCInon-PCD and PCIPCD loan portfolios separately, and the non-PCInon-PCD portfolio is further divided into commercial and non-commercial. Non-PCIconsumer segments. Non-PCD loans and leases at September 30, 2020 were $32.35 billion compared to $28.32 billion at December 31, 2019, were $26.68 billion, representing 98.5% and 98.1% of total loans, and leases, compared to $24.92 billion or 97.6% at December 31, 2018. PCIrespectively. PCD loans at September 30, 20192020 were $513.6$495.9 million, representing 1.9% of total loans and leases, compared to $606.6$558.7 million or 2.4%of PCI loans at December 31, 2018.

2019, representing 1.5% and 1.9% of loans, respectively.
The discount related to acquired non-PCInon-PCD loans and leases at September 30, 20192020 and non-PCI loans and leases at December 31, 20182019 was $32.2$23.0 million and $33.3$30.9 million, respectively. The discount related to PCIPCD loans at September 30, 20192020 and PCI loans at December 31, 20182019 was $85.0$49.2 million and $95.5$88.2 million, respectively. The primary driver of the decrease in PCD discount is the adoption of ASC 326, which resulted in a reclassification of the credit portion of the loan discount to the ACL of $19.0 million.
During the three months ended September 30, 2020 and 2019, accretion income on purchased non-PCD loans and leases was $2.8 million and $3.6 million, respectively. During the three months ended September 30, 2020 and 2019, interest and accretion income on purchased PCD loans and leases was $15.0 million and $16.5 million, respectively.
During the nine months ended September 30, 2020 and 2019, accretion income on purchased non-PCD loans and leases was $7.8 million and $10.3 million, respectively. During the nine months ended September 30, 2020 and 2019, interest and accretion income on purchased PCD loans and leases was $48.0 million and $46.1 million, respectively.
53

Table 8of Contents
Table 9
LOANS AND LEASES
(Dollars in thousands)September 30, 2020
Commercial:
Construction and land development$1,054,186 
Owner occupied commercial mortgage10,683,822 
Non-owner occupied commercial mortgage2,965,904 
Commercial and industrial and leases4,797,344 
SBA-PPP3,112,676 
Total commercial loans22,613,932 
Consumer:
Residential mortgage5,463,646 
Revolving mortgage2,145,506 
Construction and land development347,850 
Consumer auto1,234,196 
Consumer other544,136 
Total consumer loans9,735,334 
Total non-PCD loans and leases32,349,266 
PCD loans495,878 
Total loans and leases32,845,144 
Less allowance for credit losses(223,936)
Net loans and leases$32,621,208 
(Dollars in thousands)December 31, 2019
Commercial:
Construction and land development$1,013,454 
Commercial mortgage12,282,635 
Other commercial real estate542,028 
Commercial and industrial and leases4,403,792 
Other310,093 
Total commercial loans18,552,002 
Noncommercial:
Residential mortgage5,293,917 
Revolving mortgage2,339,072 
Construction and land development357,385 
Consumer1,780,404 
Total noncommercial loans9,770,778 
Total non-PCI loans and leases28,322,780 
PCI loans558,716 
Total loans and leases28,881,496 
Less allowance for loan and lease losses(225,141)
Net loans and leases$28,656,355 
54
(Dollars in thousands)September 30, 2019 December 31, 2018
Non-PCI loans and leases:   
Commercial:   
Construction and land development$943,747
 $757,854
Commercial mortgage11,453,353
 10,717,234
Other commercial real estate491,063
 426,985
Commercial and industrial and leases4,129,384
 3,938,730
Other301,791
 296,424
Total commercial loans17,319,338
 16,137,227
Noncommercial:   
Residential mortgage4,869,562
 4,265,687
Revolving mortgage2,414,884
 2,542,975
Construction and land development321,903
 257,030
Consumer1,757,235
 1,713,781
Total noncommercial loans9,363,584
 8,779,473
Total non-PCI loans and leases$26,682,922
 $24,916,700
Total PCI loans513,589
 606,576
Total loans and leases27,196,511
 25,523,276
Less allowance for loan and lease losses(226,825) (223,712)
Net loans and leases$26,969,686
 $25,299,564

Table of Contents
ALLOWANCE FOR LOAN AND LEASECREDIT LOSSES (ALLL)(“ACL”)
The ALLLACL was $226.8$223.9 million at September 30, 2019,2020, representing an increasea decrease of $3.1$1.2 million since December 31, 2018.2019. The ALLLACL as a percentage of total loans and leases was 0.83%0.68% at September 30, 2019,2020, compared to 0.88%0.78% December 31, 2018.2019. The ACL as a percentage of loans and leases excluding SBA-PPP loans, which have no recorded ACL, was 0.75% at September 30, 2020.
Upon adoption of ASC 326 on January 1, 2020, BancShares recorded a net decrease of $37.9 million in the ACL which included a decrease of $56.9 million in the ACL on non-PCD loans, partially offset by an increase of $19.0 million in the ACL on PCD loans. The decrease in the ACL on non-PCD loans was primarily in the commercial segments as these portfolios have exhibited strong historical credit performance and have relatively short average lives. This decrease was partially offset by an increase in the consumer segments due to their longer average lives. The increase in the ACL on PCD loans was primarily the result of reallocating credit discount from loan balances into ACL.
The ACL is calculated using a variety of factors, including, but not limited to, charge-off and recovery activity, loan growth, changes in macroeconomic factors, collateral type, estimated loan life and changes in credit quality. For the period ended September 30, 2020 the primary reason for the ACL change since the adoption of ASC 326, was a $36.1 million reserve build due to the potential economic impact of COVID-19 and its estimated impact on credit losses. Forecasted economic conditions are developed using third party macroeconomic scenarios adjusted based on management’s expectations over a forecast period of two years. Assumptions revert to long term historic averages over a one year period. Significant macroeconomic factors used in estimating the expected losses include unemployment, gross domestic product, home price index and commercial real estate index. Our model results consider baseline, adverse and upside scenarios. To calculate the ACL, we utilized the baseline scenario, which includes improvements to the most significant assumptions and impact from government stimulus. This result was calibrated using management’s expectation of borrower performance based upon COVID-19 residual risk by industry and geography. These loss estimates were also influenced by BancShares strong credit quality, low net charge-offs and recent credit trends, which remained stable through the quarter ended September 30, 2020.
At September 30, 2019,2020, the ALLLACL allocated to total non-PCInon-PCD loans and leases was $220.0$198.8 million, or 0.82%0.61% of non-PCInon-PCD loans and leases, compared to $214.6$217.6 million, or 0.86%0.77%, at December 31, 2018.2019. The ACL as a percentage of non-PCD loans and leases excluding SBA-PPP loans was 0.68 at September 30, 2020. The decrease of 416 basis points since December 31, 20182019 was primarily due to changes in portfolio mix and sustained credit quality in the Construction and Land Development portfolio,adoption of ASC 326, partially offset by the forecasted potential economic impact of the COVID-19 pandemic on expected credit quality declineslosses. The adoption of ASC 326 resulted in other portfolios and increasesa decrease of 18 basis points, while the COVID-19 impact resulted in specific reserves.an increase of 11 basis points.
At September 30, 2019,2020, the ALLLACL for PCIPCD loans totaled $6.9$25.1 million compared to $9.1$7.5 million at December 31, 2018.2019. The decreaseincrease was primarily due to continued PCI loan portfolio run-off and improving cash flow estimates.the adoption of ASC 326.
Net charge-offs for non-PCI loans and leases were $2.6 million during the third quarter of 2020, compared to $6.5 million during the third quarter of 2019, and the third quarter of 2018.2019. On an annualized basis, total net charge-offs as a percentage of total average loans and leases was 0.03% and 0.10% for both the third quarter of 2020 and 2019, and 2018. respectively. The net charge-off ratio was and 0.11%0.07% and 0.10% for the nine months ended September 30, 2020 and 2019, and 2018, respectively. The ACL as of September 30, 2020, excluding SBA-PPP loans, covered approximately 9.4 times annualized year to date net charge-offs compared to 6.5 times at January 1, 2020 CECL adoption.


