☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
West Virginia | 55-0641179 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
300 United Center 500 Virginia Street, | ||
Charleston, West Virginia | 25301 | |
(Address of principal executive offices) | Zip Code |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Common Stock, par value $2.50 per share | UBSI | NASDAQ Global Select Market |
Large accelerated filer | ☒ | Accelerated filer | ☐ | |||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||
Emerging growth company | ☐ |
Page | ||||||||
Financial Statements | ||||||||
4 | ||||||||
5 | ||||||||
7 | ||||||||
8 | ||||||||
88 | ||||||||
Item 2. | ||||||||
Item 1. | FINANCIAL STATEMENTS (UNAUDITED) |
March 31 | December 31 | |||||||||||||||
2021 | 2020 | |||||||||||||||
(Dollars in thousands, except par value) | September 30 2021 | December 31 2020 | ||||||||||||||
(Unaudited) | (Note 1) | (Unaudited) | (Note 1) | |||||||||||||
Assets | ||||||||||||||||
Cash and due from banks | $ | 285,211 | $ | 297,369 | $ | 289,690 | $ | 297,369 | ||||||||
Interest-bearing deposits with other banks | 2,677,002 | 1,910,876 | 3,742,944 | 1,910,876 | ||||||||||||
Federal funds sold | 925 | 823 | 927 | 823 | ||||||||||||
Total cash and cash equivalents | 2,963,138 | 2,209,068 | 4,033,561 | 2,209,068 | ||||||||||||
Securities available for sale at estimated fair value (amortized cost-$3,134,063 at March 31, 2021 and $2,868,346 at December 31, 2020, allowance for credit losses of $0 at March 31, 2021 and December 31, 2020) | 3,171,663 | 2,953,359 | ||||||||||||||
Securities held to maturity, net of allowance for credit losses of $23 at March 31, 2021 and December 31, 2020 (estimated fair value-$1,020 at March 31, 2021 and $1,235 at December 31, 2020) | 997 | 1,212 | ||||||||||||||
Securities available for sale at estimated fair value (amortized cost-$3,372,304 at September 30, 2021 and $2,868,346 at December 31, 2020, allowance for credit losses of $0 at September 30, 2021 and December 31, 2020) | 3,409,984 | 2,953,359 | ||||||||||||||
Securities held to maturity, net of allowance for credit losses of $27 at September 30, 2021 and $23 at December 31, 2020 (estimated fair value-$1,020 at September 30, 2021 and $1,235 at December 31, 2020) | 993 | 1,212 | ||||||||||||||
Equity securities at estimated fair value | 11,054 | 10,718 | 11,984 | 10,718 | ||||||||||||
Other investment securities | 219,208 | 220,895 | 223,104 | 220,895 | ||||||||||||
Loans held for sale (at fair value-$808,134 at March 31, 2021 and $698,341 at December 31, 2020) | 808,134 | 718,937 | ||||||||||||||
Loans held for sale ( measured using the fair value option -$493,299 at September 30, 2021 and $698,341 at December 31,2020) | 493,299 | 718,937 | ||||||||||||||
Loans and leases | 17,400,321 | 17,622,583 | 16,771,332 | 17,622,583 | ||||||||||||
Less: Unearned income | (34,430 | ) | (31,170 | ) | (27,703 | ) | (31,170 | ) | ||||||||
Loans and leases, net of unearned income | 17,365,891 | 17,591,413 | 16,743,629 | 17,591,413 | ||||||||||||
Less: Allowance for loan and lease losses | (231,582 | ) | (235,830 | ) | (210,891 | ) | (235,830 | ) | ||||||||
Net loans and leases | 17,134,309 | 17,355,583 | 16,532,738 | 17,355,583 | ||||||||||||
Bank premises and equipment | 173,744 | 175,824 | 171,935 | 175,824 | ||||||||||||
Operating lease right-of-use | 69,369 | 69,520 | 75,593 | 69,520 | ||||||||||||
Goodwill | 1,804,038 | 1,796,848 | 1,810,040 | 1,796,848 | ||||||||||||
Mortgage servicing rights, net of valuation allowance of $1,383 at March 31, 2021 and December 31, 2020 | 22,018 | 20,955 | ||||||||||||||
Accrued interest receivable, net of allowance for credit losses of $99 at March 31, 2021 and $250 at December 31, 2020 | 66,223 | 66,832 | ||||||||||||||
Mortgage servicing rights, net of valuation allowance of $1,383 at September 30, 2021 and at December 31, 2020 | 22,836 | 20,955 | ||||||||||||||
Accrued interest receivable, net of allowance for credit losses of $26 at September 30, 2021 and $250 at December 31, 2020 | 58,181 | 66,832 | ||||||||||||||
Other assets | 586,860 | 584,496 | 663,269 | 584,496 | ||||||||||||
TOTAL ASSETS | $ | 27,030,755 | $ | 26,184,247 | $ | 27,507,517 | $ | 26,184,247 | ||||||||
Liabilities | ||||||||||||||||
Deposits: | ||||||||||||||||
Noninterest-bearing | $ | 8,093,770 | $ | 7,405,260 | $ | 8,490,191 | $ | 7,405,260 | ||||||||
Interest-bearing | 13,302,704 | 13,179,900 | 13,332,418 | 13,179,900 | ||||||||||||
Total deposits | 21,396,474 | 20,585,160 | 21,822,609 | 20,585,160 | ||||||||||||
Borrowings: | ||||||||||||||||
Securities sold under agreements to repurchase | 145,200 | 142,300 | 123,018 | 142,300 | ||||||||||||
Federal Home Loan Bank (“FHLB”) borrowings | 533,948 | 584,532 | 532,782 | 584,532 | ||||||||||||
Other long-term borrowings | 280,247 | 279,837 | 281,069 | 279,837 | ||||||||||||
Reserve for lending-related commitments | 20,024 | 19,250 | 25,191 | 19,250 | ||||||||||||
Operating lease liabilities | 73,531 | 73,213 | 80,518 | 73,213 | ||||||||||||
Accrued expenses and other liabilities | 248,633 | 202,335 | 211,564 | 202,335 | ||||||||||||
TOTAL LIABILITIES | 22,698,057 | 21,886,627 | 23,076,751 | 21,886,627 | ||||||||||||
Shareholders’ Equity | ||||||||||||||||
Preferred stock, $1.00 par value; Authorized-50,000,000 shares, NaN issued | 0 | 0 | ||||||||||||||
Common stock, $2.50 par value; Authorized-200,000,000 shares;issued-134,135,896 and 133,809,374 at March 31, 2021and December 31, 2020, respectively, including 4,960,096 and 4,620,867 shares in treasury at March 31, 2021 and December 31, 2020, respectively | 335,340 | 334,523 | ||||||||||||||
Preferred stock, $1.00 par value; Authorized-50,000,000 shares, NaNissued | 0 | 0 | ||||||||||||||
Common stock, $2.50 par value; Authorized-200,000,000 shares;issued-134,167,380 and 133,809,374 at September 30, 2021 and December 31, 2020, respectively, including 4,963,606 and 4,620,867 shares in treasury at September 30, 2021 and December 31, 2020, respectively | 335,419 | 334,523 | ||||||||||||||
Surplus | 2,898,807 | 2,894,471 | 2,903,576 | 2,894,471 | ||||||||||||
Retained earnings | 1,267,039 | 1,205,395 | 1,363,488 | 1,205,395 | ||||||||||||
Accumulated other comprehensive gain | 1,861 | 22,370 | ||||||||||||||
Accumulated other comprehensive (loss) gain | (1,239 | ) | 22,370 | |||||||||||||
Treasury stock, at cost | (170,349 | ) | (159,139 | ) | (170,478 | ) | (159,139 | ) | ||||||||
TOTAL SHAREHOLDERS’ EQUITY | 4,332,698 | 4,297,620 | 4,430,766 | 4,297,620 | ||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 27,030,755 | $ | 26,184,247 | $ | 27,507,517 | $ | 26,184,247 | ||||||||
Three Months Ended | ||||||||||||||||||||||||
March 31 | ||||||||||||||||||||||||
(Dollars in thousands, except per share data) | Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Interest income | ||||||||||||||||||||||||
Interest and fees on loans | $ | 188,673 | $ | 158,854 | ||||||||||||||||||||
Interest and fees on loans and leases | $ | 176,695 | $ | 192,266 | $ | 548,109 | $ | 530,431 | ||||||||||||||||
Interest on federal funds sold and other short-term investments | 1,893 | 3,965 | 2,548 | 2,060 | 6,198 | 7,893 | ||||||||||||||||||
Interest and dividends on securities: | ||||||||||||||||||||||||
Taxable | 13,526 | 16,969 | 12,999 | 14,448 | 40,371 | 47,658 | ||||||||||||||||||
Tax-exempt | 1,565 | 694 | 1,838 | 1,495 | 5,245 | 3,486 | ||||||||||||||||||
Total interest income | 205,657 | 180,482 | 194,080 | 210,269 | 599,923 | 589,468 | ||||||||||||||||||
Interest expense | ||||||||||||||||||||||||
Interest on deposits | 11,985 | 27,477 | 9,803 | 17,726 | 32,800 | 64,452 | ||||||||||||||||||
Interest on short-term borrowings | 178 | 458 | 167 | 172 | 527 | 826 | ||||||||||||||||||
Interest on long-term borrowings | 2,534 | 11,029 | 2,531 | 6,707 | 7,540 | 26,406 | ||||||||||||||||||
Total interest expense | 14,697 | 38,964 | 12,501 | 24,605 | 40,867 | 91,684 | ||||||||||||||||||
Net interest income | 190,960 | 141,518 | 181,579 | 185,664 | 559,056 | 497,784 | ||||||||||||||||||
Provision for credit losses | 143 | 27,119 | (7,829 | ) | 16,781 | (16,565 | ) | 89,811 | ||||||||||||||||
Net interest income after provision for credit losses | 190,817 | 114,399 | 189,408 | 168,883 | 575,621 | 407,973 | ||||||||||||||||||
Other income | ||||||||||||||||||||||||
Fees from trust services | 3,763 | 3,483 | 4,269 | 3,574 | 12,225 | 10,318 | ||||||||||||||||||
Fees from brokerage services | 4,323 | 2,916 | 3,883 | 3,066 | 11,860 | 8,633 | ||||||||||||||||||
Fees from deposit services | 8,896 | 7,957 | 9,888 | 9,320 | 28,180 | 25,332 | ||||||||||||||||||
Bankcard fees and merchant discounts | 1,064 | 993 | 1,473 | 1,226 | 3,905 | 2,937 | ||||||||||||||||||
Other service charges, commissions, and fees | 759 | 518 | 703 | 715 | 2,237 | 1,843 | ||||||||||||||||||
Income from bank-owned life insurance | 1,403 | 2,388 | 2,556 | 2,059 | 5,617 | 5,738 | ||||||||||||||||||
Income from mortgage banking activities | 65,395 | 17,631 | 42,012 | 109,457 | 144,350 | 195,301 | ||||||||||||||||||
Mortgage loan servicing income | 2,355 | 0 | 2,429 | 2,345 | 7,170 | 3,879 | ||||||||||||||||||
Net gain on the sale of bank premises | 0 | 2,229 | 0 | 2,229 | ||||||||||||||||||||
Net investment securities gains | 2,609 | 196 | 82 | 860 | 2,715 | 2,566 | ||||||||||||||||||
Other income | 2,006 | 724 | 1,329 | 617 | 5,784 | 1,888 | ||||||||||||||||||
Total other income | 92,573 | 36,806 | 68,624 | 135,468 | 224,043 | 260,664 | ||||||||||||||||||
Other expense | ||||||||||||||||||||||||
Employee compensation | 72,412 | 44,541 | 67,459 | 84,455 | 208,428 | 197,660 | ||||||||||||||||||
Employee benefits | 15,450 | 10,786 | 13,132 | 13,202 | 43,052 | 36,767 | ||||||||||||||||||
Net occupancy expense | 10,941 | 9,062 | 10,339 | 10,944 | 31,381 | 30,324 | ||||||||||||||||||
Other real estate owned (“OREO”) expense | 3,625 | 906 | 387 | 1,166 | 4,384 | 2,679 | ||||||||||||||||||
Equipment expense | 6,044 | 3,845 | 7,286 | 5,616 | 19,160 | 14,465 | ||||||||||||||||||
Data processing expense | 7,026 | 5,506 | 6,612 | 6,708 | 20,594 | 28,140 | ||||||||||||||||||
Mortgage loan servicing expense and impairment | 3,177 | 138 | 3,253 | 3,301 | 10,029 | 5,949 | ||||||||||||||||||
Bankcard processing expense | 400 | 477 | 422 | 450 | 1,300 | 1,319 | ||||||||||||||||||
FDIC insurance expense | 2,000 | 2,400 | 1,920 | 2,700 | 5,720 | 7,882 | ||||||||||||||||||
FHLB prepayment penalties | 0 | 10,385 | 0 | 10,385 | ||||||||||||||||||||
Other expense | 27,852 | 23,472 | 31,466 | 32,666 | 86,106 | 86,530 | ||||||||||||||||||
Total other expense | 148,927 | 101,133 | 142,276 | 171,593 | 430,154 | 422,100 | ||||||||||||||||||
Income before income taxes | 134,463 | 50,072 | 115,756 | 132,758 | 369,510 | 246,537 | ||||||||||||||||||
Income taxes | 27,565 | 9,889 | 23,604 | 28,974 | 75,624 | 49,884 | ||||||||||||||||||
Net income | $ | 106,898 | $ | 40,183 | $ | 92,152 | $ | 103,784 | $ | 293,886 | $ | 196,653 | ||||||||||||
Three Months Ended | ||||||||||||||||||||||||
March 31 | ||||||||||||||||||||||||
(Dollars in thousands, except per share data) | Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Earnings per common share: | ||||||||||||||||||||||||
Basic | $ | 0.83 | $ | 0.40 | $ | 0.71 | $ | 0.80 | $ | 2.28 | $ | 1.68 | ||||||||||||
Diluted | $ | 0.83 | $ | 0.40 | $ | 0.71 | $ | 0.80 | $ | 2.27 | $ | 1.68 | ||||||||||||
Average outstanding shares: | ||||||||||||||||||||||||
Basic | 128,635,740 | 101,295,073 | 128,762,815 | 129,373,154 | 128,716,450 | 116,876,402 | ||||||||||||||||||
Diluted | 128,890,861 | 101,399,181 | 128,960,220 | 129,454,966 | 128,934,282 | 116,944,594 |
Three Months Ended | ||||||||
March 31 | ||||||||
2021 | 2020 | |||||||
Net income | $ | 106,898 | $ | 40,183 | ||||
Change in net unrealized (loss) gain on available for sale (AFS) securities, net of tax | (36,365 | ) | 17,586 | |||||
Change in net unrealized gain on cash flow hedge, net of tax | 14,987 | 0 | ||||||
Change in defined benefit pension plan, net of tax | 869 | 1,112 | ||||||
Comprehensive income, net of tax | $ | 86,389 | $ | 58,881 | ||||
(Dollars in thousands) | Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Net income | $ | 92,152 | $ | 103,784 | $ | 293,886 | $ | 196,653 | ||||||||
Change in net unrealized (loss) gain on available-for-sale | (13,777 | ) | 8,180 | (36,305 | ) | 53,600 | ||||||||||
Change in net unrealized gain (loss) on cash flow hedge, net of tax | 1,377 | 678 | 10,320 | (594 | ) | |||||||||||
Change in pension plan assets, net of tax | 638 | 988 | 2,376 | 3,213 | ||||||||||||
Comprehensive income, net of tax | $ | 80,390 | $ | 113,630 | $ | 270,277 | $ | 252,872 | ||||||||
Three Months Ended March 31, 2021 | ||||||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||||||
Common Stock | Other | Total | ||||||||||||||||||||||||||
Par | Retained | Comprehensive | Treasury | Shareholders’ | ||||||||||||||||||||||||
Shares | Value | Surplus | Earnings | Income (Loss) | Stock | Equity | ||||||||||||||||||||||
Balance at January 1, 2021 | 133,809,374 | $ | 334,523 | $ | 2,894,471 | $ | 1,205,395 | $ | 22,370 | $ | (159,139 | ) | $ | 4,297,620 | ||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||
Net income | 0 | 0 | 0 | 106,898 | 0 | 0 | 106,898 | |||||||||||||||||||||
Other comprehensive income, net of tax | 0 | 0 | 0 | 0 | (20,509 | ) | 0 | (20,509 | ) | |||||||||||||||||||
Total comprehensive income, net of tax | 86,389 | |||||||||||||||||||||||||||
Stock based compensation expense | 0 | 0 | 1,688 | 0 | 0 | 0 | 1,688 | |||||||||||||||||||||
Purchase of treasury stock (339,229 shares) | 0 | 0 | 0 | 0 | 0 | (11,210 | ) | (11,210 | ) | |||||||||||||||||||
Cash dividends ($0.35 per share) | 0 | 0 | 0 | (45,254 | ) | 0 | 0 | (45,254 | ) | |||||||||||||||||||
Grant of restricted stock (180,901 shares) | 180,901 | 452 | (452 | ) | 0 | 0 | 0 | 0 | ||||||||||||||||||||
Common stock options exercised (145,621shares) | 145,621 | 365 | 3,100 | 0 | 0 | 0 | 3,465 | |||||||||||||||||||||
Balance at March 31, 2021 | 134,135,896 | $ | 335,340 | $ | 2,898,807 | $ | 1,267,039 | $ | 1,861 | $ | (170,349 | ) | $ | 4,332,698 | ||||||||||||||
Three Months Ended March 31, 2020 | ||||||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||||||
Common Stock | Other | Total | ||||||||||||||||||||||||||
Par | Retained | Comprehensive | Treasury | Shareholders’ | ||||||||||||||||||||||||
Shares | Value | Surplus | Earnings | Income (Loss) | Stock | Equity | ||||||||||||||||||||||
Balance at January 1, 2020 | 105,494,290 | $ | 263,736 | $ | 2,140,175 | $ | 1,132,579 | $ | (34,869 | ) | $ | (137,788 | ) | $ | 3,363,833 | |||||||||||||
Cumulative effect of adopting Accounting Standard Update2016-13 | 0 | 0 | 0 | (44,331 | ) | 0 | 0 | (44,331 | ) | |||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||
Net income | 0 | 0 | 0 | 40,183 | 0 | 0 | 40,183 | |||||||||||||||||||||
Other comprehensive income, net of tax | 0 | 0 | 0 | 0 | 18,698 | 0 | 18,698 | |||||||||||||||||||||
Total comprehensive income, net of tax | 58,881 | |||||||||||||||||||||||||||
Stock based compensation expense | 0 | 0 | 1,253 | 0 | 0 | 0 | 1,253 | |||||||||||||||||||||
Purchase of treasury stock (19,314 shares) | 0 | 0 | 0 | 0 | 0 | (608 | ) | (608 | ) | |||||||||||||||||||
Cash dividends ($0.35 per share) | 0 | 0 | 0 | (35,604 | ) | 0 | 0 | (35,604 | ) | |||||||||||||||||||
Grant of restricted stock (175,495 shares) | 175,495 | 439 | (439 | ) | 0 | 0 | 0 | 0 | ||||||||||||||||||||
Forfeiture of restricted stock (946 shares) | 0 | 0 | 35 | 0 | 0 | (35 | ) | 0 | ||||||||||||||||||||
Common stock options exercised (14,694 shares) | 14,694 | 36 | 242 | 0 | 0 | 0 | 278 | |||||||||||||||||||||
Balance at March 31, 2020 | 105,684,479 | $ | 264,211 | $ | 2,141,266 | $ | 1,092,827 | $ | (16,171 | ) | $ | (138,431 | ) | $ | 3,343,702 | |||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||||||||||
Nine Months Ended September 30, 2021 | ||||||||||||||||||||||||||||
Common Stock | Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Total Shareholders’ Equity | |||||||||||||||||||||||
Shares | Par Value | |||||||||||||||||||||||||||
Balance at January 1, 2021 | 133,809,374 | $ | 334,523 | $ | 2,894,471 | $ | 1,205,395 | $ | 22,370 | $ | (159,139 | ) | $ | 4,297,620 | ||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||
Net income | 0 | 0 | 0 | 106,898 | 0 | 0 | 106,898 | |||||||||||||||||||||
Other comprehensive income, net of tax | 0 | 0 | 0 | 0 | (20,509 | ) | 0 | (20,509 | ) | |||||||||||||||||||
Total comprehensive income, net of tax | 86,389 | |||||||||||||||||||||||||||
Stock based compensation expense | 0 | 0 | 1,688 | 0 | 0 | 0 | 1,688 | |||||||||||||||||||||
Purchase of treasury stock (339,229 shares) | 0 | 0 | 0 | 0 | 0 | (11,210 | ) | (11,210 | ) | |||||||||||||||||||
Cash dividends ($0.35 per share) | 0 | 0 | 0 | (45,254 | ) | 0 | 0 | (45,254 | ) | |||||||||||||||||||
Grant of restricted stock (180,901 shares) | 180,901 | 452 | (452 | ) | 0 | 0 | 0 | 0 | ||||||||||||||||||||
Common stock options exercised (145,621 shares) | 145,621 | 365 | 3,100 | 0 | 0 | 0 | 3,465 | |||||||||||||||||||||
Balance at March 31, 2021 | 134,135,896 | 335,340 | 2,898,807 | 1,267,039 | 1,861 | (170,349 | ) | 4,332,698 | ||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||
Net income | 0 | 0 | 0 | 94,836 | 0 | 0 | 94,836 | |||||||||||||||||||||
Other comprehensive income, net of tax | 0 | 0 | 0 | 0 | 8,662 | 0 | 8,662 | |||||||||||||||||||||
Total comprehensive income, net of tax | 103,498 | |||||||||||||||||||||||||||
Stock based compensation expense | 0 | 0 | 1,892 | 0 | 0 | 0 | 1,892 | |||||||||||||||||||||
Cash dividends ($0.35 per share) | 0 | 0 | 0 | (45,268 | ) | 0 | 0 | (45,268 | ) | |||||||||||||||||||
Stock grant forfeiture (1,971 shares) | 0 | 0 | 73 | 0 | 0 | (73 | ) | 0 | ||||||||||||||||||||
Grant of restricted stock (1,443 shares) | 1,443 | 4 | (4 | ) | 0 | 0 | 0 | 0 | ||||||||||||||||||||
Common stock options exercised (28,324 shares) | 28,324 | 70 | 823 | 0 | 0 | 0 | 893 | |||||||||||||||||||||
Balance at June 30, 2021 | 134,165,663 | 335,414 | 2,901,591 | 1,316,607 | 10,523 | (170,422 | ) | 4,393,713 | ||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||
Net income | 0 | 0 | 0 | 92,152 | 0 | 0 | 92,152 | |||||||||||||||||||||
Other comprehensive income, net of tax | 0 | 0 | 0 | 0 | (11,762 | ) | 0 | (11,762 | ) | |||||||||||||||||||
Total comprehensive income, net of tax | 80,390 | |||||||||||||||||||||||||||
Stock based compensation expense | 0 | 0 | 1,912 | 0 | 0 | 0 | 1,912 | |||||||||||||||||||||
Cash dividends ($0.35 per share) | 0 | 0 | 0 | (45,271 | ) | 0 | 0 | (45,271 | ) | |||||||||||||||||||
Stock grant forfeiture (1,531 shares) | 0 | 0 | 56 | 0 | 0 | (56 | ) | 0 | ||||||||||||||||||||
Common stock options exercised (1,717 shares) | 1,717 | 5 | 17 | 0 | 0 | 0 | 22 | |||||||||||||||||||||
Balance at September 30, 2021 | 134,167,380 | $ | 335,419 | $ | 2,903,576 | $ | 1,363,488 | $ | (1,239 | ) | $ | (170,478 | ) | $ | 4,430,766 | |||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||||||||||