55

Table of Contents

Table 910
ALLOWANCE FOR LOAN AND LEASECREDIT LOSSES
Three months ended September 30, 2020
(Dollars in thousands)Construction
and land
development
- commercial
Owner occupied commercial mortgageNon-owner occupied commercial mortgageCommercial
and industrial and leases
Residential
mortgage
Revolving
mortgage
Construction and land development - consumerConsumer autoConsumer otherPCDTotal
Allowance for credit losses:
Balance at July 1$6,906 $22,489 $22,149 $24,633 $42,872 $26,640 $1,640 $8,898 $39,295 $26,928 $222,450 
Provision (credits)120 625 667 3,381 837 (958)(54)708 1,341 (2,625)4,042 
Charge-offs— (87)— (3,241)(253)(359)— (824)(3,673)(495)(8,932)
Recoveries264 65 10 1,999 275 336 23 401 1,684 1,319 6,376 
Balance at September 30$7,290 $23,092 $22,826 $26,772 $43,731 $25,659 $1,609 $9,183 $38,647 $25,127 $223,936 
Three months ended September 30, 2019
(Dollars in thousands)Construction
and land
development
- commercial
Commercial
mortgage
Other
commercial
real estate
Commercial
and industrial and leases
OtherResidential
mortgage
Revolving
mortgage
Construction and land development - consumerConsumerPCITotal
Balance at July 1$31,944 $48,962 $2,342 $56,901 $2,183 $16,932 $21,121 $2,750 $35,105 $8,343 $226,583 
Provision (credits)208 (1,337)(90)4,714 54 1,024 (153)148 3,674 (1,476)6,766 
Charge-offs(116)(1)— (3,047)(42)(313)(534)— (5,594)— (9,647)
Recoveries52 226 — 611 20 68 201 — 1,945 — 3,123 
Balance at September 30$32,088 $47,850 $2,252 $59,179 $2,215 $17,711 $20,635 $2,898 $35,130 $6,867 $226,825 
Nine months ended September 30, 2020
(Dollars in thousands)Construction
and land
development
- commercial
Owner occupied commercial mortgageNon-owner occupied commercial mortgageCommercial
and industrial and leases
Residential
mortgage
Revolving
mortgage
Construction and land development - consumerConsumer autoConsumer otherPCDTotal
Balance at December 31$33,213 $36,444 $11,102 $61,610 $18,232 $19,702 $2,709 $4,292 $30,301 $7,536 $225,141 
Adoption of ASC 326(31,061)(19,316)460 (37,637)17,118 3,665 (1,291)1,100 10,037 19,001 (37,924)
Balance at January 1$2,152 $17,128 $11,562 $23,973 $35,350 $23,367 $1,418 $5,392 $40,338 $26,537 $187,217 
Provision (credits)4,876 6,011 11,165 10,802 9,339 2,557 209 5,708 7,253 (4,971)52,949 
Initial allowance on PCD loans— — — — — — — — — 1,193 1,193 
Charge-offs(138)(407)(8)(12,159)(1,513)(1,439)(70)(3,023)(13,490)(3,010)(35,257)
Recoveries400 360 107 4,156 555 1,174 52 1,106 4,546 5,378 17,834 
Balance at September 30$7,290 $23,092 $22,826 $26,772 $43,731 $25,659 $1,609 $9,183 $38,647 $25,127 $223,936 
Nine months ended September 30, 2019
(Dollars in thousands)Construction
and land
development
- commercial
Commercial
mortgage
Other
commercial
real estate
Commercial
and industrial and leases
OtherResidential
mortgage
Revolving
mortgage
Construction
and land
development
- non - commercial
ConsumerPCITotal
Balance at January 1$35,270 $43,451 $2,481 $55,620 $2,221 $15,472 $21,862 $2,350 $35,841 $9,144 $223,712 
Provision (credits)(3,217)4,748 (230)10,138 (618)2,903 (272)548 11,991 (2,277)23,714 
Charge-offs(188)(851)— (8,327)(73)(957)(1,990)— (18,017)— (30,403)
Recoveries223 502 1,748 685 293 1,035 — 5,315 — 9,802 
Balance at September 30$32,088 $47,850 $2,252 $59,179 $2,215 $17,711 $20,635 $2,898 $35,130 $6,867 $226,825 
 Three months ended September 30 Nine months ended September 30
  
(Dollars in thousands)2019 2018 2019 2018
Allowance for loan and lease losses at beginning of period$226,583
 $224,865
 $223,712
 $221,893
Non-PCI provision for loan and lease losses8,242
 2,354
 25,991
 15,883
PCI (credit) provision for loan losses(1,476) (1,514) (2,277) 1,000
Non-PCI Charge-offs:       
Commercial:       
Construction and land development(116) (35) (188) (43)
Commercial mortgage(1) (606) (851) (1,111)
Other commercial real estate
 
 
 (69)
Commercial and industrial and leases(3,047) (2,106) (8,327) (6,874)
Other(42) (56) (73) (98)
Total commercial(3,206) (2,803) (9,439) (8,195)
Noncommercial:       
Residential mortgage(313) (360) (957) (1,455)
Revolving mortgage(534) (759) (1,990) (2,778)
Construction and land development
 
 
 (219)
Consumer(5,594) (5,525) (18,017) (16,092)
Total noncommercial(6,441) (6,644) (20,964) (20,544)
Total non-PCI charge-offs(9,647) (9,447) (30,403) (28,739)
Non-PCI Recoveries:       
Commercial:       
Construction and land development52
 136
 223
 252
Commercial mortgage226
 99
 502
 563
Other commercial real estate
 1
 1
 147
Commercial and industrial and leases611
 497
 1,748
 2,399
Other20
 117
 685
 160
Total commercial909
 850
 3,159
 3,521
Noncommercial:       
Residential mortgage68
 128
 293
 315
Revolving mortgage201
 712
 1,035
 1,426
Construction and land development
 
 
 127
Consumer1,945
 1,249
 5,315
 3,888
Total noncommercial2,214
 2,089
 6,643
 5,756
Total non-PCI recoveries3,123
 2,939
 9,802
 9,277
Non-PCI loans and leases charged off, net(6,524) (6,508) (20,601) (19,462)
PCI loans charged off, net
 
 
 (117)
Allowance for loan and lease losses at end of period$226,825
 $219,197
 $226,825
 $219,197
Reserve for unfunded commitments$1,097
 $1,089
 $1,097
 $1,089

Table 10
ALLOWANCE FOR LOAN AND LEASE LOSSES RATIOS
 Three months ended September 30 Nine months ended September 30 
(Dollars in thousands)2019 2018 2019 2018 
Average loans and leases:        
PCI$530,390
 $652,983
 $551,065
 $689,482
 
Non-PCI26,379,156
 24,045,816
 25,762,098
 23,504,388
 
Loans and leases at period-end:        
PCI513,589
 638,018
 513,589
 638,018
 
Non-PCI26,682,922
 24,248,329
 26,682,922
 24,248,329
 
Allowance for loan and lease losses allocated to loans and leases:        
PCI6,867
 10,909
 6,867
 10,909
 
Non-PCI219,958
 208,288
 219,958
 208,288
 
Total$226,825
 $219,197
 $226,825
 $219,197
 
Net charge-offs (annualized) to average loans and leases:        
PCI
%
%
%0.02
%
Non-PCI0.10
 0.11
 0.11
 0.11
 
Total0.10
 0.10
 0.10
 0.11
 
ALLL to total loans and leases:        
PCI1.34
 1.71
 1.34
 1.71
 
Non-PCI0.82
 0.86
 0.82
 0.86
 
Total0.83
 0.88
 0.83
 0.88
 
NONPERFORMING ASSETS
Nonperforming assets include nonaccrual loansThe reserve for unfunded loan commitments was $14.0 million and leases and other real estate owned (OREO). At September 30, 2019, BancShares’ nonperforming assets totaled $155.9$1.1 million an increase of $22.0 million since December 31, 2018.
Nonaccrual loans and leases at September 30, 2019 were $109.6 million, reflecting an increase of $23.8 million since2020 and December 31, 2018.2019, respectively. The increase was primarily due to new nonaccrual loans within the commercial mortgage portfolio. Despite this increase, the credit quality of the portfolio remains in line with our risk tolerances and management has not identified significant increases in portfolio risk. At September 30, 2019, OREO totaled $46.3 million, representing a declinethe scope of $1.8 million since December 31, 2018 as sales and write-downsoff-balance sheet exposures considered due to the provisions of assets outpaced additions.ASC 326.
56