Nine Months Ended September 30, 2020 | ||||||||||||||||||||||||||||
Common Stock | Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Total Shareholders’ Equity | |||||||||||||||||||||||
Shares | Par Value | |||||||||||||||||||||||||||
Balance at January 1, 2020 | 105,494,290 | $ | 263,736 | $ | 2,140,175 | $ | 1,132,579 | $ | (34,869 | ) | $ | (137,788 | ) | $ | 3,363,833 | |||||||||||||
Cumulative effect of adopting Accounting Standard Update 2016-13 | 0 | 0 | 0 | (44,331 | ) | 0 | 0 | (44,331 | ) | |||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||
Net income | 0 | 0 | 0 | 40,183 | 0 | 0 | 40,183 | |||||||||||||||||||||
Other comprehensive income, net of tax | 0 | 0 | 0 | 0 | 18,698 | 0 | 18,698 | |||||||||||||||||||||
Total comprehensive income, net of tax | 58,881 | |||||||||||||||||||||||||||
Stock based compensation expense | 0 | 0 | 1,253 | 0 | 0 | 0 | 1,253 | |||||||||||||||||||||
Purchase of treasury stock (19,314 shares) | 0 | 0 | 0 | 0 | 0 | (608 | ) | (608 | ) | |||||||||||||||||||
Cash dividends ($0.35 per share) | 0 | 0 | 0 | (35,604 | ) | 0 | 0 | (35,604 | ) | |||||||||||||||||||
Grant of restricted stock (175,495 shares) | 175,495 | 439 | (439 | ) | 0 | 0 | 0 | 0 | ||||||||||||||||||||
Forfeiture of restricted stock (946 shares) | 0 | 0 | 35 | 0 | 0 | (35 | ) | 0 | ||||||||||||||||||||
Common stock options exercised (14,694 shares) | 14,694 | 36 | 242 | 0 | 0 | 0 | 278 | |||||||||||||||||||||
Balance at March 31, 2020 | 105,684,479 | 264,211 | 2,141,266 | 1,092,827 | (16,171 | ) | (138,431 | ) | 3,343,702 | |||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||
Net income | 0 | 0 | 0 | 52,686 | 0 | 0 | 52,686 | |||||||||||||||||||||
Other comprehensive income, net of tax | 0 | 0 | 0 | 0 | 27,675 | 0 | 27,675 | |||||||||||||||||||||
Total comprehensive income, net of tax | 80,361 | |||||||||||||||||||||||||||
Stock based compensation expense | 0 | 0 | 1,369 | 0 | 0 | 0 | 1,369 | |||||||||||||||||||||
Acquisition of Carolina Financial Corporation (28,031,501 shares) | 28,031,501 | 70,079 | 747,751 | 0 | 0 | 0 | 817,830 | |||||||||||||||||||||
Purchase of treasury stock (6 shares) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Cash dividends ($0.35 per share) | 0 | 0 | 0 | (45,416 | ) | 0 | 0 | (45,416 | ) | |||||||||||||||||||
Common stock options exercised (300 shares) | 300 | 1 | 8 | 0 | 0 | 0 | 9 | |||||||||||||||||||||
Balance at June 30, 2020 | 133,716,280 | 334,291 | 2,890,394 | 1,100,097 | 11,504 | (138,431 | ) | 4,197,855 | ||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||
Net income | 0 | 0 | 0 | 103,784 | 0 | 0 | 103,784 | |||||||||||||||||||||
Other comprehensive income, net of tax | 0 | 0 | 0 | 0 | 9,846 | 0 | 9,846 | |||||||||||||||||||||
Total comprehensive income, net of tax | 113,630 | |||||||||||||||||||||||||||
Stock based compensation expense | 0 | 0 | 1,369 | 0 | 0 | 0 | 1,369 | |||||||||||||||||||||
Distribution of treasury stock for deferred compensation plan (29 shares) | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |||||||||||||||||||||
Purchase of treasury stock (6 shares) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Cash dividends ($0.35 per share) | 0 | 0 | 0 | (45,414 | ) | 0 | 0 | (45,414 | ) | |||||||||||||||||||
Grant of restricted stock (6,930 shares) | 6,930 | 17 | (17 | ) | 0 | 0 | 0 | 0 | ||||||||||||||||||||
Common stock options exercised (0 shares) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Balance at September 30, 2020 | 133,723,210 | $ | 334,308 | $ | 2,891,746 | $ | 1,158,467 | $ | 21,350 | $ | (138,430 | ) | $ | 4,267,441 | ||||||||||||||
(Dollars in thousands) | ||||||||||||||||
Nine Months Ended September 30 | ||||||||||||||||
Three Months Ended | 2021 | 2020 | ||||||||||||||
March 31 | ||||||||||||||||
2021 | 2020 | |||||||||||||||
NET CASH PROVIDED BY OPERATING ACTIVITIES | $ | 80,584 | $ | 21,476 | ||||||||||||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | $ | 553,195 | $ | (45,337 | ) | |||||||||||
INVESTING ACTIVITIES | ||||||||||||||||
Proceeds from maturities and calls of securities held to maturity | 215 | 210 | 215 | 210 | ||||||||||||
Proceeds from sales of securities available for sale | 39,182 | 3,665 | 49,145 | 192,010 | ||||||||||||
Proceeds from maturities and calls of securities available for sale | 230,347 | 129,261 | 519,368 | 370,889 | ||||||||||||
Purchases of securities available for sale | (536,570 | ) | (91,118 | ) | (1,081,798 | ) | (278,082 | ) | ||||||||
Proceeds from sales of equity securities | 852 | 195 | 1,250 | 1,043 | ||||||||||||
Purchases of equity securities | (478 | ) | (293 | ) | (1,808 | ) | (896 | ) | ||||||||
Proceeds from sales and redemptions of other investment securities | 7,178 | 17,000 | 7,961 | 145,394 | ||||||||||||
Purchases of other investment securities | (8,208 | ) | (42,499 | ) | (18,992 | ) | (127,950 | ) | ||||||||
Purchases of bank-owned life insurance policies | (85,000 | ) | 0 | |||||||||||||
Redemption of bank-owned life insurance policies | 0 | 1,186 | 0 | 1,186 | ||||||||||||
Purchases of bank premises and equipment | (2,734 | ) | (2,008 | ) | (11,363 | ) | (14,348 | ) | ||||||||
Proceeds from sales of bank premises and equipment | 2 | 0 | 1,604 | 4,391 | ||||||||||||
Proceeds from the sales of OREO properties | 1,262 | 2,573 | 4,501 | 9,438 | ||||||||||||
Acquisition of Carolina Financial Corporation, net of cash paid | 0 | 629,107 | ||||||||||||||
Net change in loans | 229,967 | (140,529 | ) | 864,282 | (957,029 | ) | ||||||||||
NET CASH USED IN INVESTING ACTIVITIES | (38,985 | ) | (122,357 | ) | ||||||||||||
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES | 249,365 | (24,637 | ) | |||||||||||||
FINANCING ACTIVITIES | ||||||||||||||||
Cash dividends paid | (45,447 | ) | (36,247 | ) | (135,988 | ) | (117,290 | ) | ||||||||
Acquisition of treasury stock | (11,210 | ) | (608 | ) | (11,210 | ) | (608 | ) | ||||||||
Proceeds from exercise of stock options | 3,465 | 281 | 4,361 | 288 | ||||||||||||
Repayment of long-term Federal Home Loan Bank borrowings | (550,000 | ) | (150,000 | ) | (550,000 | ) | (1,787,000 | ) | ||||||||
Proceeds from issuance of long-term Federal Home Loan Bank borrowings | 500,000 | 400,000 | 500,000 | 500,000 | ||||||||||||
Distribution of treasury stock for deferred compensation plan | 0 | 1 | ||||||||||||||
Changes in: | ||||||||||||||||
Deposits | 812,763 | 161,888 | 1,234,052 | 2,519,920 | ||||||||||||
Federal funds purchased, securities sold under agreements to repurchase and other short-term borrowings | 2,900 | 224,907 | (19,282 | ) | (226,297 | ) | ||||||||||
NET CASH PROVIDED BY FINANCING ACTIVITIES | 712,471 | 600,221 | 1,021,933 | 889,014 | ||||||||||||
Increase in cash and cash equivalents | 754,070 | 499,340 | 1,824,493 | 819,040 | ||||||||||||
Cash and cash equivalents at beginning of year | 2,209,068 | 837,493 | 2,209,068 | 837,493 | ||||||||||||
Cash and cash equivalents at end of period | $ | 2,963,138 | $ | 1,336,833 | $ | 4,033,561 | $ | 1,656,533 | ||||||||
Supplemental information | ||||||||||||||||
Noncash investing activities: | ||||||||||||||||
Transfers of loans to OREO | $ | 810 | $ | 3,560 | $ | 2,531 | $ | 22,262 | ||||||||
Acquisition of Carolina Financial: | ||||||||||||||||
Assets acquired, net of cash | (7,190 | ) | 4,174,573 | |||||||||||||
Liabilities assumed | 6,002 | 4,302,722 | ||||||||||||||
Goodwill | 13,192 | 316,872 |
Purchase price of PCD loans and leases at acquisition | $ | 1,023,531 | ||
Allowance for credit losses at acquisition | 18,635 | |||
Non-credit discount at acquisition | 7,212 | |||
Par value (UPB) of acquired PCD loans and leases at acquisition | $ | 1,049,378 | ||
Purchase price: | ||||||||
Value of common shares issued (28,031,501 shares) | $ | 815,997 | $ | 815,997 | ||||
Fair value of stock options assumed | 1,833 | 1,833 | ||||||
Cash for fractional shares | 47 | 47 | ||||||
Total purchase price | 817,877 | 817,877 | ||||||
Identifiable assets: | ||||||||
Cash and cash equivalents | 629,154 | 629,154 | ||||||
Investment securities | 580,791 | 580,791 | ||||||
Loans held for sale | 65,757 | 65,757 | ||||||
Net loans and leases | 3,246,940 | 3,246,940 | ||||||
Premises and equipment | 79,127 | 79,127 | ||||||
Operating lease right-of-use | 9,861 | 9,861 | ||||||
Crescent trade name intangible | 196 | 196 | ||||||
Core deposit intangible | 3,408 | 3,408 | ||||||
Mortgage servicing rights | 20,123 | 20,123 | ||||||
Other assets | 159,218 | 159,218 | ||||||
Total identifiable assets | $ | 4,794,575 | $ | 4,794,575 | ||||
Identifiable liabilities: | ||||||||
Deposits | $ | 3,884,977 | $ | 3,884,977 | ||||
Short-term borrowings | 332,000 | 332,000 | ||||||
Long-term borrowings | 42,738 | 42,738 | ||||||
Operating lease liability | 9,861 | 9,861 | ||||||
Other liabilities | 33,146 | 39,148 | ||||||
Total identifiable liabilities | 4,302,722 | 4,308,724 | ||||||
Preliminary fair value of net assets acquired including identifiable intangible assets | 491,853 | |||||||
Fair value of net assets acquired including identifiable intangible assets | 485,851 | |||||||
Preliminary resulting goodwill | $ | 326,024 | ||||||
Resulting goodwill | $ | 332,026 | ||||||
Proforma Three Months Ended March 31, 2020 | ||||
Total Revenues (1) | $ | 231,318 | ||
Net Income | 56,884 |
March 31, 2021 | ||||||||||||||||||||
Gross | Gross | Allowance | Estimated | |||||||||||||||||
Amortized | Unrealized | Unrealized | For Credit | Fair | ||||||||||||||||
Cost | Gains | Losses | Losses | Value | ||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 14,956 | $ | 88 | $ | 109 | $ | 0 | $ | 14,935 | ||||||||||
State and political subdivisions | 575,485 | 14,236 | 4,490 | 0 | 585,231 | |||||||||||||||
Residential mortgage-backed securities | ||||||||||||||||||||
Agency | 989,243 | 20,290 | 7,314 | 0 | 1,002,219 | |||||||||||||||
Non-agency | 8,196 | 53 | 0 | 0 | 8,249 | |||||||||||||||
Commercial mortgage-backed securities | ||||||||||||||||||||
Agency | 663,695 | 18,763 | 8,032 | 0 | 674,426 | |||||||||||||||
Asset-backed securities | 399,262 | 870 | 1,332 | 0 | 398,800 | |||||||||||||||
Single issue trust preferred securities | 18,240 | 162 | 968 | 0 | 17,434 | |||||||||||||||
Other corporate securities | 464,986 | 5,943 | 560 | 0 | 470,369 | |||||||||||||||
Total | $ | 3,134,063 | $ | 60,405 | $ | 22,805 | $ | 0 | $ | 3,171,663 | ||||||||||
December 31, 2020 | ||||||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Allowance For Credit Losses | Estimated Fair Value | ||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 65,804 | $ | 543 | $ | 3 | $ | 0 | $ | 66,344 | ||||||||||
State and political subdivisions | 538,082 | 27,330 | 252 | 0 | 565,160 | |||||||||||||||
Residential mortgage-backed securities | ||||||||||||||||||||
Agency | 905,230 | 24,134 | 473 | 0 | 928,891 | |||||||||||||||
Non-agency | 21,639 | 137 | 0 | 0 | 21,776 | |||||||||||||||
Commercial mortgage-backed securities | ||||||||||||||||||||
Agency | 644,774 | 31,009 | 638 | 0 | 675,145 | |||||||||||||||
Asset-backed securities | 297,834 | 204 | 3,415 | 0 | 294,623 | |||||||||||||||
Single issue trust preferred securities | 18,230 | 167 | 1,370 | 0 | 17,027 | |||||||||||||||
Other corporate securities | 376,753 | 7,648 | 8 | 0 | 384,393 | |||||||||||||||
Total | $ | 2,868,346 | $ | 91,172 | $ | 6,159 | $ | 0 | $ | 2,953,359 | ||||||||||
September 30, 2021 | ||||||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Allowance For Credit Losses | Estimated Fair Value | ||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 12,919 | $ | 129 | $ | 3 | $ | 0 | $ | 13,045 | ||||||||||
State and political subdivisions | 604,224 | 18,899 | 2,436 | 0 | 620,687 | |||||||||||||||
Residential mortgage-backed securities | ||||||||||||||||||||
Agency | 1,028,691 | 14,161 | 8,838 | 0 | 1,034,014 | |||||||||||||||
Non-agency | 38,383 | 9 | 323 | 0 | 38,069 | |||||||||||||||
Commercial mortgage-backed securities | ||||||||||||||||||||
Agency | 617,651 | 18,101 | 4,704 | 0 | 631,048 | |||||||||||||||
Asset-backed securities | 535,422 | 814 | 1,225 | 0 | 535,011 | |||||||||||||||
Single issue trust preferred securities | 17,281 | 188 | 987 | 0 | 16,482 | |||||||||||||||
Other corporate securities | 517,733 | 5,216 | 1,321 | 0 | 521,628 | |||||||||||||||
Total | $ | 3,372,304 | $ | 57,517 | $ | 19,837 | $ | 0 | $ | 3,409,984 | ||||||||||
December 31, 2020 | ||||||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Allowance For Credit Losses | Estimated Fair Value | ||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 65,804 | $ | 543 | $ | 3 | $ | 0 | $ | 66,344 | ||||||||||
State and political subdivisions | 538,082 | 27,330 | 252 | 0 | 565,160 | |||||||||||||||
Residential mortgage-backed securities | ||||||||||||||||||||
Agency | 905,230 | 24,134 | 473 | 0 | 928,891 | |||||||||||||||
Non-agency | 21,639 | 137 | 0 | 0 | 21,776 | |||||||||||||||
Commercial mortgage-backed securities | ||||||||||||||||||||
Agency | 644,774 | 31,009 | 638 | 0 | 675,145 | |||||||||||||||
Asset-backed securities | 297,834 | 204 | 3,415 | 0 | 294,623 | |||||||||||||||
Single issue trust preferred securities | 18,230 | 167 | 1,370 | 0 | 17,027 | |||||||||||||||
Other corporate securities | 376,753 | 7,648 | 8 | 0 | 384,393 | |||||||||||||||
Total | $ | 2,868,346 | $ | 91,172 | $ | 6,159 | $ | 0 | $ | 2,953,359 | ||||||||||
Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
March 31, 2021 | ||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 10,164 | $ | 109 | $ | 0 | $ | 0 | $ | 10,164 | $ | 109 | ||||||||||||
State and political subdivisions | 160,296 | 4,490 | 0 | 0 | 160,296 | 4,490 | ||||||||||||||||||
Residential mortgage-backed securities | ||||||||||||||||||||||||
Agency | 368,375 | 7,314 | 0 | 0 | 368,375 | 7,314 | ||||||||||||||||||
Non-agency | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Commercial mortgage-backed securities | ||||||||||||||||||||||||
Agency | 149,129 | 8,032 | 0 | 0 | 149,129 | 8,032 | ||||||||||||||||||
Asset-backed securities | 19,567 | 1 | 184,414 | 1,331 | 203,981 | 1,332 | ||||||||||||||||||
Trust preferred collateralized debt obligations | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Single issue trust preferred securities | 0 | 0 | 14,212 | 968 | 14,212 | 968 | ||||||||||||||||||
Other corporate securities | 150,396 | 560 | 0 | 0 | 150,396 | 560 | ||||||||||||||||||
Total | $ | 857,927 | $ | 20,506 | $ | 198,626 | $ | 2,299 | $ | 1,056,553 | $ | 22,805 | ||||||||||||
Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||||
September 30, 2021 | ||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 0 | $ | 0 | $ | 231 | $ | 3 | $ | 231 | $ | 3 | ||||||||||||
State and political subdivisions | 97,193 | 1,725 | 21,887 | 711 | 119,080 | 2,436 | ||||||||||||||||||
Residential mortgage-backed securities | ||||||||||||||||||||||||
Agency | 545,634 | 8,838 | 0 | 0 | 545,634 | 8,838 | ||||||||||||||||||
Non-agency | 36,990 | 323 | 0 | 0 | 36,990 | 323 | ||||||||||||||||||
Commercial mortgage-backed securities | ||||||||||||||||||||||||
Agency | 113,565 | 2,874 | 37,735 | 1,830 | 151,300 | 4,704 | ||||||||||||||||||
Asset-backed securities | 376,883 | 812 | 83,813 | 413 | 460,696 | 1,225 | ||||||||||||||||||
Single issue trust preferred securities | 0 | 0 | 13,227 | 987 | 13,227 | 987 | ||||||||||||||||||
Other corporate securities | 134,486 | 1,321 | 0 | 0 | 134,486 | 1,321 | ||||||||||||||||||
Total | $ | 1,304,751 | $ | 15,893 | $ | 156,893 | $ | 3,944 | $ | 1,461,644 | $ | 19,837 | ||||||||||||
Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 297 | $ | 3 | $ | 0 | $ | 0 | $ | 297 | $ | 3 | ||||||||||||
State and political subdivisions | 30,480 | 252 | 0 | 0 | 30,480 | 252 | ||||||||||||||||||
Residential mortgage-backed securities | ||||||||||||||||||||||||
Agency | 131,114 | 467 | 3,867 | 6 | 134,981 | 473 | ||||||||||||||||||
Non-agency | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Commercial mortgage-backed securities | ||||||||||||||||||||||||
Agency | 83,395 | 638 | 0 | 0 | 83,395 | 638 | ||||||||||||||||||
Asset-backed securities | 0 | 0 | 266,104 | 3,415 | 266,104 | 3,415 | ||||||||||||||||||
Trust preferred collateralized debt obligations | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Single issue trust preferred securities | 0 | 0 | 13,804 | 1,370 | 13,804 | 1,370 | ||||||||||||||||||
Other corporate securities | 8,494 | 8 | 0 | 0 | 8,494 | 8 | ||||||||||||||||||
Total | $ | 253,780 | $ | 1,368 | $ | 283,775 | $ | 4,791 | $ | 537,555 | $ | 6,159 | ||||||||||||
Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 297 | $ | 3 | $ | 0 | $ | 0 | $ | 297 | $ | 3 | ||||||||||||
State and political subdivisions | 30,480 | 252 | 0 | 0 | 30,480 | 252 | ||||||||||||||||||
Residential mortgage-backed securities | ||||||||||||||||||||||||
Agency | 131,114 | 467 | 3,867 | 6 | 134,981 | 473 | ||||||||||||||||||
Non-agency | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Commercial mortgage-backed securities | ||||||||||||||||||||||||
Agency | 83,395 | 638 | 0 | 0 | 83,395 | 638 | ||||||||||||||||||
Asset-backed securities | 0 | 0 | 266,104 | 3,415 | 266,104 | 3,415 | ||||||||||||||||||
Trust preferred collateralized debt obligations | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Single issue trust preferred securities | 0 | 0 | 13,804 | 1,370 | 13,804 | 1,370 | ||||||||||||||||||
Other corporate securities | 8,494 | 8 | 0 | 0 | 8,494 | 8 | ||||||||||||||||||
Total | $ | 253,780 | $ | 1,368 | $ | 283,775 | $ | 4,791 | $ | 537,555 | $ | 6,159 | ||||||||||||
Three Months Ended March 31 | ||||||||
2021 | 2020 | |||||||
Proceeds from sales and calls | $ | 269,529 | $ | 132,926 | ||||
Gross realized gains | 1,542 | 253 | ||||||
Gross realized losses | 98 | 79 |
Three Months Ended September 30 | Nine Months Ended September 30 | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Proceeds from sales and calls | $ | 167,520 | $ | 149,193 | $ | 568,513 | $ | 562,899 | ||||||||
Gross realized gains | 125 | 2,800 | 1,667 | 4,618 | ||||||||||||
Gross realized losses | (17 | ) | (1,939 | ) | (115 | ) | (2,116 | ) |
March 31, 2021 | December 31, 2020 | |||||||||||||||||||||||||||||||
Estimated | Estimated | September 30, 2021 | December 31, 2020 | |||||||||||||||||||||||||||||
Amortized | Fair | Amortized | Fair | Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | |||||||||||||||||||||||||
Cost | Value | Cost | Value | |||||||||||||||||||||||||||||
Due in one year or less | $ | 78,371 | $ | 79,043 | $ | 150,575 | $ | 151,651 | $ | 94,138 | $ | 95,067 | $ | 150,575 | $ | 151,651 | ||||||||||||||||
Due after one year through five years | 587,535 | 603,572 | 495,922 | 514,441 | 566,739 | 580,168 | 495,922 | 514,441 | ||||||||||||||||||||||||
Due after five years through ten years | 732,273 | 737,352 | 688,264 | 714,416 | 757,597 | 766,611 | 688,264 | 714,416 | ||||||||||||||||||||||||
Due after ten years | 1,735,884 | 1,751,696 | 1,533,585 | 1,572,851 | 1,953,830 | 1,968,138 | 1,533,585 | 1,572,851 | ||||||||||||||||||||||||
Total | $ | 3,134,063 | $ | 3,171,663 | $ | 2,868,346 | $ | 2,953,359 | $ | 3,372,304 | $ | 3,409,984 | $ | 2,868,346 | $ | 2,953,359 | ||||||||||||||||