Table of Contents
Table 11
ALLOWANCE FOR CREDIT LOSSES RATIOS
Three months ended September 30Nine months ended September 30
(Dollars in thousands)2020201920202019
Average loans and leases:
PCD$512,559 $530,390 $529,819 $551,065 
Non-PCD32,065,084 26,379,156 30,525,411 25,762,098 
Loans and leases at period-end:
PCD495,878 513,589 495,878 513,589 
Non-PCD32,349,266 26,682,922 32,349,266 26,682,922 
Allowance for credit losses allocated to:
PCD25,127 6,867 25,127 6,867 
Non-PCD198,809 219,958 198,809 219,958 
Total$223,936 $226,825 $223,936 $226,825 
Net charge-offs (recoveries) to average loans and leases:
PCD(0.64)%— %(0.60)%— %
Non-PCD0.04 0.10 0.09 0.11 
Total0.03 0.10 0.07 0.10 
Allowance for credit losses to total loans and leases(1):
PCD5.07 1.34 5.07 1.34 
Non-PCD0.61 0.82 0.61 0.82 
Total0.68 0.83 0.68 0.83 
(1) Loans originated in relation to the SBA-PPP ($3.11 billion as of September 30, 2020) do not have a recorded ACL. As of September 30, 2020, the ratio of ACL to total Non-PCD loans excluding SBA-PPP loans is 0.68% while the ratio of ACL to total loans excluding SBA-PPP loans is 0.75%.

57

Table 11of Contents
NONPERFORMING ASSETS
Nonperforming assets include nonaccrual loans and leases and other real estate owned (“OREO”). At September 30, 2020, BancShares’ nonperforming assets totaled $239.2 million, an increase of $71.0 million since December 31, 2019.
 2019 2018
 Third Second First Fourth Third
(Dollars in thousands)Quarter Quarter  Quarter Quarter  Quarter
Nonaccrual loans and leases:         
Non-PCI$108,816
 $100,701
 $88,958
 $84,546
 $85,419
PCI829
 4,274
 1,667
 1,276
 1,530
Other real estate owned46,253
 46,236
 43,306
 48,030
 43,601
Total nonperforming assets$155,898
 $151,211
 $133,931
 $133,852
 $130,550
          
Accruing loans and leases 90 days or more past due         
Non-PCI$4,247
 $3,468
 $3,493
 $2,888
 $2,640
PCI23,287
 29,319
 33,981
 37,020
 38,073
          
Ratio of total nonperforming assets to total loans, leases and other real estate owned0.57% 0.57% 0.53% 0.52% 0.52%
Nonaccrual loans and leases at September 30, 2020 were $186.5 million, reflecting an increase of $64.8 million since December 31, 2019. Nonaccrual loans and leases as a percentage of total loans and leases was 0.57% and 0.42% at September 30, 2020 and December 31, 2019, respectively. Contributing to this increase was the dissolution of PCI loan pools under the adoption of ASC 326 as those nonaccrual loans within performing PCI pools were previously excluded from reporting. As of September 30, 2020, there were $27.5 million of nonaccrual loans that had been released from performing PCI pools. The remaining increase in nonaccrual loans was primarily due to increases within our acquired loan portfolios. The credit quality of the portfolio remains in line with our risk tolerances and management is actively monitoring any potential increases in portfolio risk due to COVID-19. At September 30, 2020, OREO totaled $52.8 million, representing an increase of $6.2 million since December 31, 2019 due primarily to additions of OREO through acquisitions of $9.3 million. Nonperforming assets as a percentage of total loans was 0.73% as of September 30, 2020 compared to 0.58% as of December 31, 2019. The additional PCI nonaccrual loans and acquired OREO resulted in an increase of 11 basis points to the nonperforming assets ratio at September 30, 2020.

Table 12
NONPERFORMING ASSETS
20202019
ThirdSecondFirstFourthThird
(Dollars in thousands)QuarterQuarterQuarterQuarterQuarter
Nonaccrual loans and leases:
Non-PCD$130,927 $135,280 $121,337 $114,946 $108,816 
PCD55,527 62,511 53,234 6,743 829 
Other real estate owned52,789 53,850 55,707 46,591 46,253 
Total nonperforming assets$239,243 $251,641 $230,278 $168,280 $155,898 
Accruing loans and leases 90 days or more past due
Non-PCD$3,587 $3,644 $2,933 $3,291 $4,247 
PCD— 152 37 24,257 23,287 
Ratio of total nonperforming assets to total loans, leases and other real estate owned0.73 %0.77 %0.79 %0.58 %0.57 %
TROUBLED DEBT RESTRUCTURINGS (TDRs)
We selectively agree to modify existing loan terms to provide relief to customers who are experiencing financial difficulties or other circumstances that could affect their ability to meet debt obligations. Typical modifications include short-term deferral of interest or modification of payment terms. TDRs that wereTroubled debt restructurings (“TDRs”) not accruing interest at the time of restructure are included as nonperforming loans. TDRs that were accruing at the time of restructure and continuecontinuing to perform based on the restructured terms are considered performing loans. Loans acquired under ASC 310-30 (PCI Loans), excluding pooled loans, are not initially considered
The Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus was published by banking regulators in April 2020 to be TDRs, but can be classifiedclarify accounting and reporting expectations for loan modifications in determining TDR designation for borrowers experiencing COVID-19-related financial difficulty. BancShares applied this regulatory guidance during its TDR identification process for short-term loan forbearance agreements as such if a modification is made subsequent to acquisition. Subsequent modificationresult of a PCI loan accounted forCOVID-19, and in a pool that would otherwise meet the definition of a TDRmost cases, is not reported, or accounted for,recording these as a TDR since pooled PCI loans are excluded from the scopeTDRs.

58

Table of TDR accounting.Contents
Table 1213
TROUBLED DEBT RESTRUCTURINGS
(Dollars in thousands)September 30, 2020December 31, 2019
Accruing TDRs:
Non-PCD$141,978 $111,676 
PCD16,801 17,074 
Total accruing TDRs158,779 128,750 
Nonaccruing TDRs:
Non-PCD41,577 42,331 
PCD6,774 111 
Total nonaccruing TDRs48,351 42,442 
All TDRs:
Non-PCD183,555 154,007 
PCD23,575 17,185 
Total TDRs$207,130 $171,192 
(Dollars in thousands)September 30, 2019 December 31, 2018
Accruing TDRs:   
Non-PCI$107,070
 $108,992
PCI17,346
 18,101
Total accruing TDRs124,414
 127,093
Nonaccruing TDRs:   
Non-PCI36,846
 28,918
PCI54
 119
Total nonaccruing TDRs36,898
 29,037
All TDRs:   
Non-PCI143,916
 137,910
PCI17,400
 18,220
Total TDRs$161,312
 $156,130
INTEREST-BEARING LIABILITIES
Interest-bearing liabilities include interest-bearing deposits, securities sold under customer repurchase agreements, FHLB borrowings, subordinated debentures,debt, and other borrowings. Interest-bearing liabilities totaled $20.75$25.96 billion at September 30, 2019,2020, compared to $19.68$22.83 billion at December 31, 2018.2019. The $1.07$3.13 billion increase was due to an increase in interest-bearing deposits of $986.6 million$2.51 billion and an increase in othertotal borrowings of $98.2 million, partially offset by a decrease in customer repurchase agreements of $21.7$619.0 million.
Deposits
Due to our focus on maintaining a strong liquidity position, core deposit retention remains a key business objective. We believe that traditional bank deposit products remain an attractive option for many customers but, as economic conditions improve, we recognize that our liquidity position could be adversely affected as bank deposits are withdrawn and invested elsewhere. Our ability to fund future loan growth is significantly dependent on our success at retaining existing deposits and generating new deposits at a reasonable cost.
At September 30, 2019,2020, total deposits were $32.74$42.25 billion, an increase of $2.07$7.82 billion, representing annualized growth of 9.0%30.3% since December 31, 2018.2019. Excluding acquiredSBA-PPP deposits totaling $1.02of $1.30 billion, total deposits increased $1.05$6.52 billion, or by 4.6%25.3% annualized, over the same time period. This organic growth was primarily the result of increasesoccurred in demand and time depositmoney market accounts, partially offset by a decline in money markets.time deposits.
Table 1314
DEPOSITS
(Dollars in thousands)September 30, 2019 December 31, 2018(Dollars in thousands)September 30, 2020December 31, 2019
Demand$12,966,890
 $11,882,670
Demand$18,234,561 $12,926,796 
Checking with interest5,488,182
 5,338,511
Checking with interest9,355,731 8,284,302 
Money market8,093,306
 8,194,818
Money market8,371,891 6,817,752 
Savings2,626,182
 2,499,750
Savings3,148,114 2,564,777 
Time3,568,717
 2,756,711
Time3,140,309 3,837,609 
Total deposits$32,743,277
 $30,672,460
Total deposits$42,250,606 $34,431,236 
Borrowings
At September 30, 2019,2020, total borrowings were $976.1 million$1.95 billion compared to $892.2 million$1.33 billion at December 31, 2018.2019. The $83.9$619.0 million increase from December 31, 2018 was primarily due to a subordinated debt issuance that resulted in $341.0 million outstanding, an increase in securities sold under customer repurchase agreements of $250.9 million, and an increase in FHLB borrowings of $83.0 million, partially offset by a decrease in other borrowings of $98.2 million related to a new term loan in the third quarter$55.9 million.
59