Three Months Ended | ||||||||
March 31 | ||||||||
2021 | 2020 | |||||||
Net gains recognized during the period | $ | 710 | $ | 22 | ||||
Net gains recognized during the period on equity securities sold | 788 | 6 | ||||||
Unrealized gains recognized during the period on equity securities still held at period end | 27 | 71 | ||||||
Unrealized losses recognized during the period on equity securities still held at period end | (105 | ) | (55 | ) |
Three Months Ended September 30 | Nine Months Ended September 30 | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Net gains recognized during the period on equity securities sold | $ | 0 | $ | 2 | $ | 788 | $ | 9 | ||||||||
Unrealized gains recognized during the period on equity securities still held at period end | 2 | 0 | 53 | 114 | ||||||||||||
Unrealized losses recognized during the period on equity securities still held at period end | (27 | ) | (2 | ) | (132 | ) | (58 | ) | ||||||||
Net gains recognized during the period | $ | (25 | ) | $ | 0 | $ | 709 | $ | 65 |
March 31, 2021 | December 31, 2020 | |||||||
Commercial, financial and agricultural: | ||||||||
Owner-occupied commercial real estate | $ | 1,618,785 | $ | 1,622,687 | ||||
Nonowner-occupied commercial real estate | 4,911,683 | 5,017,727 | ||||||
Other commercial | 4,104,614 | 4,054,418 | ||||||
Total commercial, financial & agricultural | 10,635,082 | 10,694,832 | ||||||
Residential real estate | 3,697,527 | 3,899,885 | ||||||
Construction & land development | 1,886,583 | 1,826,349 | ||||||
Consumer: | ||||||||
Bankcard | 7,999 | 8,937 | ||||||
Other consumer | 1,173,130 | 1,192,580 | ||||||
Less: Unearned income | (34,430 | ) | (31,170 | ) | ||||
Total gross loans | $ | 17,365,891 | $ | 17,591,413 | ||||
September 30, 2021 | December 31, 2020 | |||||||
Commercial, financial and agricultural: | ||||||||
Owner-occupied commercial real estate | $ | 1,542,555 | $ | 1,622,687 | ||||
Nonowner-occupied commercial real estate | 5,198,547 | 5,017,727 | ||||||
Other commercial | 3,229,471 | 4,054,418 | ||||||
Total commercial, financial & agricultural | 9,970,573 | 10,694,832 | ||||||
Residential real estate | 3,514,228 | 3,899,885 | ||||||
Construction & land development | 2,109,149 | 1,826,349 | ||||||
Consumer: | ||||||||
Bankcard | 8,178 | 8,937 | ||||||
Other consumer | 1,169,204 | 1,192,580 | ||||||
Less: Unearned income | (27,703 | ) | (31,170 | ) | ||||
Total gross loans | $ | 16,743,629 | $ | 17,591,413 | ||||
Reason for modification | March 31, 2021 | December 31, 2020 | September 30, 2021 | December 31, 2020 | ||||||||||||
Interest rate reduction | $ | 10,414 | $ | 10,774 | $ | 3,164 | $ | 10,774 | ||||||||
Interest rate reduction and change in terms | 554 | 2,346 | 473 | 2,346 | ||||||||||||
Forgiveness of principal | 206 | 214 | 194 | 214 | ||||||||||||
Concession of principal and term | 21 | 22 | 19 | 22 | ||||||||||||
Transfer of asset | 5,407 | 0 | ||||||||||||||
Extended maturity | 5,761 | 4,414 | 4,299 | 4,414 | ||||||||||||
Change in terms | 34,573 | 37,887 | 24,196 | 37,887 | ||||||||||||
Total | $ | 51,529 | $ | 55,657 | $ | 37,752 | $ | 55,657 | ||||||||
Troubled Debt Restructurings | |||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||
March 31, 2021 | March 31, 2020 | ||||||||||||||||||||||||
Number of Contracts | Pre- Modification Outstanding Recorded Investment | Post- Modification Outstanding Recorded Investment | Number of Contracts | Pre- Modification Outstanding Recorded Investment | Post- Modification Outstanding Recorded Investment | ||||||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||||
Owner-occupied | 1 | $ | 940 | $ | 922 | 3 | $ | 7,951 | $ | 7,827 | |||||||||||||||
Nonowner-occupied | 1 | 937 | 937 | 0 | 0 | 0 | |||||||||||||||||||
Other commercial | 0 | 0 | 0 | 4 | 498 | 392 | |||||||||||||||||||
Residential real estate | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
Construction & land development | 0 | 0 | 0 | 3 | 2,045 | 2,032 | |||||||||||||||||||
Consumer: | |||||||||||||||||||||||||
Bankcard | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
Other consumer | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
Total | 2 | $ | 1,877 | $ | 1,859 | 10 | $ | 10,494 | $ | 10,251 | |||||||||||||||
Troubled Debt Restructurings For the Three Months Ended | ||||||||||||||||||||||||
September 30, 2021 | September 30, 2020 | |||||||||||||||||||||||
Number of Contracts | Pre-Modification Outstanding Recorded Investment | Post- Modification Outstanding Recorded Investment | Number of Contracts | Pre-Modification Outstanding Recorded Investment | Post- Modification Outstanding Recorded Investment | |||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Owner-occupied | 1 | $ | 103 | $ | 103 | 0 | $ | 0 | $ | 0 | ||||||||||||||
Nonowner-occupied | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other commercial | 0 | 0 | 0 | 1 | 39 | 38 | ||||||||||||||||||
Residential real estate | 1 | 473 | 473 | 3 | 381 | 381 | ||||||||||||||||||
Construction & land development | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Bankcard | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other consumer | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Total | 2 | $ | 576 | $ | 576 | 4 | $ | 420 | $ | 419 | ||||||||||||||
Troubled Debt Restructurings | ||||||||||||||||||||||||
For the Nine Months Ended | ||||||||||||||||||||||||
September 30, 2021 | September 30, 2020 | |||||||||||||||||||||||
Number of Contracts | Pre-Modification Outstanding Recorded Investment | Post- Modification Outstanding Recorded Investment | Number of Contracts | Pre-Modification Outstanding Recorded Investment | Post- Modification Outstanding Recorded Investment | |||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Owner-occupied | 2 | $ | 1,043 | $ | 1,196 | 21 | $ | 18,579 | $ | 17,210 | ||||||||||||||
Nonowner-occupied | 2 | 6,349 | 6,136 | 6 | 2,258 | 2,225 | ||||||||||||||||||
Other commercial | 1 | 181 | 181 | 19 | 3,706 | 2,873 | ||||||||||||||||||
Residential real estate | 1 | 473 | 473 | 22 | 4,271 | 3,495 | ||||||||||||||||||
Construction & land development | 0 | 0 | 0 | 12 | 4,607 | 4,392 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Bankcard | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other consumer | 0 | 0 | 0 | 3 | 69 | 21 | ||||||||||||||||||
Total | 6 | $ | 8,046 | $ | 7,986 | 83 | $ | 33,490 | $ | 30,216 | ||||||||||||||
Three Months Ended September 30, 2021 | Nine Months Ended September 30, 2021 | |||||||||||||||
Number of Contracts | Recorded Investment | Number of Contracts | Recorded Investment | |||||||||||||
Troubled Debt Restructurings | ||||||||||||||||
Commercial real estate: | ||||||||||||||||
Owner-occupied | 0 | $ | 0 | 0 | $ | 0 | ||||||||||
Nonowner-occupied | 0 | 0 | 0 | 0 | ||||||||||||
Other commercial | 0 | 0 | 0 | 0 | ||||||||||||
Residential real estate | 0 | 0 | 1 | 0 |
Three Months Ended September 30, 2021 | Nine Months Ended September 30, 2021 | |||||||||||||||
Number of Contracts | Recorded Investment | Number of Contracts | Recorded Investment | |||||||||||||
Troubled Debt Restructurings | ||||||||||||||||
Construction & land development | 0 | 0 | 2 | 0 | ||||||||||||
Consumer: | ||||||||||||||||
Bankcard | 0 | 0 | 0 | 0 | ||||||||||||
Other consumer | 0 | 0 | 0 | 0 | ||||||||||||
Total | 0 | $ | 0 | 3 | $ | 0 | ||||||||||
Three Months Ended March 31, 2021 | ||||||||
Number of Contracts | Recorded Investment | |||||||
Troubled Debt Restructurings | ||||||||
Commercial real estate: | ||||||||
Owner-occupied | 0 | $ | 0 | |||||
Nonowner-occupied | 0 | 0 | ||||||
Other commercial | 0 | 0 | ||||||
Residential real estate | 0 | 0 | ||||||
Construction & land development | 2 | 550 | ||||||
Consumer: | ||||||||
Bankcard | 0 | 0 | ||||||
Other consumer | 0 | 0 | ||||||
Total | 2 | $ | 550 | |||||
Three Months Ended September 30, 2020 | Nine Months Ended September 30, 2020 | |||||||||||||||
Number of Contracts | Recorded Investment | Number of Contracts | Recorded Investment | |||||||||||||
Troubled Debt Restructurings | ||||||||||||||||
Commercial real estate: | ||||||||||||||||
Owner-occupied | 0 | $ | 0 | 0 | $ | 0 | ||||||||||
Nonowner-occupied | 0 | 0 | 0 | 0 | ||||||||||||
Other commercial | 2 | 86 | 2 | 86 | ||||||||||||
Residential real estate | 0 | 0 | 0 | 0 | ||||||||||||
Construction & land development | 0 | 0 | 1 | 690 | ||||||||||||
Consumer: | ||||||||||||||||
Bankcard | 0 | 0 | 0 | 0 | ||||||||||||
Other consumer | 0 | 0 | 0 | 0 | ||||||||||||
Total | 2 | $ | 86 | 3 | $ | 776 | ||||||||||
Age Analysis of Past Due Loans and Leases | ||||||||||||||||||||||||
As of September 30, 2021 | ||||||||||||||||||||||||
30-89 Days Past Due | 90 Days or Past | Total Past Due | Current & Other | Total Financing Receivables | 90 Days or More Past Due & Accruing | |||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Owner-occupied | $ | 6,648 | $ | 10,816 | $ | 17,464 | $ | 1,525,091 | $ | 1,542,555 | $ | 257 | ||||||||||||
Nonowner-occupied | 5,028 | 27,640 | 32,668 | 5,165,879 | 5,198,547 | 1,826 | ||||||||||||||||||
Other commercial | 20,814 | 11,204 | 32,018 | 3,197,453 | 3,229,471 | 2,268 | ||||||||||||||||||
Residential real estate | 19,835 | 21,474 | 41,309 | 3,472,919 | 3,514,228 | 7,886 | ||||||||||||||||||
Construction & land development | 823 | 3,607 | 4,430 | 2,104,719 | 2,109,149 | 505 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Bankcard | 96 | 97 | 193 | 7,985 | 8,178 | 97 | ||||||||||||||||||
Other consumer | 14,229 | 2,340 | 16,569 | 1,152,635 | 1,169,204 | 1,988 | ||||||||||||||||||
Total | $ | 67,473 | $ | 77,178 | $ | 144,651 | $ | 16,626,681 | $ | 16,771,332 | $ | 14,827 | ||||||||||||
Age Analysis of Past Due Loans and Leases | ||||||||||||||||||||||||
As of December 31, 2020 | ||||||||||||||||||||||||
30-89 Days Past Due | 90 Days or Past | Total Past | Current & Other | Total Financing Receivables | 90 Days or More Past Due & Accruing | |||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Owner-occupied | $ | 4,556 | $ | 28,479 | $ | 33,035 | $ | 1,589,652 | $ | 1,622,687 | $ | 0 | ||||||||||||
Nonowner-occupied | 6,837 | 29,292 | 36,129 | 4,981,598 | 5,017,727 | 1,284 | ||||||||||||||||||
Other commercial | 13,796 | 26,274 | 40,070 | 4,014,348 | 4,054,418 | 1,001 |
30-89 Days Past Due | 90 Days or more Past Due | Total Past Due | Current & Other | Total Financing Receivables | 90 Days or More Past Due & Accruing | |||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Owner-occupied | $ | 3,343 | $ | 24,673 | $ | 28,016 | $ | 1,590,769 | $ | 1,618,785 | $ | 304 | ||||||||||||
Nonowner-occupied | 13,093 | 23,327 | 36,420 | 4,875,263 | 4,911,683 | 185 | ||||||||||||||||||
Other commercial | 17,552 | 25,238 | 42,790 | 4,061,824 | 4,104,614 | 4,550 | ||||||||||||||||||
Residential real estate | 21,759 | 22,656 | 44,415 | 3,653,112 | 3,697,527 | 8,331 | ||||||||||||||||||
Construction & land development | 3,330 | 4,320 | 7,650 | 1,878,933 | 1,886,583 | 181 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Bankcard | 133 | 117 | 250 | 7,749 | 7,999 | 117 | ||||||||||||||||||
Other consumer | 9,238 | 2,396 | 11,634 | 1,161,496 | 1,173,130 | 2,051 | ||||||||||||||||||
Total | $ | 68,448 | $ | 102,727 | $ | 171,175 | $ | 17,229,146 | $ | 17,400,321 | $ | 15,719 | ||||||||||||
30-89 Days Past Due | 90 Days or more Past Due | Total Past Due | Current & Other | Total Financing Receivables | 90 Days or More Past Due & Accruing | |||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Owner-occupied | $ | 4,556 | $ | 28,479 | $ | 33,035 | $ | 1,589,652 | $ | 1,622,687 | $ | 0 | ||||||||||||
Nonowner-occupied | 6,837 | 29,292 | 36,129 | 4,981,598 | 5,017,727 | 1,284 | ||||||||||||||||||
Other commercial | 13,796 | 26,274 | 40,070 | 4,014,348 | 4,054,418 | 1,001 | ||||||||||||||||||
Residential real estate | 32,743 | 24,892 | 57,635 | 3,842,250 | 3,899,885 | 8,574 | ||||||||||||||||||
Construction & land development | 1,919 | 5,885 | 7,804 | 1,818,545 | 1,826,349 | 461 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Bankcard | 362 | 156 | 518 | 8,419 | 8,937 | 156 | ||||||||||||||||||
Other consumer | 14,765 | 2,757 | 17,522 | 1,175,058 | 1,192,580 | 2,356 | ||||||||||||||||||
Total | $ | 74,978 | $ | 117,735 | $ | 192,713 | $ | 17,429,870 | $ | 17,622,583 | $ | 13,832 | ||||||||||||
Age Analysis of Past Due Loans and Leases | ||||||||||||||||||||||||
As of December 31, 2020 | ||||||||||||||||||||||||
30-89 Days Past Due | 90 Days or more Past Due | Total Past Due | Current & Other | Total Financing Receivables | 90 Days or More Past Due & Accruing | |||||||||||||||||||
Residential real estate | 32,743 | 24,892 | 57,635 | 3,842,250 | 3,899,885 | 8,574 | ||||||||||||||||||
Construction & land development | 1,919 | 5,885 | 7,804 | 1,818,545 | 1,826,349 | 461 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Bankcard | 362 | 156 | 518 | 8,419 | 8,937 | 156 | ||||||||||||||||||
Other consumer | 14,765 | 2,757 | 17,522 | 1,175,058 | 1,192,580 | 2,356 | ||||||||||||||||||
Total | $ | 74,978 | $ | 117,735 | $ | 192,713 | $ | 17,429,870 | $ | 17,622,583 | $ | 13,832 | ||||||||||||
At March 31, 2021 | At December 31, 2020 | At September 30, 2021 | At December 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
Nonaccruals | With No Related Allowance for Credit Losses | 90 Days or More Past Due & Accruing | Nonaccruals | With No Related Allowance for Credit Losses | 90 Days or More Past Due & Accruing | Nonaccruals | With No Related Allowance for Credit Losses | 90 Days or More Past Due & Accruing | Nonaccruals | With No Related Allowance for Credit Losses | 90 Days or More Past Due & Accruing | |||||||||||||||||||||||||||||||||||||
Commercial Real Estate: | ||||||||||||||||||||||||||||||||||||||||||||||||
Owner-occupied | $ | 24,369 | $ | 24,369 | $ | 304 | $ | 28,479 | $ | 28,479 | $ | 0 | $ | 10,559 | $ | 10,559 | $ | 257 | $ | 28,479 | $ | 28,479 | $ | 0 | ||||||||||||||||||||||||
Nonowner-occupied | 23,142 | 14,265 | 185 | 28,008 | 16,070 | 1,284 | 25,814 | 22,374 | 1,826 | 28,008 | 16,070 | 1,284 | ||||||||||||||||||||||||||||||||||||
Other Commercial | 20,688 | 17,493 | 4,550 | 25,273 | 13,149 | 1,001 | 8,936 | 6,349 | 2,268 | 25,273 | 13,149 | 1,001 | ||||||||||||||||||||||||||||||||||||
Residential Real Estate | 14,325 | 14,325 | 8,331 | 16,318 | 14,769 | 8,574 | 13,588 | 13,588 | 7,886 | 16,318 | 14,769 | 8,574 | ||||||||||||||||||||||||||||||||||||
Construction | 4,139 | 4,139 | 181 | 5,424 | 4,484 | 461 | 3,102 | 3,102 | 505 | 5,424 | 4,484 | 461 | ||||||||||||||||||||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||||||||||||||||||||||||
Bankcard | 0 | 0 | 117 | 0 | 0 | 156 | 0 | 0 | 97 | 0 | 0 | 156 | ||||||||||||||||||||||||||||||||||||
Other consumer | 345 | 345 | 2,051 | 401 | 401 | 2,356 | 352 | 352 | 1,988 | 401 | 401 | 2,356 | ||||||||||||||||||||||||||||||||||||
Total | $ | 87,008 | $ | 74,936 | $ | 15,719 | $ | 103,903 | $ | 77,352 | $ | 13,832 | $ | 62,351 | $ | 56,324 | $ | 14,827 | $ | 103,903 | $ | 77,352 | $ | 13,832 | ||||||||||||||||||||||||
Collateral Dependent Loans and Leases | ||||||||||||||||||||||||
At March 31, 2021 | ||||||||||||||||||||||||
Residential Property | Business Assets | Land | Commercial Property | Other | Total | |||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Owner-occupied | $ | 1,183 | $ | 130 | $ | 0 | $ | 17,935 | $ | 23,500 | $ | 42,748 | ||||||||||||
Nonowner-occupied | 13,068 | 0 | 2,762 | 9,835 | 10,329 | 35,994 | ||||||||||||||||||
Other commercial | 5,424 | 17,245 | 0 | 243 | 1,698 | 24,610 | ||||||||||||||||||
Residential real estate | 17,976 | 0 | 31 | 0 | 690 | 18,697 | ||||||||||||||||||
Construction & land development | 38 | 0 | 6,015 | 0 | 794 | 6,847 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Bankcard | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other consumer | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Total | $ | 37,689 | $ | 17,375 | $ | 8,808 | $ | 28,013 | $ | 37,011 | $ | 128,896 | ||||||||||||
Collateral Dependent Loans and Leases | ||||||||||||||||||||||||
At December 31, 2020 | ||||||||||||||||||||||||
Residential Property | Business Assets | Land | Commercial Property | Other | Total | |||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Owner-occupied | $ | 1,480 | $ | 138 | $ | 0 | $ | 18,097 | $ | 21,737 | $ | 41,452 | ||||||||||||
Nonowner-occupied | 16,400 | 0 | 2,898 | 10,167 | 18,230 | 47,695 | ||||||||||||||||||
Other commercial | 5,424 | 20,429 | 0 | 258 | 2,345 | 28,456 | ||||||||||||||||||
Residential real estate | 21,006 | 229 | 34 | 0 | 803 | 22,072 | ||||||||||||||||||
Construction & land development | 39 | 0 | 17,408 | 0 | 746 | 18,193 | ||||||||||||||||||
Consumer: |
Collateral Dependent Loans and Leases | ||||||||||||||||||||||||
At September 30, 2021 | ||||||||||||||||||||||||
Residential Property | Business Assets | Land | Commercial Property | Other | Total | |||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Owner-occupied | $ | 0 | $ | 42 | $ | 0 | $ | 10,025 | $ | 9,975 | $ | 20,042 | ||||||||||||
Nonowner-occupied | 12,045 | 0 | 2,061 | 8,702 | 21,390 | 44,198 | ||||||||||||||||||
Other commercial | 0 | 11,695 | 0 | 0 | 770 | 12,465 | ||||||||||||||||||
Residential real estate | 16,858 | 0 | 0 | 0 | 0 | 16,858 | ||||||||||||||||||
Construction & land development | 0 | 0 | 4,966 | 0 | 1,064 | 6,030 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Bankcard | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other consumer | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Total | $ | 28,903 | $ | 11,737 | $ | 7,027 | $ | 18,727 | $ | 33,199 | $ | 99,593 | ||||||||||||
Collateral Dependent Loans and Leases | ||||||||||||||||||||||||
At December 31, 2020 | ||||||||||||||||||||||||
Residential Property | Business Assets | Land | Commercial Property | Other | Total | |||||||||||||||||||
Bankcard | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other consumer | 0 | 0 | 0 | 0 | 1 | 1 | ||||||||||||||||||
Total | $ | 44,349 | $ | 20,796 | $ | 20,340 | $ | 28,522 | $ | 43,862 | $ | 157,869 | ||||||||||||
Collateral Dependent Loans and Leases | ||||||||||||||||||||||||
At December 31, 2020 | ||||||||||||||||||||||||
Residential Property | Business Assets | Land | Commercial Property | Other | Total | |||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Owner-occupied | $ | 1,480 | $ | 138 | $ | 0 | $ | 18,097 | $ | 21,737 | $ | 41,452 | ||||||||||||
Nonowner-occupied | 16,400 | 0 | 2,898 | 10,167 | 18,230 | 47,695 | ||||||||||||||||||
Other commercial | 5,424 | 20,429 | 0 | 258 | 2,345 | 28,456 | ||||||||||||||||||
Residential real estate | 21,006 | 229 | 34 | 0 | 803 | 22,072 | ||||||||||||||||||
Construction & land development | 39 | 0 | 17,408 | 0 | 746 | 18,193 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Bankcard | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other consumer | 0 | 0 | 0 | 0 | 1 | 1 | ||||||||||||||||||
Total | $ | 44,349 | $ | 20,796 | $ | 20,340 | $ | 28,522 | $ | 43,862 | $ | 157,869 | ||||||||||||