Table of 2019.Contents
Table 1415
BORROWINGS
(Dollars in thousands)September 30, 2019 December 31, 2018(Dollars in thousands)September 30, 2020December 31, 2019
Securities sold under customer repurchase agreements$522,195
 $543,936
Securities sold under customer repurchase agreements$693,889 $442,956 
Federal Home Loan Bank borrowings192,672
 193,556
Federal Home Loan Bank borrowings655,179 572,185 
Subordinated debentures   
Subordinated debtSubordinated debt
SCB Capital Trust I9,730
 9,701
SCB Capital Trust I9,769 9,739 
FCB/SC Capital Trust II17,499
 17,401
FCB/SC Capital Trust II17,631 17,532 
FCB/NC Capital Trust III88,145
 88,145
FCB/NC Capital Trust III88,145 88,145 
Capital Trust debentures assumed in acquisitions
 4,124
Capital Trust debentures assumed in acquisitions14,433 14,433 
Other subordinated debentures33,677
 21,370
Total subordinated debentures149,051
 140,741
Other subordinated debtOther subordinated debt374,403 33,563 
Total subordinated debtTotal subordinated debt504,381 163,412 
Other borrowings112,153
 13,921
Other borrowings92,456 148,318 
Total borrowings$976,071
 $892,154
Total borrowings$1,945,905 $1,326,871 
BancShares owns five special purpose entities – FCB/NCSCB Capital Trust III,I, FCB/SC Capital Trust II, SCBFCB/NC Capital Trust I,III, CCBI Capital Trust I, and FSBSMacon Capital Trust I (the Trusts)“Trusts”), which mature in 2036, 2034, 2034, 2036, and 2034, respectively. Subordinated debenturesdebt included junior subordinated debentures representing obligations to the Trusts, which may be redeemed at par in whole or in part at any time. BancShares has guaranteed all obligations of the Trusts.
During
SHAREHOLDERS’ EQUITY AND CAPITAL ADEQUACY
On March 4, 2020, BancShares completed its public offering of $350 million aggregate principal amount of its 3.375% Fixed-to-Floating Rate Subordinated Notes due 2030. On March 12, 2020, BancShares issued and sold an aggregate of 13,800,000 depositary shares, each representing a 1/40th interest in a share of 5.375% Non-Cumulative Perpetual Preferred Stock, Series A, par value $0.01 per share, with a liquidation preference of $25 per Depositary Share (equivalent to $1,000 per share of Series A Preferred Stock) for a total of $345 million.
The capital raise provided liquidity for general corporate purposes, which may include, but is not limited to, providing capital to support our growth organically or through strategic acquisitions, financing investments and capital expenditures, for funding investments in FCB as regulatory capital, and redeeming or repurchasing our common stock.
The table below shows Class A common stock repurchase activity for the three and nine months ended September 30, 2020 and 2019. All Class A common stock repurchases completed in 2020 and 2019 FCB redeemed,were consummated under previously approved authorizations. There were no repurchases of Class B common stock or the preferred stock during the three and nine months ended September 30, 2020.
Table 16
CLASS A COMMON STOCK REPURCHASE ACTIVITY
Three months ended September 30Nine months ended September 30
($ in thousands, expect per share data)2020201920202019
Number of shares repurchased117,700 295,900 813,090 744,400 
Total cost$47,060 $135,373 $333,756 $325,882 
Average price per share$399.82 $457.50 $410.48 $437.84 
Upon expiration of most recent authorization on July 31, 2020, share repurchase activity has ended and will be reevaluated in whole, all obligations related to CCBI Capital Trust I and FSBS Capital Trust I.
SHAREHOLDERS' EQUITY AND CAPITAL ADEQUACYsubsequent periods.
The table below shows activities that caused the change in outstanding Class A common stock over the past five quarters.
During the third quarter of 2019, BancShares repurchased 295,900 shares of Class A common stock for $135.4 million at an average cost per share of $457.50. During the first nine months of 2019, BancShares repurchased a total of 744,400 shares of Class A common stock for $325.9 million at an average cost per share of $437.84. During the three andnine months ended September 30, 2018, BancShares repurchased a total of 125,000 shares of Class A common stock for $58.1 million at an average cost per share of $464.68. All Class A common stock repurchases completed in 2019 and 2018 were consummated under previously approved authorizations.
Subsequent to quarter-end through October 31, 2019, BancShares repurchased an additional 146,100 shares of Class A common stock for $69.1 million at an average cost per share of $472.94.
Table 1517
CHANGES IN SHARES OF CLASS A COMMON STOCK OUTSTANDING
20202019
ThirdSecondFirstFourthThird
(in thousands)QuarterQuarterQuarterQuarterQuarter
Class A shares outstanding at beginning of period8,929 9,275 9,624 9,879 10,175 
Share repurchases(118)(346)(349)(255)(296)
Class A shares outstanding at end of period8,811 8,929 9,275 9,624 9,879 
60

 2019 2018 
 Third Second First Fourth Third 
(in thousands)Quarter Quarter Quarter Quarter Quarter 
Class A shares outstanding at beginning of period10,175
 10,380
 10,623
 10,880
 11,005
 
Repurchases(296) (205) (243) (257) (125) 
Class A shares outstanding at end of period9,879
 10,175
 10,380
 10,623
 10,880
 
 
Table of Contents
We are committed to effectively managing our capital to protect our depositors, creditors and shareholders. We continually monitor the capital levels and ratios for BancShares and FCB to ensure they exceed the minimum requirements imposed by regulatory authorities and to ensure they are appropriate given growth projections, risk profile and potential changes in the regulatory or external environment. Failure to meet certain capital requirements may result in actions by regulatory agencies that could have a material impact on our consolidated financial statements.

In accordance with accounting principles generally accepted in the United States of America (GAAP)(“GAAP”), the unrealized gains and losses on certain assets and liabilities, net of deferred taxes, are included in accumulated other comprehensive loss within shareholders'shareholders’ equity. These amounts are excluded from shareholders'shareholders’ equity in the calculation of our capital ratios under current regulatory guidelines.
Table 1618
ANALYSIS OF CAPITAL ADEQUACY
Requirements to be well-capitalized September 30, 2019 December 31, 2018Requirements to be well-capitalizedSeptember 30, 2020December 31, 2019
(Dollars in thousands) Amount Ratio Amount Ratio(Dollars in thousands)AmountRatioAmountRatio
BancShares         BancShares
Risk-based capital ratios         Risk-based capital ratios
Tier 1 risk-based capital8.00% $3,424,657
 11.80% $3,463,307
 12.67%Tier 1 risk-based capital8.00 %$3,724,199 11.48 %$3,344,305 10.86 %
Common equity Tier 16.50
 3,424,657
 11.80
 3,463,307
 12.67
Common equity Tier 16.50 3,384,262 10.43 3,344,305 10.86 
Total risk-based capital10.00
 3,799,579
 13.09
 3,826,626
 13.99
Total risk-based capital10.00 4,445,806 13.70 3,731,501 12.12 
Tier 1 leverage ratio5.00
 3,424,657
 9.18
 3,463,307
 9.77
Tier 1 leverage ratio(1)
Tier 1 leverage ratio(1)
5.00 3,384,262 7.80 3,344,305 8.81 
         
FCB         FCB
Risk-based capital ratios         Risk-based capital ratios
Tier 1 risk-based capital8.00% $3,504,390
 12.09% $3,315,742
 12.17%Tier 1 risk-based capital8.00 %$4,165,911 12.83 %$3,554,974 11.54 %
Common equity Tier 16.50
 3,504,390
 12.09
 3,315,742
 12.17
Common equity Tier 16.50 4,165,911 12.83 3,554,974 11.54 
Total risk-based capital10.00
 3,774,812
 13.03
 3,574,561
 13.12
Total risk-based capital10.00 4,433,018 13.66 3,837,670 12.46 
Tier 1 leverage ratio5.00
 3,504,390
 9.42
 3,315,742
 9.39
Tier 1 leverage ratio(2)
Tier 1 leverage ratio(2)
5.00 4,165,911 8.73 3,554,974 9.38 
(1)The SBA-PPP program added $3.11 billion in outstanding loan balances and consequently decreased BancShares’ Tier 1 leverage ratio by 63 bps; BancShares’ Tier 1 leverage ratio would be estimated at 8.43% at September 30, 2020 without the impact the SBA PPP program.
(2) The SBA-PPP program added $3.11 billion in outstanding loan balances and consequently decreased FCB’s Tier 1 leverage ratio by 71 bps; FCB’s Tier 1 leverage ratio would be estimated at 9.44% at September 30, 2020 without the impact the SBA PPP program.
(1)The SBA-PPP program added $3.11 billion in outstanding loan balances and consequently decreased BancShares’ Tier 1 leverage ratio by 63 bps; BancShares’ Tier 1 leverage ratio would be estimated at 8.43% at September 30, 2020 without the impact the SBA PPP program.
(2) The SBA-PPP program added $3.11 billion in outstanding loan balances and consequently decreased FCB’s Tier 1 leverage ratio by 71 bps; FCB’s Tier 1 leverage ratio would be estimated at 9.44% at September 30, 2020 without the impact the SBA PPP program.
As of September 30, 2019,2020, BancShares and FCB continued to exceed minimum capital standards and remained well-capitalized under Basel III guidelines. Trust preferred capital securities continue to be a component of total risk-based capital.
The capital conservation buffer introduced under Basel III became fully phased in at January 1, 2019 at 2.50%. BancShares and FCB had capital conservation buffers of 5.09%5.48% and 5.03%5.66%, respectively, at September 30, 2019,2020, which exceeded the 2.50% requirement and, therefore, result in no limit on distributions.
RISK MANAGEMENT
Risk is inherent in any business. BancShares has defined a moderate risk appetite, a conservative approach to risk taking, with a philosophy that does not preclude higher risk business activities balanced with acceptable returns while meeting regulatory objectives. Through the comprehensive Enterprise Risk Management Framework and Risk Appetite Framework, senior management has primary responsibility for day-to-day management of the risks we face with accountability of and support from all associates. Senior management applies various strategies to reduce the risks to which BancShares activities may be exposed, with effective challenge and oversight by management committees. In addition, the Board of Directors strives to ensure that the business culture is integrated with the enterprise risk management program and that policies, procedures and metrics for identifying, assessing, measuring, monitoring and managing risk are part of the decision-making process. The Board of Directors’ role in risk oversight is an integral part of our overall Enterprise Risk Management Framework and Risk Appetite Framework. The Board of Directors administers its risk oversight function primarily through the Board Risk Committee.
61

Table of Contents
The Board Risk Committee structure is designed to allow for information flow, effective challenge and timely escalation of risk-related issues. The Board Risk Committee is directed to monitor and advise the Board of Directors regarding risk exposures, including credit, market, capital, liquidity, operational, compliance, strategic and reputational risks; review, approve, and monitor adherence to the risk appetite and supporting risk tolerance levels via a series of established metrics; and evaluate, monitor and oversee the adequacy and effectiveness of the Risk Management Framework and Risk Appetite Framework. The Board Risk Committee also reviews: reports of examination by and communications from regulatory agencies; the results of internal and third party testing and qualitative and quantitative assessments related to risk management; and any other matters within the scope of the Committee’s oversight responsibilities. The Board Risk Committee monitors management'smanagement’s response to certain risk-related regulatory and audit issues. In addition, the Board Risk Committee may coordinate with the Audit Committee and the Compensation, Nominations and Governance Committee for the review of financial statements and related risks, information security and other areas of joint responsibility.
In combination with other risk management and monitoring practices, enterprise-wide stress testing activities are part of the Risk Management Framework and conducted within a defined framework. Stress tests are performed for various risks to ensure the financial institution can support continued operations during stressed periods.

In response to COVID-19, BancShares assembled a cross-functional leadership team to identify and manage newly identified risks and provide effective risk oversight through this pandemic. New or elevated risks have been identified in multiple areas, including but not limited to, operational risk, credit risk, market risk, liquidity risk, capital adequacy risk, compliance risk, and financial reporting risk. As such, we have incorporated changes to Item 1A. Risk Factors within this Quarterly Report on Form 10-Q to capture these changes. These new or increased areas of risk are being actively managed by senior leadership, and have been incorporated into reporting for key management committees and regular updates are being provided to the Board of Directors.
Credit risk management
Credit risk is the risk of not collecting payments pursuant to the contractual terms of loans, leases and certain investment securities. Loans and leases we originate are underwritten in accordance with our credit policies and procedures and are subject to periodic ongoing reviews. Acquired loans, regardless of whether PCIPCD or non-PCI,non-PCD, are recorded at fair value as of the acquisition date and are subject to periodic reviews to identify any further credit deterioration. Our independent credit review function conducts risk reviews and analyses of both originated and acquired loans to ensure compliance with credit policies and to monitor asset quality trends and borrower financial strength. These reviews include portfolio analysis by geographic location, industry, collateral type and product. We strive to identify potential problem loans as early as possible, to record charge-offs or write-downs as appropriate and to maintain an adequate ALLLACL that accounts for losses that are inherent in the loan and lease portfolio.
We are actively monitoring our loan portfolio for areas of increased risk as a result of COVID-19. As of September 30, 2020, COVID-19 related loan extensions decreased to approximately $466.6 million in outstanding loan balances, representing approximately $13.4 million in payment deferrals. Through September 30, 2020, over 94% of all COVID-19 related loan extensions have begun repayment. Delinquency trends among loans entering repayment are in line with the remainder of the portfolio. We have not seen significant declines in overall credit quality, though the impact of the SBA-PPP and payment extensions could be delaying signs of credit deterioration.
Additionally, we are participating in the SBA-PPP program, which provided much needed funds to our existing small business customers, and we continue to assess both the credit and operational risks this program presents. BancShares originated approximately 23,000 SBA-PPP loans with an outstanding balance of $3.11 billion at September 30, 2020.
Our ACL estimate for the quarter ended September 30, 2020 included extensive reviews of the changes in credit risk associated with the loan portfolio and uncertainties around economic forecasts and the overall economic impact of COVID-19. Expected loss estimates within each portfolio considered the potential impact of slower economic activity with elevated unemployment, as well as potential mitigating impact from the government stimulus and loan modification programs. These loss estimates additionally considered BancShares industry and geography risk, historically strong credit quality and actual net losses incurred during prior periods of economic stress, as well as recent credit trends, which have not seen significant deterioration from COVID-19 as of September 30, 2020.
Interest rate risk management
Interest rate risk (IRR)(“IRR”) results principally from: assets and liabilities maturing or repricing at different points in time, assets and liabilities repricing at the same point in time but in different amounts, and short-term and long-term interest rates changing in different magnitudes.
62