Commercial Real Estate – Owner-occupied | Revolving loans converted to term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revolving loans amortized cost basis | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Term Loans Origination Year | Term Loans Origination Year | Revolving loans amortized cost basis | Revolving loans converted to term loans | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
As of March 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
As of September 30, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving loans amortized cost basis | Revolving loans converted to term loans | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 30,607 | $ | 282,867 | $ | 163,697 | $ | 157,736 | $ | 186,219 | $ | 667,083 | $ | 21,754 | $ | 0 | $ | 1,509,963 | $ | 155,334 | $ | 283,246 | $ | 148,710 | $ | 133,675 | $ | 171,027 | $ | 575,677 | $ | 22,067 | $ | 414 | $ | 1,490,150 | ||||||||||||||||||||||||||||||||||||
Special Mention | 0 | 0 | 0 | 3,746 | 746 | 22,722 | 0 | 439 | 27,653 | 0 | 0 | 0 | 2,144 | 723 | 18,660 | 974 | 0 | 22,501 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 0 | 1,921 | 58 | 4,912 | 1,073 | 71,926 | �� | 700 | 255 | 80,845 | 0 | 59 | 42 | 0 | 1,355 | 27,187 | 700 | 248 | 29,591 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 324 | 0 | 0 | 324 | 0 | 0 | 0 | 0 | 0 | 313 | 0 | 0 | 313 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 30,607 | $ | 284,788 | $ | 163,755 | $ | 166,394 | $ | 188,038 | $ | 762,055 | $ | 22,454 | $ | 694 | $ | 1,618,785 | $ | 155,334 | $ | 283,305 | $ | 148,752 | $ | 135,819 | $ | 173,105 | $ | 621,837 | $ | 23,741 | $ | 662 | $ | 1,542,555 | ||||||||||||||||||||||||||||||||||||
Current-period charge-offs | 0 | 0 | 0 | 0 | (12 | ) | (131 | ) | 0 | 0 | (143 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current-perio d recoveries | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current-period net charge- | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (12 | ) | $ (125 | ) | $ | 0 | $ | 0 | $ | (137 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
YTD charge-offs | 0 | 0 | 0 | 0 | (44 | ) | (325 | ) | 0 | 0 | (369 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 0 | 12 | 695 | 0 | 0 | 707 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (32 | ) | $ | 370 | $ | 0 | $ | 0 | $ | 338 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Revolving loans converted to term loans | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
As of December 31, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 280,779 | $ | 152,851 | $ | 162,027 | $ | 198,610 | $ | 282,214 | $ | 443,312 | $ | 22,303 | $ | 0 | $ | 1,542,096 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Special Mention | 0 | 1,206 | 3,772 | 754 | 2,013 | 20,792 | 0 | 453 | 28,990 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 1,935 | 62 | 0 | 1,117 | 3,788 | 43,354 | 864 | 149 | 51,269 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 332 | 0 | 0 | 332 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 282,714 | $ | 154,119 | $ | 165,799 | $ | 200,481 | $ | 288,015 | $ | 507,790 | $ | 23,167 | $ | 602 | $ | 1,622,687 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
YTD charge-offs | 0 | 0 | 0 | 0 | 0 | (2,195 | ) | 0 | 0 | (2,195 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 0 | 0 | 795 | 0 | 0 | 795 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (1,400 | ) | $ | 0 | $ | 0 | $ | (1,400 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate – Nonowner-occupied | Commercial Real Estate – Nonowner-occupied | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Revolving loans converted to term loans | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
As of September 30, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 924,821 | $ | 838,776 | $ | 554,807 | $ | 477,322 | $ | 431,061 | $ | 1,571,022 | $ | 104,675 | $ | 2,058 | $ | 4,904,542 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Special Mention | 0 | 0 | 113,718 | 0 | 378 | 49,693 | 0 | 0 | 163,789 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 0 | 725 | 13,610 | 21,382 | 1,110 | 93,389 | 0 | 0 | 130,216 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 924,821 | $ | 839,501 | $ | 682,135 | $ | 498,704 | $ | 432,549 | $ | 1,714,104 | $ | 104,675 | $ | 2,058 | $ | 5,198,547 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
YTD charge-offs | 0 | 0 | 0 | 0 | 0 | (3,140 | ) | 0 | 0 | (3,140 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 0 | 0 | 393 | 0 | 0 | 393 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (2,747 | ) | $ | 0 | $ | 0 | $ | (2,747 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Revolving loans converted to term loans | ||||||||||||||||||||||||||||||||||||
Revolving loans amortized cost basis | Total | |||||||||||||||||||||||||||||||||||
Term Loans Origination Year | ||||||||||||||||||||||||||||||||||||
As of December 31, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 280,779 | $ | 152,851 | $ | 162,027 | $ | 198,610 | $ | 282,214 | $ | 443,312 | $ | 22,303 | $ | 0 | $ | 1,542,096 | ||||||||||||||||||
Special Mention | 0 | 1,206 | 3,772 | 754 | 2,013 | 20,792 | 0 | 453 | 28,990 | |||||||||||||||||||||||||||
Substandard | 1,935 | 62 | 0 | 1,117 | 3,788 | 43,354 | 864 | 149 | 51,269 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 332 | 0 | 0 | 332 | |||||||||||||||||||||||||||
Total | $ | 282,714 | $ | 154,119 | $ | 165,799 | $ | 200,481 | $ | 288,015 | $ | 507,790 | $ | 23,167 | $ | 602 | $ | 1,622,687 | ||||||||||||||||||
YTD charge-offs | 0 | 0 | 0 | 0 | 0 | (2,195 | ) | 0 | 0 | (2,195 | ) | |||||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 0 | 0 | 795 | 0 | 0 | 795 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (1,400 | ) | $ | 0 | $ | 0 | $ | (1,400 | ) | ||||||||||||||||
Commercial Real Estate – Nonowner-occupied | Revolving loans converted to term loans | |||||||||||||||||||||||||||||||||||
Revolving loans amortized cost basis | Total | |||||||||||||||||||||||||||||||||||
Term Loans Origination Year | ||||||||||||||||||||||||||||||||||||
As of March 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 132,239 | $ | 943,256 | $ | 571,910 | $ | 556,158 | $ | 459,249 | $ | 1,846,391 | $ | 127,377 | $ | 2,095 | $ | 4,638,675 | ||||||||||||||||||
Special Mention | 0 | 0 | 114,011 | 0 | 386 | 99,705 | 0 | 0 | 214,102 | |||||||||||||||||||||||||||
Substandard | 0 | 392 | 14,183 | 2,113 | 1,542 | 40,676 | 0 | 0 | 58,906 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 132,239 | $ | 943,648 | $ | 700,104 | $ | 558,271 | $ | 461,177 | $ | 1,986,772 | $ | 127,377 | $ | 2,095 | $ | 4,911,683 | ||||||||||||||||||
Current-period charge- | 0 | 0 | 0 | 0 | 0 | (3,101 | ) | 0 | 0 | (3,101 | ) | |||||||||||||||||||||||||
Current-period recoveries | 0 | 0 | 0 | 0 | 0 | 253 | 0 | 0 | 253 | |||||||||||||||||||||||||||
Current-period net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (2,848 | ) | $ | 0 | $ | 0 | $ | (2,848 | ) | ||||||||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Revolving loans connverted to term loans | Total | |||||||||||||||||||||||||||||||||
As of December 31, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 929,001 | $ | 592,109 | $ | 596,260 | $ | 481,894 | $ | 502,417 | $ | 1,496,135 | $ | 118,404 | $ | 2,112 | $ | 4,718,332 | ||||||||||||||||||
Special Mention | 0 | 105,104 | 0 | 391 | 8,902 | 78,591 | 0 | 0 | 192,988 | |||||||||||||||||||||||||||
Substandard | 392 | 14,620 | 7,435 | 1,564 | 10,824 | 71,572 | 0 | 0 | 106,407 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 929,393 | $ | 711,833 | $ | 603,695 | $ | 483,849 | $ | 522,143 | $ | 1,646,298 | $ | 118,404 | $ | 2,112 | $ | 5,017,727 | ||||||||||||||||||
YTD charge-offs | (38 | ) | 0 | (300 | ) | 0 | (3,394 | ) | (2,402 | ) | 0 | 0 | (6,134 | ) | ||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 0 | 0 | 1,023 | 0 | 0 | 1,023 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | (38 | ) | $ | 0 | $ | (300 | ) | $ | 0 | $ | (3,394 | ) | $ | (1,379 | ) | $ | 0 | $ | 0 | $ | (5,111 | ) | |||||||||||||
Other commercial | Revolving loans and leases converted to term loans | |||||||||||||||||||||||||||||||||||
Term Loans and leases Origination Year | Revolving loans and leases amortized cost basis | Total | ||||||||||||||||||||||||||||||||||
As of March 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 484,258 | $ | 1,411,300 | $ | 358,175 | $ | 172,299 | $ | 105,424 | $ | 59,737 | $ | 1,403,557 | $ | 2,536 | $ | 3,997,286 | ||||||||||||||||||
Special Mention | 0 | 315 | 233 | 3,207 | 650 | 9,506 | 41,686 | 78 | 55,675 | |||||||||||||||||||||||||||
Substandard | 0 | 1,989 | 799 | 2,344 | 533 | 31,163 | 14,346 | 322 | 51,496 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 157 | 0 | 0 | 157 | |||||||||||||||||||||||||||
Total | $ | 484,258 | $ | 1,413,604 | $ | 359,207 | $ | 177,850 | $ | 106,607 | $ | 100,563 | $ | 1,459,589 | $ | 2,936 | $ | 4,104,614 | ||||||||||||||||||
�� | ||||||||||||||||||||||||||||||||||||
Current-period charge-offs | 0 | 0 | (31 | ) | (100 | ) | 0 | (2,492 | ) | 0 | 0 | (2,623 | ) | |||||||||||||||||||||||
Current-period recoveries | 0 | 0 | 13 | 49 | 5 | 1,280 | 0 | 0 | 1,347 | |||||||||||||||||||||||||||
Current-period net charge-offs | $ | 0 | $ | 0 | $ | (18 | ) | $ | (51 | ) | $ | 5 | $ | (1,212 | ) | $ | 0 | $ | 0 | $ | (1,276 | ) | ||||||||||||||
Term Loans and leases Origination Year | Revolving loans and leases amortized cost basis | Revolving loans and leases converted to term loans | Total | |||||||||||||||||||||||||||||||||
As of December 31, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 1,702,787 | $ | 370,059 | $ | 200,588 | $ | 112,170 | $ | 119,582 | $ | 257,638 | $ | 1,172,699 | $ | 2,668 | $ | 3,938,191 | ||||||||||||||||||
Special Mention | 333 | 384 | 4,754 | 1,300 | 138 | 8,231 | 40,048 | 86 | 55,274 | |||||||||||||||||||||||||||
Substandard | 1,649 | 830 | 2,241 | 2,606 | 6,565 | 30,308 | 16,222 | 360 | 60,781 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 37 | 135 | 0 | 0 | 172 | |||||||||||||||||||||||||||
Total | $ | 1,704,769 | $ | 371,273 | $ | 207,583 | $ | 116,076 | $ | 126,322 | $ | 296,312 | $ | 1,228,969 | $ | 3,114 | $ | 4,054,418 | ||||||||||||||||||
YTD charge-offs | 0 | 0 | (959 | ) | (23 | ) | (3,525 | ) | (12,843 | ) | 0 | 0 | (17,350 | ) | ||||||||||||||||||||||
YTD recoveries | 94 | 864 | 18 | 12 | 684 | 2,789 | 0 | 0 | 4,461 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | 94 | $ | 864 | $ | (941 | ) | $ | (11 | ) | $ | (2,841 | ) | $ | (10,054 | ) | $ | 0 | $ | 0 | $ | (12,889 | ) | |||||||||||||
Residential Real Estate | ||||||||||||||||||||||||||||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Revolving loans converted to term loans | Total | |||||||||||||||||||||||||||||||||
As of March 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 194,950 | $ | 653,561 | $ | 547,400 | $ | 479,556 | $ | 258,459 | $ | 1,109,378 | $ | 416,346 | $ | 4,193 | $ | 3,663,843 | ||||||||||||||||||
Special Mention | 0 | 0 | 265 | 0 | 185 | 7,460 | 823 | 0 | 8,733 | |||||||||||||||||||||||||||
Substandard | 0 | 0 | 369 | 431 | 3,176 | 20,483 | 375 | 117 | 24,951 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 194,950 | $ | 653,561 | $ | 548,034 | $ | 479,987 | $ | 261,820 | $ | 1,137,321 | $ | 417,544 | $ | 4,310 | $ | 3,697,527 | ||||||||||||||||||
Current-period charge-offs | 0 | 0 | (30 | ) | 0 | (72 | ) | (111 | ) | 0 | 0 | (213 | ) | |||||||||||||||||||||||
Current-period recoveries | 0 | 0 | 0 | 0 | 0 | 653 | 0 | 0 | 653 | |||||||||||||||||||||||||||
Current-period net charge-offs | $ | 0 | $ | 0 | $ | (30 | ) | $ | 0 | $ | (72 | ) | $ | 542 | $ | 0 | $ | 0 | $ | 440 | ||||||||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Revolving loans converted to term loans | Total | |||||||||||||||||||||||||||||||||
As of December 31, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 603,714 | $ | 624,142 | $ | 640,535 | $ | 292,700 | $ | 282,547 | $ | 975,913 | $ | 436,728 | $ | 4,224 | $ | 3,860,503 | ||||||||||||||||||
Special Mention | 0 | 267 | 0 | 192 | 2,325 | 6,623 | 800 | 0 | 10,207 | |||||||||||||||||||||||||||
Substandard | 0 | 282 | 440 | 3,263 | 3,516 | 20,967 | 201 | 227 | 28,896 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 279 | 0 | 0 | 279 | |||||||||||||||||||||||||||
Total | $ | 603,714 | $ | 624,691 | $ | 640,975 | $ | 296,155 | $ | 288,388 | $ | 1,003,782 | $ | 437,729 | $ | 4,451 | $ | 3,899,885 | ||||||||||||||||||
YTD charge-offs | 0 | 0 | 0 | 0 | (1 | ) | (1,759 | ) | 0 | 0 | (1,760 | ) | ||||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 101 | 0 | 961 | 1 | 0 | 1,063 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 101 | $ | (1 | ) | $ | (798 | ) | $ | 1 | $ | 0 | $ | (697 | ) | |||||||||||||||
Construction and Land Development | Revolving loans converted to term loans | |||||||||||||||||||||||||||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Total | ||||||||||||||||||||||||||||||||||
As of March 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 80,442 | $ | 483,256 | $ | 601,309 | $ | 290,034 | $ | 124,449 | $ | 133,682 | $ | 149,762 | $ | 0 | $ | 1,862,934 | ||||||||||||||||||
Special Mention | 0 | 0 | 0 | 2,086 | 556 | 1,406 | 995 | 0 | 5,043 | |||||||||||||||||||||||||||
Substandard | 0 | 0 | 266 | 948 | 0 | 16,646 | 746 | 0 | 18,606 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 80,442 | $ | 483,256 | $ | 601,575 | $ | 293,068 | $ | 125,005 | $ | 151,734 | $ | 151,503 | $ | 0 | $ | 1,886,583 | ||||||||||||||||||
Current-period charge-offs | 0 | 0 | 0 | 0 | 0 | (136 | ) | 0 | 0 | (136 | ) | |||||||||||||||||||||||||
Current-period recoveries | 0 | 0 | 0 | 0 | 0 | 44 | 0 | 0 | 44 | |||||||||||||||||||||||||||
Current-period net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (92 | ) | $ | 0 | $ | 0 | $ | (92 | ) | ||||||||||||||||
Revolving loans converted to term loans | ||||||||||||||||||||||||||||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Total | ||||||||||||||||||||||||||||||||||
As of December 31, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 420,977 | $ | 663,113 | $ | 304,579 | $ | 127,377 | $ | 83,252 | $ | 53,713 | $ | 145,431 | $ | 0 | $ | 1,798,442 | ||||||||||||||||||
Special Mention | 0 | 0 | 4,689 | 557 | 0 | 1,420 | 995 | 0 | 7,661 | |||||||||||||||||||||||||||
Substandard | 0 | 250 | 1,535 | 0 | 216 | 17,499 | 746 | 0 | 20,246 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 420,977 | $ | 663,363 | $ | 310,803 | $ | 127,934 | $ | 83,468 | $ | 72,632 | $ | 147,172 | $ | 0 | $ | 1,826,349 | ||||||||||||||||||
YTD charge-offs | 0 | 0 | 0 | 0 | 0 | (2,027 | ) | 0 | 0 | (2,027 | ) | |||||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 0 | 0 | 1,513 | 0 | 0 | 1,513 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (514 | ) | $ | 0 | $ | 0 | $ | (514 | ) | ||||||||||||||||
Bankcard | Revolving loans converted to term loans | |||||||||||||||||||||||||||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Total | ||||||||||||||||||||||||||||||||||
As of March 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 7,749 | $ | 0 | $ | 7,749 | ||||||||||||||||||
Special Mention | 0 | 0 | 0 | 0 | 0 | 0 | 133 | 0 | 133 | |||||||||||||||||||||||||||
Substandard | 0 | 0 | 0 | 0 | 0 | 0 | 117 | 0 | 117 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 7,999 | $ | 0 | $ | 7,999 | ||||||||||||||||||
Current-period charge-offs | 0 | 0 | 0 | 0 | 0 | 0 | (35 | ) | 0 | (35 | ) | |||||||||||||||||||||||||
Current-period recoveries | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 6 | |||||||||||||||||||||||||||
Current-period net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (29 | ) | $ | 0 | $ | (29 | ) | ||||||||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Total | ||||||||||||||||||||||||||||||||||
As of December 31, | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 8,419 | $ | 0 | $ | 8,419 | ||||||||||||||||||
Special Mention | 0 | 0 | 0 | 0 | 0 | 0 | 362 | 0 | 362 | |||||||||||||||||||||||||||
Substandard | 0 | 0 | 0 | 0 | 0 | 0 | 156 | 0 | 156 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 8,937 | $ | 0 | $ | 8,937 | ||||||||||||||||||
YTD charge-offs | 0 | 0 | 0 | 0 | 0 | 0 | (221 | ) | 0 | (221 | ) | |||||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 0 | 0 | 0 | 52 | 0 | 52 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (169 | ) | $ | 0 | $ | (169 | ) | ||||||||||||||||
Other Consumer | ||||||||||||||||||||||||||||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Revolving loans converted term loans | Total | |||||||||||||||||||||||||||||||||
As of March 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 100,500 | $ | 428,681 | $ | 358,063 | $ | 200,102 | $ | 61,123 | $ | 18,728 | $ | 5,922 | $ | 0 | $ | 1,173,119 | ||||||||||||||||||
Special Mention | 0 | 0 | 0 | 0 | 0 | 6 | 2 | 0 | 8 | |||||||||||||||||||||||||||
Substandard | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 100,500 | $ | 428,684 | $ | 358,063 | $ | 200,102 | $ | 61,123 | $ | 18,734 | $ | 5,924 | $ | 0 | $ | 1,173,130 | ||||||||||||||||||
Current-period charge-offs | 0 | (161 | ) | (321 | ) | (129 | ) | (42 | ) | (52 | ) | (1 | ) | 0 | (706 | ) | ||||||||||||||||||||
Current-period recoveries | 0 | 22 | 3 | 24 | 4 | 53 | 0 | 0 | 106 | |||||||||||||||||||||||||||
Current-period net charge-offs | $ | 0 | $ | (139 | ) | $ | (318 | ) | $ | (105 | ) | $ | (38 | ) | $ | 1 | $ | (1 | ) | $ | 0 | $ | (600 | ) | ||||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Total | ||||||||||||||||||||||||||||||||||
As of December 31, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 419,768 | $ | 401,958 | $ | 231,172 | $ | 74,550 | $ | 34,435 | $ | 7,466 | $ | 6,110 | $ | 0 | $ | 1,175,459 | ||||||||||||||||||
Special Mention | 0 | 0 | 0 | 0 | 0 | 14,763 | 2 | 0 | 14,765 | |||||||||||||||||||||||||||
Substandard | 3 | 0 | 0 | 0 | 0 | 2,352 | 0 | 0 | 2,355 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | |||||||||||||||||||||||||||
Total | $ | 419,771 | $ | 401,958 | $ | 231,172 | $ | 74,550 | $ | 34,435 | $ | 24,582 | $ | 6,112 | $ | 0 | $ | 1,192,580 | ||||||||||||||||||
YTD charge-offs | (136 | ) | (1,013 | ) | (1,040 | ) | (393 | ) | (228 | ) | (484 | ) | (2 | ) | 0 | (3,296 | ) | |||||||||||||||||||
YTD recoveries | 3 | 74 | 113 | 30 | 43 | 216 | 0 | 0 | 479 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | (133 | ) | $ | (939 | ) | $ | (927 | ) | $ | (363 | ) | $ | (185 | ) | $ | (268 | ) | $ | (2 | ) | $ | 0 | $ | (2,817 | ) | ||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Revolving loans connverted to term loans | Total | |||||||||||||||||||||||||||||||||
As of December 31, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 929,001 | $ | 592,109 | $ | 596,260 | $ | 481,894 | $ | 502,417 | $ | 1,496,135 | $ | 118,404 | $ | 2,112 | $ | 4,718,332 | ||||||||||||||||||
Special Mention | 0 | 105,104 | 0 | 391 | 8,902 | 78,591 | 0 | 0 | 192,988 | |||||||||||||||||||||||||||
Substandard | 392 | 14,620 | 7,435 | 1,564 | 10,824 | 71,572 | 0 | 0 | 106,407 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 929,393 | $ | 711,833 | $ | 603,695 | $ | 483,849 | $ | 522,143 | $ | 1,646,298 | $ | 118,404 | $ | 2,112 | $ | 5,017,727 | ||||||||||||||||||
YTD charge-offs | (38 | ) | 0 | (300 | ) | 0 | (3,394 | ) | (2,402 | ) | 0 | 0 | (6,134 | ) | ||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 0 | 0 | 1,023 | 0 | 0 | 1,023 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | (38 | ) | $ | 0 | $ | (300 | ) | $ | 0 | $ | (3,394 | ) | $ | (1,379 | ) | $ | 0 | $ | 0 | $ | (5,111 | ) | |||||||||||||
Other commercial | ||||||||||||||||||||||||||||||||||||
Term Loans and leases Origination Year | Revolving loans and leases amortized cost basis | Revolving loans and leases converted to term loans | Total | |||||||||||||||||||||||||||||||||
As of September 30, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 838,912 | $ | 580,174 | $ | 313,046 | $ | 103,079 | $ | 89,668 | $ | 123,875 | $ | 950,605 | $ | 2,139 | $ | 3,001,498 | ||||||||||||||||||
Special Mention | 25 | 0 | 31,047 | 1,161 | 870 | 3,374 | 116,423 | 67 | 152,967 | |||||||||||||||||||||||||||
Substandard | 735 | 1,003 | 766 | 1,191 | 212 | 20,059 | 50,685 | 245 | 74,896 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 110 | 0 | 0 | 110 | |||||||||||||||||||||||||||
Total | $ | 839,672 | $ | 581,177 | $ | 344,859 | $ | 105,431 | $ | 90,750 | $ | 147,418 | $ | 1,117,713 | $ | 2,451 | $ | 3,229,471 | ||||||||||||||||||
YTD charge-offs | 0 | (86 | ) | (32 | ) | (200 | ) | (173 | ) | (2,858 | ) | (40 | ) | 0 | (3,389 | ) | ||||||||||||||||||||
YTD recoveries | 0 | 0 | 17 | 78 | 20 | 2,488 | 0 | 0 | 2,603 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | (86 | ) | $ | (15 | ) | $ | (122 | ) | $ | (153 | ) | $ | (370 | ) | $ | (40 | ) | $ | 0 | $ | (786 | ) | |||||||||||
Term Loans and leases Origination Year | Revolving loans and leases amortized cost basis | Revolving loans and leases converted to term loan s | Total | |||||||||||||||||||||||||||||||||
As of December 31, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 1,702,787 | $ | 370,059 | $ | 200,588 | $ | 112,170 | $ | 119,582 | $ | 257,638 | $ | 1,172,699 | $ | 2,668 | $ | 3,938,191 | ||||||||||||||||||
Special Mention | 333 | 384 | 4,754 | 1,300 | 138 | 8,231 | 40,048 | 86 | 55,274 | |||||||||||||||||||||||||||
Substandard | 1,649 | 830 | 2,241 | 2,606 | 6,565 | 30,308 | 16,222 | 360 | 60,781 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 37 | 135 | 0 | 0 | 172 | |||||||||||||||||||||||||||
Total | $ | 1,704,769 | $ | 371,273 | $ | 207,583 | $ | 116,076 | $ | 126,322 | $ | 296,312 | $ | 1,228,969 | $ | 3,114 | $ | 4,054,418 | ||||||||||||||||||
YTD charge-offs | 0 | 0 | (959 | ) | (23 | ) | (3,525 | ) | (12,843 | ) | 0 | 0 | (17,350 | ) | ||||||||||||||||||||||
YTD recoveries | 94 | 864 | 18 | 12 | 684 | 2,789 | 0 | 0 | 4,461 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | 94 | $ | 864 | $ | (941 | ) | $ | (11 | ) | $ | (2,841 | ) | $ | (10,054 | ) | $ | 0 | $ | 0 | $ | (12,889 | ) | |||||||||||||
Residential Real Estate | ||||||||||||||||||||||||||||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Revolving loans converted to term loan s | Total | |||||||||||||||||||||||||||||||||
As of September 30, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 583,623 | $ | 587,834 | $ | 426,827 | $ | 357,744 | $ | 187,516 | $ | 951,339 | $ | 388,470 | $ | 3,007 | $ | 3,486,360 | ||||||||||||||||||
Special Mention | 0 | 0 | 0 | 0 | 175 | 4,333 | 737 | 0 | 5,245 | |||||||||||||||||||||||||||
Substandard | 473 | 0 | 386 | 176 | 2,703 | 18,741 | 31 | 113 | 22,623 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 584,096 | $ | 587,834 | $ | 427,213 | $ | 357,920 | $ | 190,394 | $ | 974,413 | $ | 389,238 | $ | 3,120 | $ | 3,514,228 | ||||||||||||||||||
YTD charge-offs | 0 | 0 | (37 | ) | (38 | ) | (166 | ) | (5,687 | ) | 0 | 0 | (5,928 | ) | ||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 0 | 3 | 1,997 | 13 | 0 | 2,013 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | 0 | $ | (37 | ) | $ | (38 | ) | $ | (163 | ) | $ | (3,690 | ) | $ | 13 | $ | 0 | $ | (3,915 | ) | |||||||||||||
Term Loans Origination Year | Revolving amortized | Revolving loans converted term loans | Total | |||||||||||||||||||||||||||||||||
As of December 31, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 603,714 | $ | 624,142 | $ | 640,535 | $ | 292,700 | $ | 282,547 | $ | 975,913 | $ | 436,728 | $ | 4,224 | $ | 3,860,503 | ||||||||||||||||||
Special Mention | 0 | 267 | 0 | 192 | 2,325 | 6,623 | 800 | 0 | 10,207 | |||||||||||||||||||||||||||
Substandard | 0 | 282 | 440 | 3,263 | 3,516 | 20,967 | 201 | 227 | 28,896 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 279 | 0 | 0 | 279 | |||||||||||||||||||||||||||
Total | $ | 603,714 | $ | 624,691 | $ | 640,975 | $ | 296,155 | $ | 288,388 | $ | 1,003,782 | $ | 437,729 | $ | 4,451 | $ | 3,899,885 | ||||||||||||||||||
YTD charge-offs | 0 | 0 | 0 | 0 | (1 | ) | (1,759 | ) | 0 | 0 | (1,760 | ) | ||||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 101 | 0 | 961 | 1 | 0 | 1,063 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 101 | $ | (1 | ) | $ | (798 | ) | $ | 1 | $ | 0 | $ | (697 | ) | |||||||||||||||
Construction and Land Development | ||||||||||||||||||||||||||||||||||||
Term Loans Origination Year | Revolving amortized | Revolving loans converted | Total | |||||||||||||||||||||||||||||||||
As of September 30, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 525,527 | $ | 554,346 | $ | 461,772 | $ | 233,922 | $ | 76,435 | $ | 69,165 | $ | 175,047 | $ | 0 | $ | 2,096,214 | ||||||||||||||||||
Special Mention | 0 | 0 | 0 | 2,409 | 0 | 1,207 | 995 | 0 | 4,611 | |||||||||||||||||||||||||||
Substandard | 359 | 0 | 278 | 933 | 0 | 6,008 | 746 | 0 | 8,324 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 525,886 | $ | 554,346 | $ | 462,050 | $ | 237,264 | $ | 76,435 | $ | 76,380 | $ | 176,788 | $ | 0 | $ | 2,109,149 | ||||||||||||||||||
YTD charge-offs | 0 | 0 | 0 | 0 | 0 | (383 | ) | 0 | 0 | (383 | ) | |||||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 0 | 123 | 284 | 0 | 0 | 407 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 123 | $ | (99 | ) | $ | 0 | $ | 0 | $ | 24 | |||||||||||||||||
Term Loans Origination Year | Revolving amortized | Revolving loans converted | Total | |||||||||||||||||||||||||||||||||
As of December 31, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 420,977 | $ | 663,113 | $ | 304,579 | $ | 127,377 | $ | 83,252 | $ | 53,713 | $ | 145,431 | $ | 0 | $ | 1,798,442 | ||||||||||||||||||
Special Mention | 0 | 0 | 4,689 | 557 | 0 | 1,420 | 995 | 0 | 7,661 | |||||||||||||||||||||||||||
Substandard | 0 | 250 | 1,535 | 0 | 216 | 17,499 | 746 | 0 | 20,246 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 420,977 | $ | 663,363 | $ | 310,803 | $ | 127,934 | $ | 83,468 | $ | 72,632 | $ | 147,172 | $ | 0 | $ | 1,826,349 | ||||||||||||||||||
YTD charge-offs | 0 | 0 | 0 | 0 | 0 | (2,027 | ) | 0 | 0 | (2,027 | ) | |||||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 0 | 0 | 1,513 | 0 | 0 | 1,513 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (514 | ) | $ | 0 | $ | 0 | $ | (514 | ) | ||||||||||||||||
Bankcard | ||||||||||||||||||||||||||||||||||||
Term Loans Origination Year | Revolving amortized cost basis | Revolving loans converted to term loans | Total | |||||||||||||||||||||||||||||||||
As of September 30, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 7,985 | $ | 0 | $ | 7,985 | ||||||||||||||||||
Special Mention | 0 | 0 | 0 | 0 | 0 | 0 | 96 | 0 | 96 | |||||||||||||||||||||||||||
Substandard | 0 | 0 | 0 | 0 | 0 | 0 | 97 | 0 | 97 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 8,178 | $ | 0 | $ | 8,178 | ||||||||||||||||||
YTD charge-offs | 0 | 0 | 0 | 0 | 0 | 0 | (153 | ) | 0 | (153 | ) | |||||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 0 | 38 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (115 | ) | $ | 0 | $ | (115 | ) | ||||||||||||||||
Term Loans Origination Year | Revolving loans amortized cost basis | Revolving loans converted to term loans | Total | |||||||||||||||||||||||||||||||||
As of December 31, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 8,419 | $ | 0 | $ | 8,419 | ||||||||||||||||||
Special Mention | 0 | 0 | 0 | 0 | 0 | 0 | 362 | 0 | 362 | |||||||||||||||||||||||||||
Substandard | 0 | 0 | 0 | 0 | 0 | 0 | 156 | 0 | 156 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 8,937 | $ | 0 | $ | 8,937 | ||||||||||||||||||
YTD charge-offs | 0 | 0 | 0 | 0 | 0 | 0 | (221 | ) | 0 | (221 | ) | |||||||||||||||||||||||||
YTD recoveries | 0 | 0 | 0 | 0 | 0 | 0 | 52 | 0 | 52 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (169 | ) | $ | 0 | $ | (169 | ) | ||||||||||||||||
Other Consumer | ||||||||||||||||||||||||||||||||||||
Term Loans Origination Year | Revolving amortized cost basis | Revolving loans converted to term loans | Total | |||||||||||||||||||||||||||||||||
As of September 30, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 359,777 | $ | 337,360 | $ | 271,110 | $ | 143,594 | $ | 38,743 | $ | 15,543 | $ | 3,065 | $ | 0 | $ | 1,169,192 | ||||||||||||||||||
Special Mention | 0 | 0 | 0 | 0 | 0 | 6 | 4 | 0 | 10 | |||||||||||||||||||||||||||
Substandard | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total | $ | 359,777 | $ | 337,362 | $ | 271,110 | $ | 143,594 | $ | 38,743 | $ | 15,549 | $ | 3,069 | $ | 0 | $ | 1,169,204 | ||||||||||||||||||
YTD charge-offs | (4 | ) | (549 | ) | (580 | ) | (313 | ) | (102 | ) | (176 | ) | (6 | ) | 0 | (1,730 | ) | |||||||||||||||||||
YTD recoveries | 0 | 76 | 44 | 65 | 18 | 132 | 2 | 0 | 337 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | (4 | ) | $ | (473 | ) | $ | (536 | ) | $ | (248 | ) | $ | (84 | ) | $ | (44 | ) | $ | (4 | ) | $ | 0 | $ | (1,393 | ) | ||||||||||
Term Loans Origination Year | Revolving amortized cost basis | Revolving loans converted to term loans | Total | |||||||||||||||||||||||||||||||||
As of December 31, 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | ||||||||||||||||||||||||||||||
Internal Risk Grade: | ||||||||||||||||||||||||||||||||||||
Pass | $ | 419,768 | $ | 401,958 | $ | 231,172 | $ | 74,550 | $ | 34,435 | $ | 7,466 | $ | 6,110 | $ | 0 | $ | 1,175,459 | ||||||||||||||||||
Special Mention | 0 | 0 | 0 | 0 | 0 | 14,763 | 2 | 0 | 14,765 | |||||||||||||||||||||||||||
Substandard | 3 | 0 | 0 | 0 | 0 | 2,352 | 0 | 0 | 2,355 | |||||||||||||||||||||||||||
Doubtful | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | |||||||||||||||||||||||||||
Total | $ | 419,771 | $ | 401,958 | $ | 231,172 | $ | 74,550 | $ | 34,435 | $ | 24,582 | $ | 6,112 | $ | 0 | $ | 1,192,580 | ||||||||||||||||||
YTD charge-offs | (136 | ) | (1,013 | ) | (1,040 | ) | (393 | ) | (228 | ) | (484 | ) | (2 | ) | 0 | (3,296 | ) | |||||||||||||||||||
YTD recoveries | 3 | 74 | 113 | 30 | 43 | 216 | 0 | 0 | 479 | |||||||||||||||||||||||||||
YTD net charge-offs | $ | (133 | ) | $ | (939 | ) | $ | (927 | ) | $ | (363 | ) | $ | (185 | ) | $ | (268 | ) | $ | (2 | ) | $ | 0 | $ | (2,817 | ) | ||||||||||
Accrued Interest Receivable | Accrued Interest Receivable | |||||||||||||||
At March 31, 2021 | At December 31, 2020 | At September 30, 2021 | At December 31, 2020 | |||||||||||||
Commercial Real Estate: | ||||||||||||||||
Owner-occupied | $ | 4,716 | $ | 5,001 | $ | 3,343 | $ | 5,001 | ||||||||
Nonowner-occupied | 13,997 | 15,989 | 13,760 | 15,989 | ||||||||||||
Other Commercial | 15,513 | 12,320 | 9,031 | 12,320 | ||||||||||||
Residential Real Estate | 10,591 | 12,558 | 9,185 | 12,558 | ||||||||||||
Construction | 6,636 | 7,314 | 6,859 | 7,314 | ||||||||||||
Consumer: | ||||||||||||||||
Bankcard | 0 | 0 | 0 | 0 | ||||||||||||
Other consumer | 3,085 | 3,211 | 2,978 | 3,211 | ||||||||||||
$ | 54,538 | $ | 56,393 | $ | 45,156 | $ | 56,393 | |||||||||
Less: Allowance for credit losses | (99 | ) | (250 | ) | (26 | ) | (250 | ) | ||||||||
Total | $ | 54,439 | $ | 56,143 | $ | 45,130 | $ | 56,143 | ||||||||
Accrued Interest Receivables Written Off by Reversing Interest Income | ||||||||
Three Months Ended March 31 | ||||||||
2021 | 2020 | |||||||
Commercial Real Estate: | ||||||||
Owner-occupied | $ | 1 | $ | 17 | ||||
Nonowner-occupied | 36 | 7 | ||||||
Other Commercial | 6 | 12 | ||||||
Residential Real Estate | 28 | 70 | ||||||
Construction | 0 | 0 | ||||||
Consumer: | ||||||||
Bankcard | 0 | 0 | ||||||
Other consumer | 64 | 40 | ||||||
Total | $ | 135 | $ | 146 | ||||
Accrued Interest Receivables Written Off by Reversing Interest Income | ||||||||||||||||
Three Months Ended September 30 | Nine Months Ended September 30 | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Commercial real estate: | ||||||||||||||||
Owner-occupied | $ | 17 | $ | 16 | $ | 29 | $ | 116 | ||||||||
Nonowner-occupied | 59 | 30 | 99 | 75 | ||||||||||||
Other commercial | 5 | 40 | 14 | 85 | ||||||||||||
Residential real estate | 8 | 31 | 57 | 165 | ||||||||||||
Construction & land development | 3 | 508 | 3 | 508 | ||||||||||||
Consumer: | ||||||||||||||||
Bankcard | 0 | 0 | 0 | 0 | ||||||||||||
Other consumer | 31 | 29 | 137 | 96 | ||||||||||||
Total | $ | 123 | $ | 654 | $ | 339 | $ | 1,045 | ||||||||
Allowance for Loan Losses and Carrying Amount of Loans and Leases | ||||||||||||||||||||||||||||||||||||
For the Three Months Ended March 31, 2021 | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | Other Commercial | Residential Real Estate | Construction & Land Development | Bankcard | Allowance for Estimated Imprecision | Total | ||||||||||||||||||||||||||||||
Owner- occupied | Nonowner- occupied | Other Consumer | ||||||||||||||||||||||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||||||
Beginning balance | $ | 23,354 | $ | 49,150 | $ | 78,138 | $ | 29,125 | $ | 39,077 | $ | 322 | $ | 16,664 | $ | 0 | $ | 235,830 | ||||||||||||||||||
Charge-offs | (143 | ) | (3,101 | ) | (2,623 | ) | (213 | ) | (136 | ) | (35 | ) | (706 | ) | 0 | (6,957 | ) | |||||||||||||||||||
Recoveries | 6 | 253 | 1,347 | 653 | 44 | 6 | 106 | 0 | 2,415 | |||||||||||||||||||||||||||
Provision | (2,143 | ) | 1,600 | 7,642 | (4,574 | ) | (656 | ) | (22 | ) | (1,553 | ) | 0 | 294 | ||||||||||||||||||||||
Ending balance | $ | 21,074 | $ | 47,902 | $ | 84,504 | $ | 24,991 | $ | 38,329 | $ | 271 | $ | 14,511 | $ | 0 | $ | 231,582 | ||||||||||||||||||
Allowance for Loan Losses and Carrying Amount of Loans | ||||||||||||||||||||||||||||||||||||
For the Three Months Ended September 30, 2021 | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | Other Commercial | Residential Real Estate | Construction & Land Development | Bankcard | Allowance for Estimated Imprecision | Total | ||||||||||||||||||||||||||||||
Owner- occupied | Nonowner- occupied | Other Consumer | ||||||||||||||||||||||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||||||
Beginning balance | $ | 19,303 | $ | 42,046 | $ | 79,881 | $ | 26,051 | $ | 35,147 | $ | 254 | $ | 14,863 | $ | 0 | $ | 217,545 | ||||||||||||||||||
Charge-offs | (159 | ) | (39 | ) | (765 | ) | (522 | ) | (128 | ) | (47 | ) | (344 | ) | 0 | (2,004 | ) | |||||||||||||||||||
Recoveries | 623 | 90 | 774 | 1,192 | 359 | 8 | 127 | 0 | 3,173 | |||||||||||||||||||||||||||
Provision | (4,573 | ) | (3,177 | ) | 1,539 | (1,198 | ) | (292 | ) | 38 | (160 | ) | 0 | (7,823 | ) | |||||||||||||||||||||
Ending balance | $ | 15,194 | $ | 38,920 | $ | 81,429 | $ | 25,523 | $ | 35,086 | $ | 253 | $ | 14,486 | $ | 0 | $ | 210,891 | ||||||||||||||||||
Allowance for Loan Losses and Carrying Amount of Loans | ||||||||||||||||||||||||||||||||||||
For the Nine Months Ended September 30, 2021 | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | Other Commercial | Residential Real Estate | Construction Land Development | Bankcard | Allowance for Estimated Imprecision | Total | ||||||||||||||||||||||||||||||
Owner- occupied | Nonowner- occupied | Other Consumer | ||||||||||||||||||||||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||||||
Beginning balance | $ | 23,354 | $ | 49,150 | $ | 78,138 | $ | 29,125 | $ | 39,077 | $ | 322 | $ | 16,664 | $ | 0 | $ | 235,830 | ||||||||||||||||||
Charge-offs | (369 | ) | (3,140 | ) | (3,389 | ) | (5,928 | ) | (383 | ) | (153 | ) | (1,730 | ) | 0 | (15,092 | ) | |||||||||||||||||||
Recoveries | 707 | 393 | 2,603 | 2,013 | 407 | 38 | 337 | 0 | 6,498 | |||||||||||||||||||||||||||
Provision | (8,498 | ) | (7,483 | ) | 4,077 | 313 | (4,015 | ) | 46 | (785 | ) | 0 | (16,345 | ) | ||||||||||||||||||||||
Ending balance | $ | 15,194 | $ | 38,920 | $ | 81,429 | $ | 25,523 | $ | 35,086 | $ | 253 | $ | 14,486 | $ | 0 | $ | 210,891 | ||||||||||||||||||
Allowance for Loan and Lease Losses and Carrying Amount of Loans and Leases | ||||||||||||||||||||||||||||||||||||
For the Year Ended December 31, 2020 | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | Other Commercial | Residential Real Estate | Construction & Land Development | Bankcard | Allowance for Estimated Imprecision | Total | ||||||||||||||||||||||||||||||
Owner- occupied | Nonowner- occupied | Other Consumer | ||||||||||||||||||||||||||||||||||
Allowance for Loan and Lease Losses: | ||||||||||||||||||||||||||||||||||||
Beginning balance | $ | 5,554 | $ | 8,524 | $ | 47,325 | $ | 8,997 | $ | 3,353 | $ | 74 | $ | 2,933 | $ | 297 | $ | 77,057 | ||||||||||||||||||
Impact of the adoption of ASU 2016-13 on January 1, 2020 | 9,737 | 9,023 | (4,829 | ) | 13,097 | 14,817 | 28 | 10,745 | (297 | ) | 52,321 | |||||||||||||||||||||||||
Impact of the adoption of ASU 2016-13 for PCD loans onJanuary 1, 2020 | 1,843 | 121 | 938 | 174 | 2,045 | 0 | 0 | 0 | 5,121 | |||||||||||||||||||||||||||
Initial allowance for PCD loans (acquired during the period) | 1,955 | 6,418 | 7,032 | 652 | 2,570 | 0 | 8 | 0 | 18,635 | |||||||||||||||||||||||||||
Charge-offs | (2,195 | ) | (6,134 | ) | (17,350 | ) | (1,760 | ) | (2,027 | ) | (221 | ) | (3,296 | ) | 0 | (32,983 | ) | |||||||||||||||||||
Recoveries | 795 | 1,023 | 4,461 | 1,063 | 1,513 | 52 | 479 | 0 | 9,386 | |||||||||||||||||||||||||||
Provision | 5,665 | 30,175 | 40,561 | 6,902 | 16,806 | 389 | 5,795 | 0 | 106,293 | |||||||||||||||||||||||||||
Ending balance | $ | 23,354 | $ | 49,150 | $ | 78,138 | $ | 29,125 | $ | 39,077 | $ | 322 | $ | 16,664 | $ | 0 | $ | 235,830 | ||||||||||||||||||
Allowance for Loan and Lease Losses and Carrying Amount of Loans and Leases | ||||||||||||||||||||||||||||||||||||
For the Year Ended December 31, 2020 | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | Construction | Allowance for | ||||||||||||||||||||||||||||||||||
Owner- occupied | Nonowner- occupied | Other Commercial | Residential Real Estate | & Land Development | Bankcard | Other Consumer | Estimated Imprecision | Total | ||||||||||||||||||||||||||||
Allowance for Loan and Lease Losses: | ||||||||||||||||||||||||||||||||||||
Beginning balance | $ | 5,554 | $ | 8,524 | $ | 47,325 | $ | 8,997 | $ | 3,353 | $ | 74 | $ | 2,933 | $ | 297 | $ | 77,057 | ||||||||||||||||||
Impact of the adoption of ASU | 9,737 | 9,023 | (4,829 | ) | 13,097 | 14,817 | 28 | 10,745 | (297 | ) | 52,321 | |||||||||||||||||||||||||
Impact of the adoption of ASU 2016-13 for PCD loans on January 1, 2020 | 1,843 | 121 | 938 | 174 | 2,045 | 0 | 0 | 0 | 5,121 | |||||||||||||||||||||||||||