Table of Contents
We assess our short-term IRR by forecasting net interest income over 24 months under various interest rate scenarios and comparing those results to forecasted net interest income, assuming stable rates. IRR scenarios modeled include, but are not limited to, immediate, parallel rate shocks, interest rate ramps, changes in the shape of the yield curve and changes in the relationships of our rates to market rates. WhileMarket interest rates declined significantly from year-end driven by economic uncertainty brought on by COVID-19. Net interest income deterioration in down rate shocks will remain muted due to the low absolute value of market interest rates peaked in November 2018, interest-bearing deposit rates have continued to see upward pressure due to rate specials and acquisitions. Despite this trend, overall rates remain relatively low and, as such, it is unlikely these rates will decline materially from current levels. Additionally, our projectionsrates. Assumptions that incorporate assumptions of customer migration from low rate deposit instruments to intermediate term fixed rate instruments as rates rise.rise have been adjusted based on actual deposit behavior over the last 3 years during a rising rate cycle.
Table 1719 provides the impact on net interest income over 24 months resulting from various instantaneous interest rate shock scenarios as of September 30, 20192020 and December 31, 2018.2019.
Table 1719
NET INTEREST INCOME SENSITIVITY ANALYSIS
Estimated percentage (decrease) increase in net interest income
Change in interest rate (basis points)September 30, 2020December 31, 2019
-100(3.44)%(8.00)%
+1008.37 1.30 
+20013.19 0.01 
  Estimated percentage increase (decrease) in net interest income
Change in interest rate (basis points) September 30, 2019 December 31, 2018
-100 (10.53)% (10.67)%
+100 4.23
 2.38
+200 5.93
 1.66
NetThe increased asset sensitivity in net interest income sensitivity metrics atas of September 30, 20192020 compared to December 31, 2018 were primarily2019 continues to be affected by a reductionthe substantial influx of non-maturity deposits that began in both the numbersecond quarter of offerings2020 and promotional rates paid on time deposits. Additionally, as market interest rates have continued to fall throughout 2019, prepayment speeds have increased leading to an increase in loan interest income under positive rate shocks.through the third quarter of 2020.
Long-term interest rate risk exposure is measured using the economic value of equity (EVE)(“EVE”) sensitivity analysis to study the impact of long-term cash flows on earnings and capital. EVE represents the difference between the sum of the present value of all asset cash flows and the sum of the present value of the liability cash flows. EVE sensitivity analysis involves discounting cash flows of balance sheet items under different interest rate scenarios. Cash flows will vary by interest rate scenario, resulting in variations in EVE. The base-case measurement and its sensitivity to shifts in the yield curve allow management to measure longer-term repricing and option risk in the balance sheet.
Table 1820 table presents the EVE profile as of September 30, 20192020 and December 31, 2018.2019.
Table 1820
ECONOMIC VALUE OF EQUITY MODELING ANALYSIS
Estimated percentage (decrease) increase in EVE
Change in interest rate (basis points)September 30, 2020December 31, 2019
-100(23.93)%(8.25)%
+10012.97 (0.03)
+20016.73 (4.80)
  Estimated percentage increase (decrease) in EVE
Change in interest rate (basis points) September 30, 2019 December 31, 2018
-100 (12.32)% (15.14)%
+100 3.57
 3.34
+200 0.96
 1.40
The economic value of equity metrics at September 30, 20192020 compared to December 31, 20182019 were primarily affected by strongcontinued growth in non-interest demandnon-maturity deposits coupled withof nearly $1.0 billion during the third quarter of 2020 on top of the $6.5 billion increase during the second quarter of 2020. During the third quarter, we implemented assumption changes as a result of an increase in interest-earning cash balances.
updated core deposit study.We do not typically utilize interest rate swaps, floors, collars or other derivative financial instruments to hedge our overall balance sheet interest rate sensitivity and risk.

Liquidity risk management
Liquidity risk is the risk that an institution will be unable to generate or obtain sufficient cash or its equivalents on a cost-effective basis to meet commitments as they fall due. The most common sources of liquidity risk arise from mismatches in the timing and value of on-balance sheet and off-balance sheet cash inflows and outflows. In general, on-balance sheet mismatches generate liquidity risk when the effective maturity of assets exceeds the effective maturity of liabilities. A commonly cited example of a balance sheet liquidity mismatch is when long-term loans (assets) are funded with short-term borrowings (liabilities). Other forms of liquidity risk include market constraints on the ability to convert assets into cash at expected levels, an inability to access funding sources at sufficient levels at a reasonable cost, and changes in economic conditions or exposure to credit, market, operational, legal and reputation risks that can affect an institution’s liquidity risk profile.
We utilize various limit-based measures to monitor, measure and control three different categories of liquidity risk:
Tactical - Measures the risk of a negative cash flow position whereby cash outflows exceed cash inflows over a short-term horizon out to nine weeks;
63

Table of Contents
Structural - Measures the amount by which illiquid assets are supported by long-term funding; and
Contingent - Measures the risk of having insufficient liquidity sources to support cash needs under potential future stressed market conditions or having an inability to access wholesale funding sources in a timely and cost effective manner.
We aim to maintain a diverse mix of liquidity sources to support the liquidity management function, while aiming to avoid funding concentrations by diversifying our external funding with respect to maturities, counterparties and nature. Our primary source of liquidity is our branch-generated retail deposit bookportfolio due to the generally stable balances and low cost it offers.cost. Additional sources include cash in excess of our reserve requirement at the Federal Reserve Bank, and various other corresponding bank accounts and unencumbered securities, which totaled $4.05$8.51 billion at September 30, 20192020 compared to $3.11$3.57 billion at December 31, 2018.2019. Another source of available funds was advances from the FHLB of Atlanta and Chicago. Outstanding FHLB advances were $192.7$655.2 million as of September 30, 2019,2020, and we had sufficient collateral pledged to secure $6.35$7.54 billion of additional borrowings from the FHLB of Atlanta and Chicago.Atlanta. Also, at September 30, 2019, $3.472020, $3.97 billion in non-PCInon-PCD loans with a lendable collateral value of $2.78$3.21 billion were used to create additional borrowing capacity at the Federal Reserve Bank. We also maintain Federal Funds lines and other credit lines, which had $615.0$625.0 million of available capacity at September 30, 2019.2020.
CRITICAL ACCOUNTING ESTIMATES
ThereExcept as described below, there have been no significant changes in our Critical Accounting Estimates as described in our 20182019 Annual Report on Form 10‑K.10-K.
Allowance for credit losses - The allowance for credit losses on loans and leases replaces the allowance for loan and leases losses as a critical accounting estimate, as of January 1, 2020 with the adoption of ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.
The allowance for credit losses represents management’s best estimate of current expected credit losses over the life of the portfolio of loan and leases. Estimating credit losses requires judgment in determining loan specific attributes impacting the borrower’s ability to repay contractual obligations. Other factors such as economic forecasts used to determine a reasonable and supportable forecast, prepayment assumptions, the value of underlying collateral, and changes in size composition and risks within the portfolio are also considered.
The allowance for credit losses is assessed at each balance sheet date and adjustments are recorded in the provision for credit losses. The allowance is estimated based on loan level characteristics using historical loss rates, a reasonable and supportable economic forecast with reversion to historical assumptions. Loan losses are estimated using the fair value of collateral for collateral-dependent loans, or when the borrower is experiencing financial difficulty such that repayment of the loan is expected to be made through the operation or sale of the collateral. Loan balances considered uncollectible are charged-off against the ACL. Recoveries of amounts previously charged-off are credited to the ACL.
PCD assets represent assets that are acquired with evidence of more than insignificant credit quality deterioration since origination at the acquisition date. At acquisition, the allowance for credit losses on PCD assets is booked directly the ACL. Any subsequent changes in the ACL on PCD assets is recorded through the provision for credit losses.
Management believes that the ACL is adequate to absorb the expected life of loan credit losses on the portfolio of loans and leases as of the balance sheet date. Actual losses incurred may differ materially from our estimates. Particularly, the impact of COVID-19 on both borrower credit and the greater macroeconomic environment is uncertain and changes in the duration, spread and severity of the virus will affect our loss experience.
FORWARD-LOOKING STATEMENTS
Statements in this Quarterly Report on Form 10-Q and Exhibits relating to plans, strategies, economic performance and trends, projections of results of specific activities or investments, expectations or beliefs about future events or results and other statements that are not descriptions of historical facts may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.
Forward-looking information is inherently subject to risks and uncertainties, and actual results could differ materially from those currently anticipated due to a number of factors which include, but are not limited to, factors discussed in our Annual Report on Form 10-K and in other documents filed by us from time to time with the Securities and Exchange Commission.
Forward-looking statements may be identified by terms such as “may,” “will,” “should,” “could,” “expects,” “plans,” “intends,” “anticipates,” “believes,” “estimates,” “predicts,” “forecasts,” “projects,” “potential” or “continue,” or similar terms or the negative of these terms, or other statements concerning opinions or judgments of BancShares’ management about future events.
64

Table of Contents
Factors that could influence the accuracy of those forward-looking statements include, but are not limited to, risks, uncertainties and other factors relating to our announced merger with CIT through a series of merger transactions, including the ability to obtain regulatory approvals and meet other closing conditions to the Transaction, such as approval by our shareholders of the issuance of the shares of our common stock to be issued in the First-Step Merger and approval of the Merger Agreement by CIT’s shareholders, and delay in closing the Transaction, as well as risks, uncertainties and other factors relating to the impact of COVID-19 on our business and the economy, the financial success or changing strategies of our customers, customer acceptance of our services, products and fee structure, the competitive nature of the financial services industry, our ability to compete effectively against other financial institutions in our banking markets, actions of government regulators, the level of market interest rates and our ability to manage our interest rate risk, changes in general economic conditions that affect our loan and lease portfolio, the abilities of our borrowers to repay their loans and leases, the values of real estate and other collateral, the impact of theour prior acquisitions, the risks discussed in Part II, Item 1A. Risk Factors and other developments or changes in our business that we do not expect.
Actual results may differ materially from those expressed in or implied by any forward-looking statements.
Except to the extent required by applicable law or regulation, BancShares undertakes no obligation to revise or update publicly any forward-looking statements for any reason.