Initial allowance for PCD loans | 1,955 | 6,418 | 7,032 | 652 | 2,570 | 0 | 8 | 0 | 18,635 | |||||||||||||||||||||||||||
Charge-offs | (2,195 | ) | (6,134 | ) | (17,350 | ) | (1,760 | ) | (2,027 | ) | (221 | ) | (3,296 | ) | 0 | (32,983 | ) | |||||||||||||||||||
Recoveries | 795 | 1,023 | 4,461 | 1,063 | 1,513 | 52 | 479 | 0 | 9,386 | |||||||||||||||||||||||||||
Provision | 5,665 | 30,175 | 40,561 | 6,902 | 16,806 | 389 | 5,795 | 0 | 106,293 | |||||||||||||||||||||||||||
Ending balance | $ | 23,354 | $ | 49,150 | $ | 78,138 | $ | 29,125 | $ | 39,077 | $ | 322 | $ | 16,664 | $ | 0 | $ | 235,830 | ||||||||||||||||||
March 31, 2021 | ||||||||||||||||||||||||
Community Banking | Mortgage Banking | Total | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | |||||||||||||||||||
Amortized intangible assets: | ||||||||||||||||||||||||
Core deposit intangible assets | $ | 101,767 | ($ | 77,586 | ) | $ | 0 | $ | 0 | $ | 101,767 | ($ | 77,586 | ) | ||||||||||
Non-amortized intangible assets: | ||||||||||||||||||||||||
George Mason trade name | $ | 0 | $ | 1,080 | $ | 1,080 | ||||||||||||||||||
Crescent trade name | 0 | 196 | 196 | |||||||||||||||||||||
Total | $ | 0 | $ | 1,276 | $ | 1,276 | ||||||||||||||||||
Goodwill not subject to amortization | $ | 1,798,723 | $ | 5,315 | $ | 1,804,038 | ||||||||||||||||||
December 31, 2020 | September 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||
Community Banking | Mortgage Banking | Total | Community Banking | Mortgage Banking | Total | |||||||||||||||||||||||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | |||||||||||||||||||||||||||||||||||||
Amortized intangible assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Core deposit intangible assets | $ | 101,767 | ($ | 76,120 | ) | $ | 0 | $ | 0 | $ | 101,767 | ($ | 76,120 | ) | $ | 101,767 | ($ | 80,519 | ) | $ | 0 | $ | 0 | $ | 101,767 | ($ | 80,519 | ) | ||||||||||||||||||||
Non-amortized intangible assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
George Mason trade name | $ | 0 | $ | 1,080 | $ | 1,080 | $ | 0 | $ | 1,080 | $ | 1,080 | ||||||||||||||||||||||||||||||||||||
Crescent trade name | 0 | 196 | 196 | 0 | 196 | 196 | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 0 | $ | 1,276 | $ | 1,276 | $ | 0 | $ | 1,276 | $ | 1,276 | ||||||||||||||||||||||||||||||||||||
Goodwill not subject to amortization | $ | 1,791,533 | $ | 5,315 | $ | 1,796,848 | $ | 1,804,725 | $ | 5,315 | $ | 1,810,040 | ||||||||||||||||||||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||
Community Banking | Mortgage Banking | Total | ||||||||||||||||||||||||||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | |||||||||||||||||||||||||||||||||||||||||||
Amortized intangible assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Core deposit intangible assets | $ | 101,767 | ($ | 76,120 | ) | $ | 0 | $ | 0 | $ | 101,767 | ($ | 76,120 | ) | ||||||||||||||||||||||||||||||||||
Non-amortized intangible assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
George Mason trade name | $ | 0 | $ | 1,080 | $ | 1,080 | ||||||||||||||||||||||||||||||||||||||||||
Crescent trade name | 0 | 196 | 196 | |||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 0 | $ | 1,276 | $ | 1,276 | ||||||||||||||||||||||||||||||||||||||||||
Goodwill not subject to amortization | $ | 1,791,533 | $ | 5,315 | $ | 1,796,848 | ||||||||||||||||||||||||||||||||||||||||||
Community Banking | Mortgage Banking | Total | ||||||||||
Goodwill at December 31, 2020 | $ | 1,791,533 | $ | 5,315 | $ | 1,796,848 | ||||||
Preliminary addition to goodwill from Carolina Financial acquisition | 7,190 | 0 | 7,190 | |||||||||
Goodwill at March 31, 2021 | $ | 1,798,723 | $ | 5,315 | $ | 1,804,038 | ||||||
Community Banking | Mortgage Banking | Total | ||||||||||
Goodwill at December 31, 2020 | $ | 1,791,533 | $ | 5,315 | $ | 1,796,848 | ||||||
Goodwill from Carolina Financial acquisition | 13,192 | 0 | 13,192 | |||||||||
Goodwill at September 30, 2021 | $ | 1,804,725 | $ | 5,315 | $ | 1,810,040 | ||||||
Year | Amount | |||
2021 | $ | 5,866 | ||
2022 | 4,983 | |||
2023 | 4,680 | |||
2024 | 3,255 | |||
2025 | 2,942 | |||
2026 and thereafter | 3,921 |
Three Months Ended September 30 | Nine Months Ended September 30 | |||||||||||||||||||
Three Months Ended March 31, 2021 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||
MSRs beginning balance | $ | 22,338 | $ | 24,173 | $ | 20,910 | $ | 22,338 | $ | 0 | ||||||||||
Addition from acquisition of subsidiary | 0 | 0 | 0 | 20,123 | ||||||||||||||||
Amount capitalized | 3,224 | 2,524 | 2,500 | 8,859 | 4,391 | |||||||||||||||
Purchased servicing | 0 | |||||||||||||||||||
Amount amortized | (2,161 | ) | (2,478 | ) | (1,887 | ) | (6,978 | ) | (2,991 | ) | ||||||||||
MSRs ending balance | $ | 23,401 | $ | 24,219 | $ | 21,523 | $ | 24,219 | $ | 21,523 | ||||||||||
MSRs valuation allowance beginning balance | $ | (1,383 | ) | $ | (1,633 | ) | $ | (710 | ) | $ | (1,383 | ) | $ | 0 | ||||||
Aggregate additions charged and recoveries credited to operations | 250 | 0 | 629 | 0 | ||||||||||||||||
MSRs impairment | 0 | 0 | (400 | ) | (629 | ) | (1,110 | ) | ||||||||||||
MSRs valuation allowance ending balance | $ | (1,383 | ) | $ | (1,383 | ) | $ | (1,110 | ) | $ | (1,383 | ) | $ | (1,110 | ) | |||||
MSRs, net of valuation allowance | $ | 22,018 | $ | 22,836 | $ | 20,413 | $ | 22,836 | $ | 20,413 | ||||||||||
Three Months Ended | ||||||||||||||||||||
Classification | March 31, 2021 | March 31, 2020 | Classification | Three Months Ended September 30, 2021 | Three Months Ended September 30, 2020 | |||||||||||||||
Operating lease cost | Net occupancy expense | $ | 5,349 | $ | 5,066 | Net occupancy expense | $ | 5,360 | $ | 5,704 | ||||||||||
Sublease income | Net occupancy expense | (297 | ) | (205 | ) | Net occupancy expense | (291 | ) | (102 | ) | ||||||||||
Net lease cost | $ | 5,052 | $ | 4,861 | $ | 5,069 | $ | 5,602 | ||||||||||||
Classification | Nine Months Ended September 30, 2021 | Nine Months Ended September 30, 2020 | ||||||||
Operating lease cost | Net occupancy expense | $ | 16,037 | $ | 16,665 | |||||
Sublease income | Net occupancy expense | (946 | ) | (496 | ) | |||||
Net lease cost | $ | 15,091 | $ | 16,169 | ||||||
Classification | March 31, 2021 | December 31, 2020 | Classification | September 30, 2021 | December 31, 2020 | |||||||||||||||
Operating lease right-of-use | Operating lease right-of-use assets | $ | 69,369 | $ | 69,520 | Operating lease right-of-use assets | $ | 75,593 | $ | 69,520 | ||||||||||
Operating lease liabilities | Operating lease liabilities | $ | 73,531 | $ | 73,213 | Operating lease liabilities | $ | 80,518 | $ | 73,213 |
Weighted-average remaining lease term: | ||||
Operating leases | ||||
Weighted-average discount rate: | ||||
Operating leases | % |
Three Months Ended | Three Months Ended | |||||||||||||||
March 31, 2021 | March 31, 2020 | September 30, 2021 | September 30, 2020 | |||||||||||||
Cash paid for amounts in the measurement of lease liabilities: | ||||||||||||||||
Operating cash flows from operating leases | $ | 5,446 | $ | 5,017 | $ | 5,533 | $ | 5,854 | ||||||||
ROU assets obtained in the exchange for lease liabilties | 4,443 | 3,783 | ||||||||||||||
ROU assets obtained in the exchange for lease liabilities | 13,606 | 7,148 | ||||||||||||||
Nine Months Ended | ||||||||||||||||
September 30, 2021 | September 30, 2020 | |||||||||||||||
Cash paid for amounts in the measurement of lease liabilities: | ||||||||||||||||
Operating cash flows from operating leases | $ | 16,560 | $ | 16,593 | ||||||||||||
ROU assets obtained in the exchange for lease liabilities | 19,888 | 19,480 |
Amount | ||||||||
Year | As of March 31, 2021 | As of December 31, 2020 | ||||||
2021 | $ | 15,408 | $ | 20,172 | ||||
2022 | 16,744 | 16,196 | ||||||
2023 | 13,237 | 12,723 | ||||||
2024 | 8,716 | 8,242 |
Amount | Amount | |||||||||||||||
Year | As of March 31, 2021 | As of December 31, 2020 | As of September 30, 2021 | As of December 31, 2020 | ||||||||||||
2021 | $ | 5,168 | $ | 20,172 | ||||||||||||
2022 | 18,395 | 16,196 | ||||||||||||||
2023 | 15,354 | 12,723 | ||||||||||||||
2024 | 10,830 | 8,242 | ||||||||||||||
2025 | 5,982 | 5,516 | 8,026 | 5,516 | ||||||||||||
Thereafter | 18,460 | 15,330 | 28,217 | 15,330 | ||||||||||||
Total lease payments | 78,547 | 78,179 | 85,990 | 78,179 | ||||||||||||
Less: imputed interest | (5,016 | ) | (4,966 | ) | (5,472 | ) | (4,966 | ) | ||||||||
Total | $ | 73,531 | $ | 73,213 | $ | 80,518 | $ | 73,213 | ||||||||
Year | Amount | Amount | ||||||
2021 | $ | 500,000 | $ | 500,000 | ||||
2022 | 22,671 | 21,648 | ||||||
2023 | 0 | 0 | ||||||
2024 | 0 | 0 | ||||||
2025 and thereafter | 11,277 | 11,134 | ||||||
Total | $ | 533,948 | $ | 532,782 | ||||
Asset Derivatives | Asset Derivatives | |||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2021 | December 31, 2020 | September 30, 2021 | December 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
Balance Sheet Location | Notional Amount | Fair Value | Balance Sheet Location | Notional Amount | Fair Value | Balance Sheet Location | Notional Amount | Fair Value | Balance Sheet Location | Notional Amount | Fair Value | |||||||||||||||||||||||||||||||||||||
Cash Flow Hedges: | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest rate swap contracts (hedging FHLB borrowings) | Other assets | $ | 500,000 | $ | 23,918 | Other assets | $ | 500,000 | $ | 4,378 | Other assets | $ | 500,000 | $ | 17,833 | Other assets | $ | 500,000 | $ | 4,378 | ||||||||||||||||||||||||||||
Total Cash Flow Hedges | $ | 500,000 | $ | 23,918 | $ | 500,000 | $ | 4,378 | $ | 500,000 | $ | 17,833 | $ | 500,000 | $ | 4,378 | ||||||||||||||||||||||||||||||||
Total derivatives designated as hedging instruments | $ | 500,000 | $ | 23,918 | $ | 500,000 | $ | 4,378 | $ | 500,000 | $ | 17,833 | $ | 500,000 | $ | 4,378 | ||||||||||||||||||||||||||||||||
Derivatives not designated as hedging instruments | ||||||||||||||||||||||||||||||||||||||||||||||||
Forward loan sales commitments | Other assets | $ | 40,905 | $ | 562 | Other assets | $ | 62,418 | $ | 1,581 | Other assets | $ | 34,891 | $ | 262 | Other assets | $ | 62,418 | $ | 1,581 | ||||||||||||||||||||||||||||
TBA mortgage-backed securities | Other assets | 1,108,571 | 17,887 | Other assets | 0 | 0 | Other assets | 727,521 | 4,194 | Other assets | 0 | 0 | ||||||||||||||||||||||||||||||||||||
Interest rate lock commitments | Other assets | 1,035,181 | 21,317 | Other assets | 973,350 | 38,332 | Other assets | 684,170 | 14,447 | Other assets | 973,350 | 38,332 | ||||||||||||||||||||||||||||||||||||
Total derivatives not designated as hedging instruments | $ | 2,184,657 | $ | 39,766 | $ | 1,035,768 | $ | 39,913 | $ | 1,446,582 | $ | 18,903 | $ | 1,035,768 | $ | 39,913 | ||||||||||||||||||||||||||||||||
Total asset derivatives | $ | 2,684,657 | $ | 63,684 | $ | 1,535,768 | $ | 44,291 | $ | 1,946,582 | $ | 36,736 | $ | 1,535,768 | $ | 44,291 | ||||||||||||||||||||||||||||||||
Liability Derivatives | ||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2021 | December 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||
Balance Sheet Location | Notional Amount | Fair Value | Balance Sheet Location | Notional Amount | Fair Value | |||||||||||||||||||||||||||||||||||||||||||
Derivatives designated as hedging instruments | ||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Hedges: | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest rate swap contracts (hedging commercial loans) | Other liabilities | $ | 73,606 | $ | 3,879 | Other liabilities | $ | 77,011 | $ | 6,782 | ||||||||||||||||||||||||||||||||||||||
Total Fair Value Hedges | $ | 73,606 | $ | 3,879 | $ | 77,011 | $ | 6,782 | ||||||||||||||||||||||||||||||||||||||||
Total derivatives designated as hedging instruments | $ | 73,606 | $ | 3,879 | $ | 77,011 | $ | 6,782 | ||||||||||||||||||||||||||||||||||||||||
Derivatives not designated as hedging instruments | ||||||||||||||||||||||||||||||||||||||||||||||||
Forward loan sales commitments | Other liabilities | $ | 31,504 | $ | 222 | Other liabilities | $ | 0 | $ | 0 | ||||||||||||||||||||||||||||||||||||||
Interest rate lock commitments | Other liabilities | 474,719 | 130 | 789,000 | 6,276 | |||||||||||||||||||||||||||||||||||||||||||
Total derivatives not designated as hedging instruments | $ | 506,223 | $ | 352 | $ | 789,000 | $ | 6,276 | ||||||||||||||||||||||||||||||||||||||||
Total liability derivatives | $ | 579,829 | $ | 4,231 | $ | 866,011 | $ | 13,058 | ||||||||||||||||||||||||||||||||||||||||
Liability Derivatives | |||||||||||||||||||||||||
March 31, 2021 | December 31, 2020 | ||||||||||||||||||||||||
Balance Sheet Location | Notional Amount | Fair Value | Balance Sheet Location | Notional Amount | Fair Value | ||||||||||||||||||||
Derivatives designated as hedging instruments | |||||||||||||||||||||||||
Fair Value Hedges: | |||||||||||||||||||||||||
Interest rate swap contracts (hedging commercial loans) | Other liabilities | $ | 75,880 | $ | 3,659 | Other liabilities | $ | 77,011 | $ | 6,782 | |||||||||||||||
Total Fair Value Hedges | $ | 75,880 | $ | 3,659 | $ | 77,011 | $ | 6,782 | |||||||||||||||||
Total derivatives designated as hedging instruments | $ | 75,880 | $ | 3,659 | $ | 77,011 | $ | 6,782 | |||||||||||||||||
Derivatives not designated as hedging instruments | |||||||||||||||||||||||||
Forward loan sales commitments | Other liabilities | $ | 69,097 | $ | 1,972 | Other liabilities | $ | 0 | $ | 0 | |||||||||||||||
TBA mortgage-backed securities | Other liabilities | 0 | 0 | 789,000 | 6,276 | ||||||||||||||||||||
Total derivatives not designated as hedging instruments | $ | 69,097 | $ | 1,972 | $ | 789,000 | $ | 6,276 | |||||||||||||||||
Total liability derivatives | $ | 144,977 | $ | 5,631 | $ | 866,011 | $ | 13,058 | |||||||||||||||||
Derivatives in Fair Value Hedging Relationships | Location in the Statement of Condition | March 31, 2021 | |||||||||||||||||||||||||||
September 30, 2021 | |||||||||||||||||||||||||||||
Derivatives in Fair Value Hedging Relationships | Location in the Statement of Condition | Carrying Amount of the Hedged Assets/(Liabilities) | Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities) | Cumulative Amount of Fair Value Hedging Adjustment Remaining for any Hedged Assets/ (Liabilities) for which Hedge Accounting has been Discontinued | Location in the Statement of Condition | Carrying Amount of the Hedged Assets/(Liabilities) | Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities) | Cumulative Amount of Fair Value Hedging Adjustment Remaining for any Hedged Assets/ (Liabilities) for which Hedge Accounting has been Discontinued | |||||||||||||||||||||
$ | 76,666 | $ | (3,659 | ) | $ | 0 | Loans, net of unearned income | $ | 74,368 | $ | (3,879 | ) | $ | 0 | |||||||||||||||
Derivatives in Fair Value Hedging Relationships | Location in the Statement of Condition | December 31, 2020 | |||||||||||||||||||||||||||
Carrying Amount of the Hedged Assets/(Liabilities) | Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities) | Cumulative Amount of Fair Value Hedging Adjustment Remaining for any Hedged Assets/ (Liabilities) for which Hedge Accounting has been Discontinued | |||||||||||||||||||||||||||
December 31, 2020 | |||||||||||||||||||||||||||||
Derivatives in Fair Value Hedging Relationships | Location in the Statement of Condition | Carrying Amount of the Hedged Assets/(Liabilities) | Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities) | Cumulative Amount of Fair Value Hedging Adjustment Remaining for any Hedged Assets/ (Liabilities) for which Hedge Accounting has been Discontinued | Location in the Statement of Condition | Carrying Amount of the Hedged Assets/(Liabilities) | Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities) | Cumulative Amount of Fair Value Hedging Adjustment Remaining for any Hedged Assets/ (Liabilities) for which Hedge Accounting has been Discontinued | |||||||||||||||||||||
Loans, net of unearned income | $ | 77,810 | $ | (6,782 | ) | $ | 0 |
Three Months Ended | ||||||||||||
Income Statement Location | March 31, 2021 | March 31, 2020 | ||||||||||
Derivatives in hedging relationships | ||||||||||||
Cash flow Hedges: | ||||||||||||
Interest rate swap contracts | Interest on long-term borrowings | | $ | (223 | ) | $ | 0 | |||||
Fair Value Hedges: | ||||||||||||
Interest rate swap contracts | Interest and fees on loans | | $ | (235 | ) | $ | (443 | ) | ||||
Total derivatives in hedging relationships | $ | (458 | ) | $ | (443 | ) | ||||||
Derivatives not designated as hedging instruments | ||||||||||||
Forward loan sales commitments | Income from Mortgage Banking Activities | | $ | (2,990 | ) | $ | 760 | |||||
TBA mortgage-backed securities | Income from Mortgage Banking Activities | | 24,163 | (18,975 | ) | |||||||
Interest rate lock commitments | Income from Mortgage Banking Activities | | (6,991 | ) | 13,696 | |||||||
Total derivatives not designated as hedging instruments | $ | 14,182 | $ | (4,519 | ) | |||||||
Total derivatives | $ | 13,724 | $ | (4,962 | ) | |||||||
Three Months Ended | ||||||||||
Income Statement Location | September 30, 2021 | September 30, 2020 | ||||||||
Derivatives in hedging relationships | ||||||||||
Cash flow Hedges: | ||||||||||
Interest rate swap contracts | Interest on long-term borrowings | $ | (382 | ) | $ | 0 | ||||
Fair Value Hedges: | ||||||||||
Interest rate swap contracts | Interest and fees on loans | $ | (447 | ) | $ | (409 | ) | |||
Total derivatives in hedging relationships | $ | (829 | ) | $ | (409 | ) | ||||
Derivatives not designated as hedging instruments | ||||||||||
Forward loan sales commitments | Income from Mortgage Banking Activities | $ | (257 | ) | $ | 246 | ||||
TBA mortgage-backed securities | Income from Mortgage Banking Activities | 5,766 | 1,604 | |||||||
Interest rate lock commitments | Income from Mortgage Banking Activities | (1,305 | ) | 20,915 | ||||||
Total derivatives not designated as hedging instruments | $ | 4,204 | $ | 22,765 | ||||||
Total derivatives | $ | 3,375 | $ | 22,356 | ||||||
Income Statement Location | Nine Months Ended | |||||||||
September 30, 2021 | September 30, 2020 | |||||||||
Derivatives in hedging relationships | ||||||||||
Cash flow Hedges: | ||||||||||
Interest rate swap contracts | Interest on long-term borrowings | $ | (968 | ) | $ | 0 | ||||
Fair Value Hedges: | ||||||||||
Interest rate swap contracts | Interest and fees on loans | $ | (1,240 | ) | $ | (1,129 | ) | |||
Total derivatives in hedging relationships | $ | (2,208 | ) | $ | (1,129 | ) | ||||
Derivatives not designated as hedging instruments | ||||||||||
Forward loan sales commitments | Income from Mortgage Banking Activities | $ | (1,541 | ) | $ | (315 | ) | |||
TBA mortgage-backed securities | Income from Mortgage Banking Activities | 10,470 | (167 | ) | ||||||
Interest rate lock commitments | Income from Mortgage Banking Activities | (17,292 | ) | 33,084 | ||||||
Total derivatives not designated as hedging instruments | $ | (8,363 | ) | $ | 32,602 | |||||
Total derivatives | $ | (10,571 | ) | $ | 31,473 | |||||