Item 3.Quantitative and Qualitative Disclosures about Market Risk
Item 3.Quantitative and Qualitative Disclosures about Market Risk
Market risk is the potential economic loss resulting from changes in market prices and interest rates. This risk can either result in diminished current fair values of financial instruments or reduced net interest income in future periods. As of September 30, 2019,2020, BancShares’ market risk profile has not changed significantly fromsince December 31, 20182019 as discussed in the Form 10-K.10-K as a result of the outbreak of COVID-19 during 2020. See section Risk Management within Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations for discussion of changes. Changes in fair value that result from movement in market rates cannot be predicted with any degree of certainty. Therefore, the impact that future changes in market rates will have on the fair values of financial instruments is uncertain.
Item 4.    Controls and Procedures
BancShares'BancShares’ management, with the participation of its Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the design and operation of BancShares'BancShares’ disclosure controls and procedures as of the end of the period covered by this Quarterly Report, in accordance with Rule 13a-15 of the Securities Exchange Act of 1934 (Exchange Act)(“Exchange Act”). Based upon that evaluation, as of the end of the period covered by this report, the Chief Executive Officer and the Chief Financial Officer concluded that BancShares'BancShares’ disclosure controls and procedures were effective to provide reasonable assurance that it is able to record, process, summarize and report in a timely manner the information required to be disclosed in the reports it files under the Exchange Act.
NoDuring the first quarter of 2020, BancShares adopted ASC 326 which resulted in a material change to our methodology for estimating credit losses on the loan portfolio. As a result, the Company implemented changes to policies, processes, and controls over estimating the allowance for credit losses. Many of these controls are similar to those previously used for estimating the allowance for loan and lease losses under legacy GAAP, however, there were changes implemented to account for the additional complexity of the credit loss models, review of economic forecasts and other assumptions used in the estimation process.
During the second quarter of 2020, BancShares originated over $3.2 billion of loans as part of the SBA-PPP. As a result, BancShares enhanced existing as well as implemented new controls over financial reporting related to the origination, disbursement, recording and reporting processes involving this portfolio.
Except as noted above, no changes in BancShares'BancShares’ internal control over financial reporting occurred during the third quarter of 20192020 that have materially affected, or are reasonably likely to materially affect, BancShares'BancShares’ internal control over financial reporting.
65

Table of Contents
PART II
Item 1. Legal Proceedings
BancShares and various subsidiaries have been named as defendants in various legal actions arising from our normal business activities in which damages in various amounts were claimed. Although the amount of any ultimate liability with respect to those matters cannot be determined, in the opinion of management, no legal actions currently exist that are expected to have a material effect on BancShares’ consolidated financial statements. Additional information relating to legal proceedings is set forth in Note L of BancShares' Notes to Unaudited Consolidated Financial Statements.N - Commitments and Contingencies.
Item 1A. Risk Factors
There have been no materialThe following paragraphs describe changes fromin the risk factors described in our annualAnnual Report on Form 10-K for the year ended December 31, 2018. The2019.
An outbreak of COVID-19 has adversely affected BancShares' business, financial condition and results of operations.
A novel strain of coronavirus (“COVID-19”) has spread across most of the world, including the United States beginning in the first quarter of 2020. It has caused severe disruptions to the US economy, regional quarantines, business shutdowns, high unemployment, disruptions to supply chains, and overall economic instability that has adversely impacted the operations, activities and business of BancShares and its customers. Effects have generally been felt across all industries; however, the industries that have been the most negatively impacted to date include hospitality, travel and tourism, retail, medical and dental, and financial services.
In response to the national public health crisis, Federal, State and Local governments continue to impose an array of restrictions on the way all businesses conduct their operations and on our customers, business partners, vendors and employees. These restrictions, along with other economic factors including inflation risks, describedoil price volatility, and changes in interest rates have and may continue to destabilize financial markets and negatively impact our customers’ business activities and operations, making it difficult for them to satisfy existing debt obligations. They also have led to elevated unemployment and slower consumer spending which in turn will increase our collection risk as deteriorating economic conditions correlate with lower credit quality metrics and higher customer defaults on loans. Economic pressures and uncertainty has and may continue to change consumer and business behaviors, which, in the short and long term, could affect borrowers’ creditworthiness and the demand for loans and other products and services we offer. BancShares is actively monitoring the loan portfolio to identify changes in credit risk within a specific geography, loan class, or within a particular industry concentration. Therefore, provision expense could increase as we incorporate these changes into our estimate on the allowance for credit losses.
Additionally, our operations have experienced disruptions as we operate in a remote working environment for most corporate employees and we have adjusted branch operations and corporate processes. With continued uncertainty around outbreak severity within impacted areas, there may be increased absenteeism, and lost productivity as a result of the remote workforce. We may see an increased incidence of cybersecurity threats or fraud as cyber-criminals look to profit from the disruption and potential strain on information technology and the fear of the general public. There may be disruption in critical third party services as they adjust to the new operating environment. BancShares has a comprehensive business continuity and data security plan in place but may not be able to mitigate all of the onlyissues identified above.
Market volatility and general uncertainty in the capital markets may also impact our business. Our access to capital and liquidity could be limited by market disruptions which could be exacerbated by delays in customer payments or significant withdrawals from customer deposit accounts. In addition, the fair value of our assets and liabilities will be impacted by the changing market environment. This could also increase liquidity and capital adequacy risks, facing us. Additional risksas well as long-lived asset impairment risk.
As the government and uncertainties not currently knownits regulatory bodies respond to us or that are currently consideredthe crisis, it increases the burden on our associates to notquickly respond to changing regulatory guidance. This could increase the risk of noncompliance.
The impacts laid out above and others will be material also may materiallyfelt across all of the following categories of risk identified by BancShares in our Annual Report on Form 10-K:
Operational Risk
Credit Risk
Market Risk
Liquidity Risk
Capital Adequacy Risk
Compliance Risk
66