Level 1 | - | Valuation is based on quoted prices in active markets for identical assets and liabilities. | ||
Level 2 | - | Valuation is based on observable inputs including quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets and liabilities in less active markets, and model-based valuation techniques for which significant assumptions can be derived primarily from or corroborated by observable data in the market. | ||
Level 3 | - | Valuation is based on model-based techniques that use one or more significant inputs or assumptions that are unobservable in the market. |
Fair Value at March 31, 2021 Using | ||||||||||||||||
Description | Balance as of March 31, 2021 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets | ||||||||||||||||
Available for sale debt securities: | ||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 14,935 | $ | 0 | $ | 14,935 | $ | 0 | ||||||||
State and political subdivisions | 585,231 | 0 | 585,231 | 0 | ||||||||||||
Residential mortgage-backed securities | ||||||||||||||||
Agency | 1,002,219 | 0 | 1,002,219 | 0 | ||||||||||||
Non-agency | 8,249 | 0 | 8,249 | 0 | ||||||||||||
Commercial mortgage-backed securities | ||||||||||||||||
Agency | 674,426 | 0 | 674,426 | 0 | ||||||||||||
Asset-backed securities | 398,800 | 0 | 398,800 | 0 | ||||||||||||
Single issue trust preferred securities | 17,434 | 0 | 17,434 | 0 | ||||||||||||
Other corporate securities | 470,369 | 6,095 | 464,274 | 0 | ||||||||||||
Total available for sale securities | 3,171,663 | 6,095 | 3,165,568 | 0 |
Fair Value at September 30, 2021 Using | ||||||||||||||||
Description | Balance as of September 30, 2021 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets | ||||||||||||||||
Available for sale debt securities: | ||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 13,045 | $ | 0 | $ | 13,045 | $ | 0 | ||||||||
State and political subdivisions | 620,687 | 0 | 620,687 | 0 | ||||||||||||
Residential mortgage-backed securities | ||||||||||||||||
Agency | 1,034,014 | 0 | 1,034,014 | 0 | ||||||||||||
Non-agency | 38,069 | 0 | 38,069 | 0 | ||||||||||||
Commercial mortgage-backed securities | ||||||||||||||||
Agency | 631,048 | 0 | 631,048 | 0 | ||||||||||||
Asset-backed securities | 535,011 | 0 | 535,011 | 0 | ||||||||||||
Single issue trust preferred securities | 16,482 | 0 | 16,482 | 0 | ||||||||||||
Other corporate securities | 521,628 | 5,833 | 515,795 | 0 | ||||||||||||
Total available for sale securities | 3,409,984 | 5,833 | 3,404,151 | 0 | ||||||||||||
Equity securities: | ||||||||||||||||
Financial services industry | 170 | 170 | 0 | 0 | ||||||||||||
Equity mutual funds (1) | 5,948 | 5,948 | 0 | 0 | ||||||||||||
Other equity securities | 5,866 | 5,866 | 0 | 0 | ||||||||||||
Total equity securities | 11,984 | 11,984 | 0 | 0 |
Fair Value at September 30, 2021 Using | ||||||||||||||||||||||||||||||||
Description | Balance as of September 30, 2021 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||||||||||||||||||
Loans held for sale | 493,299 | 0 | 45,462 | 447,837 | ||||||||||||||||||||||||||||
Derivative financial assets: | ||||||||||||||||||||||||||||||||
Interest rate swap contracts | 17,833 | 0 | 17,833 | 0 | ||||||||||||||||||||||||||||
Forward sales commitments | 262 | 0 | 262 | 0 | ||||||||||||||||||||||||||||
TBA mortgage-backed securities | 4,194 | 0 | 1,029 | 3,165 | ||||||||||||||||||||||||||||
Interest rate lock commitments | 14,447 | 0 | 1,522 | 12,925 | ||||||||||||||||||||||||||||
Total derivative financial assets | 36,736 | 0 | 20,646 | 16,090 | ||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
Derivative financial liabilities: | ||||||||||||||||||||||||||||||||
Interest rate swap contracts | 3,879 | 0 | 3,879 | 0 | ||||||||||||||||||||||||||||
Forward sales commitments | 222 | 0 | 0 | 222 | ||||||||||||||||||||||||||||
Interest rate lock commitments | 130 | 0 | 0 | 130 | ||||||||||||||||||||||||||||
Total derivative financial liabilities | 4,231 | 0 | 3,879 | 352 | ||||||||||||||||||||||||||||
(1) The equity mutual funds are within a rabbi trust for the payment of benefits under a deferred compensation plan for certain key officers of United and its subsidiaries. | (1) The equity mutual funds are within a rabbi trust for the payment of benefits under a deferred compensation plan for certain key officers of United and its subsidiaries. | |||||||||||||||||||||||||||||||
Fair Value at March 31, 2021 Using | Fair Value at December 31, 2020 Using | |||||||||||||||||||||||||||||||
Description | Balance as of March 31, 2021 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Balance as of December 31, 2020 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
Available for sale debt securities: | ||||||||||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 66,344 | $ | 0 | $ | 66,344 | $ | 0 | ||||||||||||||||||||||||
State and political subdivisions | 565,160 | 0 | 565,160 | 0 | ||||||||||||||||||||||||||||
Residential mortgage-backed securities | ||||||||||||||||||||||||||||||||
Agency | 928,891 | 0 | 928,891 | 0 | ||||||||||||||||||||||||||||
Non-agency | 21,776 | 0 | 21,776 | 0 | ||||||||||||||||||||||||||||
Commercial mortgage-backed securities | ||||||||||||||||||||||||||||||||
Agency | 675,145 | 0 | 675,145 | 0 | ||||||||||||||||||||||||||||
Asset-backed securities | 294,623 | 0 | 294,623 | 0 | ||||||||||||||||||||||||||||
Single issue trust preferred securities | 17,027 | 0 | 17,027 | 0 | ||||||||||||||||||||||||||||
Other corporate securities | 384,393 | 6,207 | 378,186 | 0 | ||||||||||||||||||||||||||||
Total available for sale securities | 2,953,359 | 6,207 | 2,947,152 | 0 | ||||||||||||||||||||||||||||
Equity securities: | ||||||||||||||||||||||||||||||||
Financial services industry | 161 | 161 | 0 | 0 | 134 | 134 | 0 | 0 | ||||||||||||||||||||||||
Equity mutual funds (1) | 5,016 | 5,016 | 0 | 0 | 4,602 | 4,602 | 0 | 0 | ||||||||||||||||||||||||
Other equity securities | 5,877 | 5,877 | 0 | 0 | 5,982 | 5,982 | 0 | 0 | ||||||||||||||||||||||||
Total equity securities | 11,054 | 11,054 | 0 | 0 | 10,718 | 10,718 | 0 | 0 | ||||||||||||||||||||||||
Loans held for sale | 808,134 | 0 | 64,684 | 743,450 | 698,341 | 0 | 43,608 | 654,733 | ||||||||||||||||||||||||
Derivative financial assets: | ||||||||||||||||||||||||||||||||
Interest rate swap contracts | 23,918 | 0 | 23,918 | 0 | 4,378 | 0 | 4,378 | 0 | ||||||||||||||||||||||||
Forward sales commitments | 562 | 0 | 562 | 0 | 1,581 | 0 | 1,581 | 0 | ||||||||||||||||||||||||
TBA mortgage-backed securities | 17,887 | 0 | 2,314 | 15,573 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
Interest rate lock commitments | 21,317 | 0 | 3,508 | 17,809 | 38,332 | 0 | 6,321 | 32,011 | ||||||||||||||||||||||||
Total derivative financial assets | 63,684 | 0 | 30,302 | 33,382 | 44,291 | 0 | 12,280 | 32,011 | ||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
Derivative financial liabilities: | ||||||||||||||||||||||||||||||||
Interest rate swap contracts | 3,659 | 0 | 3,659 | 0 | ||||||||||||||||||||||||||||
Forward sales commitments | 1,972 | 0 | 1,972 | 0 | ||||||||||||||||||||||||||||
Total derivative financial liabilities | 5,631 | 0 | 5,631 | 0 |
Fair Value at December 31, 2020 Using | ||||||||||||||||
Description | Balance as of December 31, 2020 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets | ||||||||||||||||
Available for sale debt securities: | ||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 66,344 | $ | 0 | $ | 66,344 | $ | 0 | ||||||||
State and political subdivisions | 565,160 | 0 | 565,160 | 0 | ||||||||||||
Residential mortgage-backed securities | ||||||||||||||||
Agency | 928,891 | 0 | 928,891 | 0 | ||||||||||||
Non-agency | 21,776 | 0 | 21,776 | 0 | ||||||||||||
Commercial mortgage-backed securities | ||||||||||||||||
Agency | 675,145 | 0 | 675,145 | 0 | ||||||||||||
Asset-backed securities | 294,623 | 0 | 294,623 | 0 | ||||||||||||
Single issue trust preferred securities | 17,027 | 0 | 17,027 | 0 | ||||||||||||
Other corporate securities | 384,393 | 6,207 | 378,186 | 0 | ||||||||||||
Total available for sale securities | 2,953,359 | 6,207 | 2,947,152 | 0 | ||||||||||||
Equity securities: | ||||||||||||||||
Financial services industry | 134 | 134 | 0 | 0 | ||||||||||||
Equity mutual funds (1) | 4,602 | 4,602 | 0 | 0 | ||||||||||||
Other equity securities | 5,982 | 5.982 | 0 | 0 | ||||||||||||
Total equity securities | 10,718 | 10,718 | 0 | 0 | ||||||||||||
Loans held for sale | 698,341 | 0 | 43,608 | 654,733 | ||||||||||||
Derivative financial assets: | ||||||||||||||||
Interest rate swap contracts | 4,378 | 0 | 4,378 | 0 | ||||||||||||
Forward sales commitments | 1,581 | 0 | 1,581 | 0 | ||||||||||||
TBA mortgage-backed securities | 0 | 0 | 0 | 0 |
Fair Value at December 31, 2020 Using | ||||||||||||||||
Description | Balance as of December 31, 2020 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Liabilities | ||||||||||||||||
Derivative financial liabilities: | ||||||||||||||||
Interest rate swap contracts | 6,782 | 0 | 6,782 | 0 | ||||||||||||
TBA mortgage-backed securities | 6,276 | 0 | 6,276 | 0 | ||||||||||||
Total derivative financial liabilities | 13,058 | 0 | 13,058 | 0 |
(1) The equity mutual funds are w i thin a rabbi trust for the payment of benefits under a deferred compensation plan for certain key officers of United and its subsidiaries. |
Fair Value at December 31, 2020 Using | ||||||||||||||||
Description | Balance as of December 31, 2020 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Interest rate lock commitments | 38,332 | 0 | 6,321 | 32,011 | ||||||||||||
Total derivative financial assets | 44,291 | 0 | 12,280 | 32,011 | ||||||||||||
Liabilities | ||||||||||||||||
Derivative financial liabilities: | ||||||||||||||||
Interest rate swap contracts | 6,782 | 0 | 6,782 | 0 | ||||||||||||
TBA mortgage-backed securities | 6,276 | 0 | 6,276 | 0 | ||||||||||||
Total derivative financial liabilities | 13,058 | 0 | 13,058 | 0 |
Loans held for sale | Loans held for sale | |||||||||||||||
March 31, 2021 | December 31, 2020 | September 30, 2021 | December 31, 2020 | |||||||||||||
Balance, beginning of period | $ | 654,733 | $ | 384,375 | $ | 654,733 | $ | 384,375 | ||||||||
Originations | 1,580,090 | 5,699,581 | 3,978,453 | 5,699,581 | ||||||||||||
Sales | (1,542,553 | ) | (5,652,693 | ) | (4,300,868 | ) | (5,652,693 | ) | ||||||||
Total gains or losses during the period recognized in earnings | 51,180 | 223,470 | 115,519 | 223,470 | ||||||||||||
Transfers in and/or out of Level 3 | (0 | ) | (0 | ) | (0 | ) | (0 | ) | ||||||||
Balance, end of period | $ | 743,450 | $ | 654,733 | $ | 447,837 | $ | 654,733 | ||||||||
The amount of total gains or losses for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Derivative Financial Assets TBA Securities | Derivative Financial Assets TBA Securities | |||||||||||||||
March 31, 2021 | December 31, 2020 | September 30, 2021 | December 31, 2020 | |||||||||||||
Balance, beginning of period | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Transfers other | 15,573 | 0 | 3,165 | 0 | ||||||||||||
Balance, end of period | $ | 15,573 | $ | 0 | $ | 3,165 | $ | 0 | ||||||||
The amount of total gains or losses for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Derivative Financial Assets Interest Rate Lock Commitments | Derivative Financial Assets Interest Rate Lock Commitments | |||||||||||||||
March 31, 2021 | December 31, 2020 | September 30, 2021 | December 31, 2020 | |||||||||||||
Balance, beginning of period | $ | 32,011 | $ | 4,518 | $ | 32,011 | $ | 4,518 | ||||||||
Transfers other | (14,202 | ) | 27,493 | (19,086 | ) | 27,493 | ||||||||||
Balance, end of period | $ | 17,809 | $ | 32,011 | $ | 12,925 | $ | 32,011 | ||||||||
The amount of total gains or losses for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date | $ | 0 | $ | 0 | $ | 0 | $ | 0 |
Derivative Financial Liabilities Forward Sales Commitments | ||||||||
September 30, 2021 | December 31, 2020 | |||||||
Balance, beginning of period | $ | 0 | $ | 0 | ||||
Transfers other | 222 | 0 | ||||||
Balance, end of period | $ | 222 | $ | 0 | ||||
The amount of total gains or losses for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date | $ | 0 | $ | 0 | ||||
Derivative Financial Liabilities Interest Rate Lock Commitments | ||||||||
September 30, 2021 | December 31, 2020 | |||||||
Balance, beginning of period | $ | 0 | $ | 0 | ||||
Transfers other | 130 | 0 | ||||||
Balance, end of period | $ | 130 | $ | 0 | ||||
The amount of total gains or losses for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date | $ | 0 | $ | 0 |
Description | Three Months Ended March 31, 2021 | Three Months Ended March 31, 2020 | Three Months Ended September 30, 2021 | Three Months Ended September 30, 2020 | ||||||||||||
Income from mortgage banking activities | $ | (17,851 | ) | $ | 1,625 | $ | (4,577 | ) | $ | 7,807 | ||||||
Description | Nine Months Ended September 30, 2021 | Nine Months Ended September 30, 2020 | ||||||||||||||
Income from mortgage banking activities | $ | (16,353 | ) | $ | 18,278 |
March 31, 2021 | December 31, 2020 | |||||||||||||||||||||||
Description | Unpaid Principal Balance | Fair Value | Fair Value Over/ (Under) Unpaid Principal Balance | Unpaid Principal Balance | Fair Value | Fair Value Over/ (Under) Unpaid Principal Balance | ||||||||||||||||||
Loans held for sale | $ | 799,706 | $ | 808,134 | $ | 8,428 | $ | 672,458 | $ | 698,341 | $ | 25,883 |
September 30, 2021 | December 31, 2020 | |||||||||||||||||||||||
Description | Unpaid Principal Balance | Fair Value | Fair Value Over/(Under) Unpaid Principal Balance | Unpaid Principal Balance | Fair Value | Fair Value Over/(Under) Unpaid Principal Balance | ||||||||||||||||||
Loans held for sale | $ | 483,239 | $ | 493,299 | $ | 10,060 | $ | 672,458 | $ | 698,341 | $ | 25,883 |
Description | Balance as of March 31, 2021 | Carrying value at March 31, 2021 | YTD Gains (Losses) | |||||||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||||||||
Assets | ||||||||||||||||||||
Individually assessed loans | $ | 21,286 | $ | 0 | $ | 16,777 | $ | 4,509 | $ | (1,522 | ) | |||||||||
OREO | 18,690 | 0 | 18,490 | 200 | (3,306 | ) | ||||||||||||||
Mortgage servicing rights | 26,165 | 0 | 0 | 26,165 | 0 |
Carrying value at December 31, 2020 | ||||||||||||||||||||
Description | Balance as of December 31, 2020 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | YTD Gains (Losses) | |||||||||||||||
Assets | ||||||||||||||||||||
Loans held for sale | $ | 20,596 | $ | 0 | $ | 20,596 | $ | 0 | $ | (197) | ||||||||||
Individually assessed loans | 37,498 | 0 | 14,467 | 23,031 | 1,318 | |||||||||||||||
OREO | 22,595 | 0 | 22,595 | 0 | (1,618 | ) | ||||||||||||||
Mortgage servicing rights | 20,955 | 0 | 0 | 20,955 | (1,383 | ) |
Description | Balance as of September 30, 2021 | Carrying value at September 30, 2021 | YTD Gains (Losses) | |||||||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||||||||
Assets | ||||||||||||||||||||
Individually assessed loans | $ | 49,679 | $ | 0 | $ | 43,694 | $ | 5,985 | $ | (65 | ) | |||||||||
OREO | 16,696 | 0 | 5,772 | 10,924 | (3,489 | ) | ||||||||||||||
Mortgage servicing rights | 26,005 | 0 | 0 | 26,005 | (629 | ) |
Description | Balance as of December 31, 2020 | Carrying value at December 31, 2020 | YTD Gains (Losses) | |||||||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||||||||
Assets | ||||||||||||||||||||
Loans held for sale | $ | 20,596 | $ | 0 | $ | 20,596 | $ | 0 | $ | (197 | ) | |||||||||
Individually assessed loans | 37,498 | 0 | 14,467 | 23,031 | 1,318 | |||||||||||||||
OREO | 22,595 | 0 | 22,595 | 0 | (1,618 | ) | ||||||||||||||
Mortgage servicing rights | 20,955 | 0 | 0 | 20,955 | (1,383 | ) |
Fair Value Measurements | Fair Value Measurements | |||||||||||||||||||||||||||||||||||||||
Carrying Amount | Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Carrying Amount | Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||||||||||||||
March 31, 2021 | ||||||||||||||||||||||||||||||||||||||||
September 30, 2021 | ||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 2,963,138 | $ | 2,963,138 | $ | 0 | $ | 2,963,138 | $ | 0 | $ | 4,033,561 | $ | 4,033,561 | $ | 0 | $ | 4,033,561 | $ | 0 | ||||||||||||||||||||
Securities available for sale | 3,171,663 | 3,171,663 | 6,095 | 3,165,568 | 0 | 3,409,984 | 3,409,984 | 5,833 | 3,404,151 | 0 | ||||||||||||||||||||||||||||||
Securities held to maturity | 997 | 1,020 | 0 | 0 | 1,020 | 993 | 1,020 | 0 | 0 | 1,020 | ||||||||||||||||||||||||||||||
Equity securities | 11,054 | 11,054 | 11,054 | 0 | 0 | 11,984 | 11,984 | 11,984 | 0 | 0 | ||||||||||||||||||||||||||||||
Other securities | 219,208 | 208,247 | 0 | 0 | 208,247 | 223,104 | 211,949 | 0 | 0 | 211,949 | ||||||||||||||||||||||||||||||
Loans held for sale | 808,134 | 808,134 | 0 | 64,684 | 743,450 | 493,299 | 493,299 | 0 | 45,462 | 447,837 | ||||||||||||||||||||||||||||||
Net loans | 17,134,309 | 16,415,210 | 0 | 0 | 16,415,210 | 16,532,738 | 16,072,885 | 0 | 0 | 16,072,885 | ||||||||||||||||||||||||||||||
Derivative financial assets | 63,684 | 63,684 | 0 | 30,302 | 33,382 | 36,736 | 36,736 | 0 | 20,646 | 16,090 | ||||||||||||||||||||||||||||||
Mortgage servicing rights | 22,018 | 26,165 | 0 | 0 | 26,165 | 22,836 | 26,005 | 0 | 0 | 26,005 | ||||||||||||||||||||||||||||||
Deposits | 21,822,609 | 21,805,200 | 0 | 21,805,200 | 0 | |||||||||||||||||||||||||||||||||||
Short-term borrowings | 123,018 | 123,018 | 0 | 123,018 | 0 | |||||||||||||||||||||||||||||||||||
Long-term borrowings | 813,851 | 768,918 | 0 | 768,918 | 0 | |||||||||||||||||||||||||||||||||||
Derivative financial liabilities | 4,231 | 4,231 | 0 | 3,879 | 352 | |||||||||||||||||||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 2,209,068 | $ | 2,209,068 | $ | 0 | $ | 2,209,068 | $ | 0 | ||||||||||||||||||||||||||||||
Securities available for sale | 2,953,359 | 2,953,359 | 6,207 | 2,947,152 | 0 | |||||||||||||||||||||||||||||||||||
Securities held to maturity | 1,212 | 1,235 | 0 | 215 | 1,020 | |||||||||||||||||||||||||||||||||||
Equity securities | 10,718 | 10,718 | 10,718 | 0 | 0 | |||||||||||||||||||||||||||||||||||
Other securities | 220,895 | 209,850 | 0 | 0 | 209,850 | |||||||||||||||||||||||||||||||||||
Loans held for sale | 718,937 | 718,937 | 0 | 64,204 | 654,733 | |||||||||||||||||||||||||||||||||||
Net loans | 17,355,583 | 16,559,797 | 0 | 0 | 16,559,797 | |||||||||||||||||||||||||||||||||||
Derivative financial assets | 44,291 | 44,291 | 0 | 12,280 | 32,011 | |||||||||||||||||||||||||||||||||||
Mortgage servicing rights | 20,955 | 20,955 | 0 | 0 | 20,955 | |||||||||||||||||||||||||||||||||||
Deposits | 20,585,160 | 20,583,607 | 0 | 20,583,607 | 0 | |||||||||||||||||||||||||||||||||||
Short-term borrowings | 142,300 | 142,300 | 0 | 142,300 | 0 | |||||||||||||||||||||||||||||||||||
Long-term borrowings | 864,369 | 815,991 | 0 | 815,991 | 0 | |||||||||||||||||||||||||||||||||||
Derivative financial liabilities | 13,058 | 13,058 | 0 | 13,058 | 0 |
Fair Value Measurements | ||||||||||||||||||||
Carrying Amount | Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||||||