Table of Contents
Strategic Risk
Financial Reporting Risk
The effects of the COVID-19 pandemic will heighten specific risk factors and could impact substantially all risk factors described in our Annual Report on Form 10-K under the risk categories listed above. Those effects will adversely affect our business operations and results at least until the outbreak has subsided, and the negative effects on the economy, our customers and our business and results likely will continue to be felt for some time afterwards. The full extent of the impact will depend on future developments that are highly uncertain including the duration and spread of the outbreak, its severity, governmental actions to contain the virus, and the long term economic impact, both globally, as well as in our banking markets, which includes a potential recession. As a result, we currently cannot fully assess the risk and adverse impact of the COVID-19 pandemic, but the effects may have a material impact on our business and financial results and heighten many of the individual risk factors identified in our Annual Report on Form 10-K for the year ended December 31, 2019.
Transaction with CIT
As a result of us entering into the Merger Agreement, certain new risk factors have been identified. These risks and the other risks associated with the Transaction will be more fully discussed in the joint proxy statement/prospectus that will be included in the registration statement on Form S-4 that we will file with the Securities and Exchange Commission in connection with the Transaction.
Merger-Related Risk
The consummation of the Transaction is contingent upon the satisfaction of a number of conditions, including shareholder and regulatory approvals, that may be outside of our or CIT's control and that we and CIT may be unable to satisfy or obtain or which may delay the consummation of the Transaction or result in the imposition of conditions that could reduce the anticipated benefits from the Transaction or cause the parties to abandon the Transaction.
Consummation of the Transaction is contingent upon the satisfaction of a number of conditions, some of which are beyond our and CIT's control, including, among others:
approval of the Merger Agreement by CIT’s shareholders and the approval by our shareholders of the issuance of the shares of our common stock to be issued in First-Step Merger;
authorization for listing on Nasdaq of the shares of our capital stock to be issued in the First-Step Merger, subject to official notice of issuance;
the receipt of required domestic and foreign regulatory approvals, including, among others, the approval of the Board of Governors of the Federal Reserve System, the Federal Deposit Insurance Corporation, and the North Carolina Commissioner of Banks;
effectiveness of the registration statement on Form S-4 for our common stock to be issued in the First-Step Merger; and
the absence of any order, injunction, decree or other legal restraint preventing the completion of the Mergers or making the completion of the Transaction illegal.
Each party's obligation to complete the Transaction is also subject to certain additional customary conditions, including, among others:
subject to certain exceptions, the accuracy of the representations and warranties of the other party;
performance in all material respects by the other party of its obligations under the Merger Agreement; and
receipt by each party of an opinion from its counsel to the effect that the Mergers will qualify as a reorganization within the meaning of Section 368(a) of the Internal Revenue Code.
These conditions to the closing of the Transaction may not be fulfilled in a timely manner or at all, and, accordingly, the Transaction may be delayed substantially or may not be completed. In addition, the parties can mutually decide to terminate the Merger Agreement at any time, before or after receipt of the requisite approvals by our or CIT's shareholders, or we or CIT may elect to terminate the Merger Agreement in certain other circumstances.
As a condition to granting required regulatory approvals, governmental entities may impose conditions, limitations or costs, require divestitures or place restrictions on our conduct after the closing of the Transaction. Such conditions or changes and the process of obtaining regulatory approvals could, among other things, have the effect of delaying completion of the Transaction or of imposing additional costs or limitations on us following the Transaction, any of which may have an adverse effect on us following the Transaction.
67

Table of Contents
We and CIT may also be subject to lawsuits challenging the Transaction, and adverse rulings in these lawsuits may delay or prevent the Transaction from being completed or require us or CIT to incur significant costs to defend or settle these lawsuits. Any delay in completing the Transaction could cause us not to realize, or to be delayed in realizing, some or all of the benefits that we expect to achieve if the Transaction is successfully completed within its expected time frame.
We may fail to realize all of the anticipated benefits of the Transaction, or those benefits may take longer to realize than expected. We may also encounter significant difficulties in integrating with CIT.
We and CIT have operated and, until the completion of the Transaction, will continue to operate, independently. The success of the Transaction, including anticipated benefits and cost savings, will depend, in part, on our ability to successfully integrate CIT’s operations in a manner that results in various benefits and that does not materially disrupt existing customer relationships or result in decreased revenues due to loss of customers. The process of integrating operations could result in a loss of key personnel or cause an interruption of, or loss of momentum in, the activities of one or more of the combined company's businesses. Inconsistencies in standards, controls, procedures and policies could adversely affect the combined company. The diversion of management's attention and any delays or difficulties encountered in connection with the Transaction and the integration of CIT's operations could have an adverse effect on the business, financial condition, and/operating results and prospects of the combined company.
If we experience difficulties in the integration process, including those listed above, we may fail to realize the anticipated benefits of the Transaction in a timely manner or at all.
While the Transaction is pending, we will be subject to business uncertainties and contractual restrictions that could adversely affect our business and operations.
Uncertainty about the effect of the Transaction on employees, customers and other persons with whom we or CIT have a business relationship may have an adverse effect on our business, operations and stock price. Our existing customers or existing customers of CIT could decide to no longer do business with us, CIT or the combined company, reducing the anticipated benefits of the Transaction. We and CIT are also subject to certain restrictions on the conduct of our respective businesses while the Transaction is pending. As a result, certain other projects may be delayed or abandoned, and business decisions could be deferred. Employee retention at BancShares and CIT may be challenging before or after completion of the Transaction, as certain employees may experience uncertainty about their future roles with the combined company, and these retention challenges may require us to incur additional expenses in order to retain key employees. If key employees depart because of issues relating to the uncertainty and difficulty of integration or a desire not to remain with us, CIT or the combined company, the benefits of the Transaction could be materially diminished.
We expect to incur substantial expenses related to the Transaction and the integration with CIT.
We and CIT will incur substantial expenses in connection with the Transaction and integration. There are a large number of processes, policies, procedures, operations, technologies and systems that must be integrated. While we have assumed that a certain level of expenses would be incurred, there are many factors beyond our control that could affect the total amount or the timing of the integration expenses. Moreover, many of the expenses that will be incurred are, by their nature, difficult to estimate accurately. These expenses could, particularly in the near term, exceed the savings that we expect to achieve from the elimination of duplicative expenses and the realization of economies of scale. The amount and timing of any charges to earnings as a result of Transaction or integration expenses are uncertain at present.
Our future results will suffer if we do not effectively manage our expanded operations following the Transaction.
Following the Transaction, the size and geographic and operational scope of our business will increase significantly beyond its current size and scope. Our future success depends, in part, upon the ability to manage this expanded business, which will pose substantial challenges for management, including challenges related to the management and monitoring of new operations and associated increased costs and complexity. There can be no assurances that we will be successful in this regard or that we will realize the expected operating results.efficiencies, cost savings and other benefits currently anticipated from the Transaction.



68

Table of Contents
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Information concerning BancShares'BancShares’ repurchases of outstanding common stock during the three month period ended September 30, 2019,2020, is included in the following table:
Class A common stockTotal Number of Class A Shares RepurchasedAverage Price Paid per ShareTotal Number of Shares Repurchased as Part of Publicly Announced Plans or ProgramsMaximum Number of Shares that May Yet be Repurchased Under the Plans or Programs
Repurchases from July 1, 2020 to July 31, 2020117,700 $399.82 117,700 148,000 
The Board authorized the repurchase of up to 500,000 shares of Class A common stock for the period May 1, 2020 through July 31, 2020. The authorization was publicly announced on April 28, 2020.
Class A common stockTotal Number of Class A Shares PurchasedAverage Price Paid per ShareTotal Number of Shares Purchased as Part of Publicly Announced Plans or ProgramsMaximum Number of Shares that May Yet be Purchased Under the Plans or Programs
Purchases from July 1, 2019 to July 31, 201959,600
$456.09
59,600
740,400
Purchases from August 1, 2019 to August 31, 2019100,300
442.12
100,300
640,100
Purchases from September 1, 2019 to September 30, 2019136,000
469.45
136,000
504,100
Total295,900
$457.50
295,900
504,100
Upon expiration of the share repurchase authorization on July 31, 2020, share repurchase activity ended and will be reevaluated in subsequent periods.
In April 2019, the Board authorized the repurchase of up to 800,000 of BancShares' Class A common stock for the period July 1, 2019 through June 30, 2020. This authorization was effective July 1, 2019 and supersedes the previous authorization approved in October 2018. In October 2019, the Board authorized the repurchase of up to 500,000 shares of BancShares' Class A common stock for the period November 1, 2019 through January 31, 2020. This authorization supersedes all previously approved authorities.
Subsequent to quarter-end and through October 31, 2019, BancShares repurchased an additional 146,100 shares of Class A common stock for $69.1 million at an average cost per share of $472.94.

Item 6. Exhibits
2.1
31.110.1
31.1
31.2
32.1
32.2
101.SCH101.INSInline XBRL Instance Document (filed herewith)
101.SCHInline XBRL Taxonomy Extension Schema (filed herewith)
101.CALInline XBRL Taxonomy Extension Calculation Linkbase (filed herewith)
101.DEFInline XBRL Taxonomy Extension Definition Linkbase (filed herewith)
101.LABInline XBRL Taxonomy Extension Label Linkbase (filed herewith)
101.PREInline XBRL Taxonomy Extension Presentation Linkbase (filed herewith)
104Cover Page Interactive Data File (embedded within the Inline XBRL document filed as Exhibit 101)

69

Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. 
Date:November 5, 20193, 2020FIRST CITIZENS BANCSHARES, INC.
(Registrant)
By:/s/ CRAIG L. NIX
Craig L. Nix
Chief Financial Officer

6370