Deposits | 21,396,474 | 21,390,957 | 0 | 21,390,957 | 0 | |||||||||||||||
Short-term borrowings | 145,200 | 145,200 | 0 | 145,200 | 0 | |||||||||||||||
Long-term borrowings | 814,195 | 768,765 | 0 | 768,765 | 0 | |||||||||||||||
Derivative financial liabilities | 5,631 | 5,631 | 0 | 5,631 | 0 | |||||||||||||||
December 31, 2020 | ||||||||||||||||||||
Cash and cash equivalents | $ | 2,209,068 | $ | 2,209,068 | $ | 0 | $ | 2,209,068 | $ | 0 | ||||||||||
Securities available for sale | 2,953,359 | 2,953,359 | 6,207 | 2,947,152 | 0 | |||||||||||||||
Securities held to maturity | 1,212 | 1,235 | 0 | 215 | 1,020 | |||||||||||||||
Equity securities | 10,718 | 10,718 | 10,718 | 0 | 0 | |||||||||||||||
Other securities | 220,895 | 209,850 | 0 | 0 | 209,850 | |||||||||||||||
Loans held for sale | 718,937 | 718,937 | 0 | 64,204 | 654,733 | |||||||||||||||
Net loans | 17,355,583 | 16,559,797 | 0 | 0 | 16,559,797 | |||||||||||||||
Derivative financial assets | 44,291 | 44,291 | 0 | 12,280 | 32,011 | |||||||||||||||
Mortgage servicing rights | 20,955 | 20,955 | 0 | 0 | 20,955 | |||||||||||||||
Deposits | 20,585,160 | 20,583,607 | 0 | 20,583,607 | 0 | |||||||||||||||
Short-term borrowings | 142,300 | 142,300 | 0 | 142,300 | 0 | |||||||||||||||
Long-term borrowings | 864,369 | 815,991 | 0 | 815,991 | 0 | |||||||||||||||
Derivative financial liabilities | 13,058 | 13,058 | 0 | 13,058 | 0 |
Three Months Ended March 31, 2021 | ||||||||||||||||||||||||||||||||
Weighted Average | ||||||||||||||||||||||||||||||||
Shares | Aggregate Intrinsic Value | Remaining Contractual Term (Yrs.) | Exercise Price | Nine Months Ended September 30, 2021 | ||||||||||||||||||||||||||||
Weighted Average | ||||||||||||||||||||||||||||||||
Shares | Aggregate Intrinsic Value | Remaining Contractual Term (Yrs.) | Exercise Price | |||||||||||||||||||||||||||||
Outstanding at January 1, 2021 | 1,904,557 | $ | 34.14 | 1,904,557 | $ | 34.14 | ||||||||||||||||||||||||||
Granted | 49,978 | 32.51 | 49,978 | 32.51 | ||||||||||||||||||||||||||||
Exercised | (145,621 | ) | 28.01 | (175,662 | ) | 28.49 | ||||||||||||||||||||||||||
Forfeited or expired | (108,147 | ) | 28.57 | (111,757 | ) | 28.66 | ||||||||||||||||||||||||||
Outstanding at March 31, 2021 | 1,700,767 | $ | 7,750 | 5.6 | $ | 34.97 | ||||||||||||||||||||||||||
Outstanding at September 30, 2021 | 1,667,116 | $ | 5,196 | 5.1 | $ | 35.05 | ||||||||||||||||||||||||||
Exercisable at March 31, 2021 | 1,345,093 | $ | 6,612 | 4.8 | $ | 34.87 | ||||||||||||||||||||||||||
Exercisable at September 30, 2021 | 1,312,880 | $ | 4,520 | 4.4 | $ | 34.96 | ||||||||||||||||||||||||||
Shares | Weighted-Average Grant Date Fair Value Per Share | |||||||
Nonvested at January 1, 2021 | 544,905 | $ | 6.93 | |||||
Granted | 49,978 | 5.65 | ||||||
Vested | (239,209 | ) | 7.32 | |||||
Forfeited or expired | 0 | 0.00 | ||||||
Nonvested at March 31, 2021 | 355,674 | $ | 6.49 | |||||
Shares | Weighted-Average Grant Date Fair Value Per Share | |||||||
Nonvested at January 1, 2021 | 544,905 | $ | 6.93 | |||||
Granted | 49,978 | 5.65 | ||||||
Vested | (239,659 | ) | 7.32 | |||||
Forfeited or expired | (988 | ) | 6.59 | |||||
Nonvested at September 30, 2021 | 354,236 | $ | 6.49 | |||||
Shares | Weighted-Average Grant Date Fair Value Per Share | Shares | Weighted-Average Grant Per Share | |||||||||||||
Nonvested at January 1, 2021 | 340,976 | $ | 35.41 | 340,976 | $ | 35.41 | ||||||||||
Granted | 180,901 | 35.94 | 182,344 | 35.97 | ||||||||||||
Vested | (128,935 | ) | 36.89 | (131,694 | ) | 36.73 | ||||||||||
Forfeited | 0 | 0.00 | (3,502 | ) | 36.61 | |||||||||||
Nonvested at March 31, 2021 | 392,942 | $ | 35.17 | |||||||||||||
Nonvested at September 30, 2021 | 388,124 | $ | 35.22 | |||||||||||||
Shares | Weighted-Average Grant Date Fair Value Per Share | Shares | Weighted-Average Grant Per Share | |||||||||||||
Nonvested at January 1, 2021 | 0 | $ | 0.00 | 0 | $ | 0.00 | ||||||||||
Granted | 136,896 | 35.65 | 136,896 | 35.65 | ||||||||||||
Vested | 0 | 0.00 | 0 | 0.00 | ||||||||||||
Forfeited or expired | 0 | 0.00 | 0 | 0.00 | ||||||||||||
Nonvested at March 31, 2021 | 136,896 | $ | 35.65 | |||||||||||||
Nonvested at September 30, 2021 | 136,896 | $ | 35.65 | |||||||||||||
Three Months Ended March 31 | ||||||||
2021 | 2020 | |||||||
Service cost | $ | 750 | $ | 715 | ||||
Interest cost | 1,020 | 1,287 | ||||||
Expected return on plan assets | (2,924 | ) | (2,629 | ) | ||||
Recognized net actuarial loss | 1,572 | 1,442 | ||||||
Net periodic pension (benefit) cost | $ | 418 | $ | 815 | ||||
Weighted-Average Assumptions: | ||||||||
Discount Rate | 2.81 | % | 3.42 | % | ||||
Expected return on assets | 6.25 | % | 6.75 | % | ||||
Rate of Compensation Increase (prior to age 40) | 5.00 | % | 5.00 | % | ||||
Rate of Compensation Increase (ages 40-54) | 4.00 | % | 4.00 | % | ||||
Rate of Compensation Increase (prior to age 45) | n/a | n/a | ||||||
Rate of Compensation Increase (otherwise) | 3.50 | % | 3.50 | % |
Three Months Ended September 30 | Nine Months Ended September 30 | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Service cost | $ | 688 | $ | 722 | $ | 2,196 | $ | 2,152 | ||||||||
Interest cost | 1,121 | 1,301 | 3,172 | 3,874 | ||||||||||||
Expected return on plan assets | (3,000 | ) | (2,658 | ) | (8,881 | ) | (7,917 | ) | ||||||||
Recognized net actuarial loss | 1,903 | 1,458 | 5,064 | 4,342 | ||||||||||||
Net periodic pension cost | $ | 712 | $ | 823 | $ | 1,551 | $ | 2,451 | ||||||||
Weighted-average assumptions: | ||||||||||||||||
Discount rate | 2.81 | % | 3.42 | % | 2.81 | % | 3.42 | % | ||||||||
Expected return on assets | 6.25 | % | 6.75 | % | 6.25 | % | 6.75 | % | ||||||||
Rate of compensation increase (prior to age 40) | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | ||||||||
Rate of compensation increase (ages 40-54) | 4.00 | % | 4.00 | % | 4.00 | % | 4.00 | % | ||||||||
Rate of compensation increase (otherwise) | 3.50 | % | 3.50 | % | 3.50 | % | 3.50 | % |
Three Months Ended | ||||||||
March 31 | ||||||||
2021 | 2020 | |||||||
Net Income | $ | 106,898 | $ | 40,183 | ||||
Available for sale (“AFS”) securities: | ||||||||
Change in net unrealized (loss) gain on AFS securities arising during the period | (45,967 | ) | 23,103 | |||||
Related income tax effect | 10,710 | (5,383 | ) | |||||
Net reclassification adjustment for gains included in net income | (1,444 | ) | (175 | ) | ||||
Related income tax effect | 336 | 41 | ||||||
(36,365 | ) | 17,586 | ||||||
Net effect of AFS securities on other comprehensive income | (36,365 | ) | 17,586 | |||||
Cash flow hedge derivatives: | ||||||||
Unrealized gain on cash flow hedge before reclassification to interest expense | 19,317 | 0 | ||||||
Related income tax effect | (4,501 | ) | 0 | |||||
Net reclassification adjustment for losses included in net income | 223 | 0 | ||||||
Related income tax effect | (52 | ) | 0 | |||||
Net effect of cash flow hedge derivatives on other comprehensive income | 14,987 | 0 | ||||||
Pension plan: | ||||||||
Recognized net actuarial loss | 1,572 | 1,442 | ||||||
Related income tax benefit | (703 | ) | (330 | ) | ||||
Net effect of change in pension plan asset on other comprehensive income | 869 | 1,112 | ||||||
Total change in other comprehensive income | (20,509 | ) | 18,698 | |||||
Total Comprehensive Income | $ | 86,389 | $ | 58,881 | ||||
Three Months Ended September 30 | Nine Months Ended September 30 | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Net Income | $ | 92,152 | $ | 103,784 | $ | 293,886 | $ | 196,653 | ||||||||
Available for sale (“AFS”) securities: | ||||||||||||||||
Change in net unrealized gain on AFS securities arising during the period | (17,855 | ) | 11,526 | (45,782 | ) | 72,385 | ||||||||||
Related income tax effect | 4,160 | (2,686 | ) | 10,667 | (16,866 | ) | ||||||||||
Net reclassification adjustment for gains included in net income | (108 | ) | (861 | ) | (1,552 | ) | (2,502 | ) | ||||||||
Related income tax expense | 26 | 201 | 362 | 583 | ||||||||||||
Net effect of AFS securities on other comprehensive income | (13,777 | ) | 8,180 | (36,305 | ) | 53,600 | ||||||||||
Cash flow hedge derivatives: | ||||||||||||||||
Unrealized gain on cash flow hedge before reclassification to interest expense | 1,414 | 884 | 12,488 | (775 | ) | |||||||||||
Related income tax effect | (330 | ) | (206 | ) | (2,910 | ) | 181 | |||||||||
Net reclassification adjustment for losses included in net income | 382 | 0 | 968 | 0 | ||||||||||||
Related income tax effect | (89 | ) | 0 | (226 | ) | 0 | ||||||||||
Net effect of cash flow hedge derivatives on other comprehensive income | 1,377 | 678 | 10,320 | (594 | ) | |||||||||||
Pension plan: | ||||||||||||||||
Recognized net actuarial loss | 1,903 | 1,458 | 5,064 | 4,342 | ||||||||||||
Related income tax benefit | (1,265 | ) | (470 | ) | (2,688 | ) | (1,129 | ) | ||||||||
Net effect of change in pension plan asset on other comprehensive income | 638 | 988 | 2,376 | 3,213 | ||||||||||||
Total change in other comprehensive income | (11,762 | ) | 9,846 | (23,609 | ) | 56,219 | ||||||||||
Total Comprehensive Income | $ | 80,390 | $ | 113,630 | $ | 270,277 | $ | 252,872 | ||||||||
Changes in Accumulated Other Comprehensive Income (AOCI) by Component (a) | Changes in Accumulated Other Comprehensive Income (AOCI) by Component (a) | |||||||||||||||||||||||||||||||
For the Nine Months Ended September 30, 2021 | For the Nine Months Ended September 30, 2021 | |||||||||||||||||||||||||||||||
Unrealized Gains/Losses on AFS Securities | Unrealized Gains/Losses on Cash Flow Hedges | Defined Benefit Pension Items | Total | Unrealized Gains/Losses on Securities | Unrealized Gains/Losses on CashHedges | Defined Benefit Pension Items | Total | |||||||||||||||||||||||||
Balance at January 1, 2021 | $ | 65,205 | $ | 3,358 | $ | (46,193 | ) | $ | 22,370 | $ | 65,205 | $ | 3,358 | $ | (46,193 | ) | $ | 22,370 | ||||||||||||||
Other comprehensive income before reclassification | (35,257 | ) | 14,816 | 0 | (20,441 | ) | (35,115 | ) | 9,578 | 0 | (25,537 | ) | ||||||||||||||||||||
Amounts reclassified from accumulated other comprehensive income | (1,108 | ) | 171 | 869 | (68 | ) | (1,190 | ) | 742 | 2,376 | 1,928 | |||||||||||||||||||||
Net current-period other comprehensive income, net of tax | (36,365 | ) | 14,987 | 869 | (20,509 | ) | (36,305 | ) | 10,320 | 2,376 | (23,609 | ) | ||||||||||||||||||||
Balance at March 31, 2021 | $ | 28,840 | $ | 18,345 | $ | (45,324 | ) | $ | 1,861 | |||||||||||||||||||||||
Balance at September 30, 2021 | $ | 28,900 | $ | 13,678 | $ | (43,817 | ) | $ | (1,239 | ) | ||||||||||||||||||||||
(a) | All amounts are net-of-tax. |
Details about AOCI Components | Amount Reclassified from AOCI | Affected Line Item in the Statement Where Net Income is Presented | ||||
Available for sale (“AFS”) securities: | ||||||
Net reclassification adjustment for gains included in net income | $ | (1,444 | ) | Net investment securities gains | ||
(1,444 | ) | Total before tax | ||||
Related income tax effect | 336 | Tax expense | ||||
(1,108 | ) | Net of tax | ||||
Cash flow hedge: | ||||||
Net reclassification adjustment for losses included in net income | $ | 223 | Interest expense | |||
223 | Total before tax | |||||
Related income tax effect | (52 | ) | Tax expense | |||
171 | Net of tax | |||||
Pension plan: | ||||||
Recognized net actuarial loss | 1,572 | (a) | ||||
1,572 | Total before tax | |||||
Related income tax effect | (703 | ) | Tax expense | |||
869 | Net of tax | |||||
Total reclassifications for the period | $ | (68 | ) | |||
Reclassifications out of Accumulated Other Comprehensive Income (AOCI) | ||||||||
For the Nine Months Ended September 30, 2021 | ||||||||
Details about AOCI Components | Amount Reclassified from AOCI | Affected Line Item in the Statement Where Net Income is Presented | ||||||
Available for sale (“AFS”) securities: | ||||||||
Net reclassification adjustment for gains included in net income | $ | (1,552) | Net investment securities gains | |||||
(1,552) | Total before tax | |||||||
Related income tax effect | 362 | Tax expense | ||||||
(1,190) | Net of tax | |||||||
Cash flow hedge: | ||||||||
Net reclassification adjustment for losses included in net income | $ | 968 | Interest expense | |||||
968 | Total before tax | |||||||
Related income tax effect | (226) | Tax expense | ||||||
742 | Net of tax | |||||||
Pension plan: | ||||||||
Recognized net actuarial loss | 5,064 | (a) | ||||||
5,064 | Total before tax | |||||||
Related income tax effect | (2,688) | Tax expense | ||||||
2,376 | Net of tax | |||||||
Total reclassifications for the period | $ | 1,928 | ||||||
(a) | This AOCI component is included in the computation of changes in plan assets (see Note 16, Employee Benefit Plans) |
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||
Three Months Ended | September 30 | September 30 | ||||||||||||||||||||||
March 31 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
2021 | 2020 | |||||||||||||||||||||||
Distributed earnings allocated to common stock | $ | 45,068 | $ | 35,487 | $ | 45,084 | $ | 45,295 | $ | 135,237 | $ | 126,080 | ||||||||||||
Undistributed earnings allocated to common stock | 61,531 | 4,578 | 46,803 | 58,229 | 157,810 | 70,064 | ||||||||||||||||||
Net earnings allocated to common shareholders | $ | 106,599 | $ | 40,065 | $ | 91,887 | $ | 103,524 | $ | 293,047 | $ | 196,144 | ||||||||||||
Average common shares outstanding | 128,635,740 | 101,295,073 | 128,762,815 | 129,373,154 | 128,716,450 | 116,876,402 | ||||||||||||||||||
Equivalents from stock awards | 197,405 | 81,812 | 217,832 | 68,192 | ||||||||||||||||||||
Average diluted shares outstanding | 128,960,220 | 129,454,966 | 128,934,282 | 116,944,594 | ||||||||||||||||||||
Earnings per basic common share | $ | 0.71 | $ | 0.80 | $ | 2.28 | $ | 1.68 | ||||||||||||||||
Earnings per diluted common share | $ | 0.71 | $ | 0.80 | $ | 2.27 | $ | 1.68 |
Three Months Ended | ||||||||
March 31 | ||||||||
2021 | 2020 | |||||||
Common stock equivalents | 255,121 | �� | 104,108 | |||||
Average diluted shares outstanding | 128,890,861 | 101,399,181 | ||||||
Earnings per basic common share | $ | 0.83 | $ | 0.40 | ||||
Earnings per diluted common share | $ | 0.83 | $ | 0.40 |
Description | Issuance Date | Amount of Capital Securities Issued | Stated Interest Rate | Maturity Date | ||||||
United Statutory Trust III | December 17, 2003 | $ | 20,000 | 3-month LIBOR + 2.85% | December 17, 2033 | |||||
United Statutory Trust IV | December 19, 2003 | $ | 25,000 | 3-month LIBOR + 2.85% | January 23, 2034 | |||||
United Statutory Trust V | July 12, 2007 | $ | 50,000 | 3-month LIBOR + 1.55% | October 1, 2037 | |||||
United Statutory Trust VI | September 20, 2007 | $ | 30,000 | 3-month LIBOR + 1.30% | December 15, 2037 | |||||
Premier Statutory Trust II | September 25, 2003 | $ | 6,000 | 3-month LIBOR + 3.10% | October 8, 2033 | |||||
Premier Statutory Trust III | May 16, 2005 | $ | 8,000 | 3-month LIBOR + 1.74% | June 15, 2035 | |||||
Premier Statutory Trust IV | June 20, 2006 | $ | 14,000 | 3-month LIBOR + 1.55% | September 23, 2036 | |||||
Premier Statutory Trust V | December 14, 2006 | $ | 10,000 | 3-month LIBOR + 1.61% | March 1, 2037 | |||||
Centra Statutory Trust I | September 20, 2004 | $ | 10,000 | 3-month LIBOR + 2.29% | September 20, 2034 | |||||
Centra Statutory Trust II | June 15, 2006 | $ | 10,000 | 3-month LIBOR + 1.65% | July 7, 2036 | |||||
Virginia Commerce Trust II | December 19, 2002 | $ | 15,000 | 6-month LIBOR + 3.30% | December 19, 2032 | |||||
Virginia Commerce Trust III | December 20, 2005 | $ | 25,000 | 3-month LIBOR + 1.42% | February 23, 2036 | |||||
Cardinal Statutory Trust I | July 27, 2004 | $ | 20,000 | 3-month LIBOR + 2.40% | September 15, 2034 | |||||
UFBC Capital Trust I | December 30, 2004 | $ | 5,000 | 3-month LIBOR + 2.10% | March 15, 2035 |
Description | Issuance Date | Amount of Capital Securities Issued | Stated Interest Rate | Maturity Date | ||||||
United Statutory Trust III | December 17, 2003 | $ | 20,000 | 3-month LIBOR + 2.85% | December 17, 2033 | |||||
United Statutory Trust IV | December 19, 2003 | $ | 25,000 | 3-month LIBOR + 2.85% | January 23, 2034 | |||||
United Statutory Trust V | July 12, 2007 | $ | 50,000 | 3-month LIBOR + 1.55% | October 1, 2037 | |||||
United Statutory Trust VI | September 20, 2007 | $ | 30,000 | 3-month LIBOR + 1.30% | December 15, 2037 | |||||
Premier Statutory Trust II | September 25, 2003 | $ | 6,000 | 3-month LIBOR + 3.10% | October 8, 2033 | |||||
Premier Statutory Trust III | May 16, 2005 | $ | 8,000 | 3-month LIBOR + 1.74% | June 15, 2035 | |||||
Premier Statutory Trust IV | June 20, 2006 | $ | 14,000 | 3-month LIBOR + 1.55% | September 23, 2036 | |||||
Premier Statutory Trust V | December 14, 2006 | $ | 10,000 | 3-month LIBOR + 1.61% | March 1, 2037 | |||||
Centra Statutory Trust I | September 20, 2004 | $ | 10,000 | 3-month LIBOR + 2.29% | September 20, 2034 | |||||
Centra Statutory Trust II | June 15, 2006 | $ | 10,000 | 3-month LIBOR + 1.65% | July 7, 2036 | |||||
Virginia Commerce Trust II | December 19, 2002 | $ | 15,000 | 6-month LIBOR + 3.30% | December 19, 2032 | |||||
Virginia Commerce Trust III | December 20, 2005 | $ | 25,000 | 3-month LIBOR + 1.42% | February 23, 2036 | |||||
Cardinal Statutory Trust I | July 27, 2004 | $ | 20,000 | 3-month LIBOR + 2.40% | September 15, 2034 | |||||
UFBC Capital Trust I | December 30, 2004 | $ | 5,000 | 3-month LIBOR + 2.10% | March 15, 2035 | |||||
Carolina Financial Capital Trust I | December 19, 2002 | $ | 5,000 | Prime + 0.50% | December 31, 2032 | |||||
Carolina Financial Capital Trust II | November 5, 2003 | $ | 10,000 | 3-month LIBOR + 3.05% | January 7, 2034 | |||||
Greer Capital Trust I | October 12, 2004 | $ | 6,000 | 3-month LIBOR + 2.20% | October 18, 2034 | |||||
Greer Capital Trust II | December 28, 2006 | $ | 5,000 | 3-month LIBOR + 1.73% | January 30, 2037 | |||||
First South Preferred Trust I | September 26, 2003 | $ | 10,000 | 3-month LIBOR + 2.95% | September 30, 2033 |
Description | Issuance Date | Amount of Capital Securities Issued | Stated Interest Rate | Maturity Date | ||||||
Carolina Financial Capital Trust I | December 19, 2002 | $ | 5,000 | Prime + 0.50% | December 31, 2032 | |||||
Carolina Financial Capital Trust II | November 5, 2003 | $ | 10,000 | 3-month LIBOR + 3.05% | January 7, 2034 | |||||
Greer Capital Trust I | October 12, 2004 | $ | 6,000 | 3-month LIBOR + 2.20% | October 18, 2034 | |||||
Greer Capital Trust II | December 28, 2006 | $ | 5,000 | 3-month LIBOR + 1.73% | January 30, 2037 | |||||
First South Preferred Trust I | September 26, 2003 | $ | 10,000 | 3-month LIBOR + 2.95% | September 30, 2033 |
As of March 31, 2021 | As of December 31, 2020 | |||||||||||||||||||||||
Aggregate Assets | Aggregate Liabilities | Risk Of Loss (1) | Aggregate Assets | Aggregate Liabilities | Risk Of Loss (1) | |||||||||||||||||||
Trust preferred securities | $ | 295,367 | $ | 284,660 | $ | 10,707 | $ | 295,466 | $ | 284,788 | $ | 10,678 |
As of September 30, 2021 | As of December 31, 2020 | |||||||||||||||||||||||
Aggregate Assets | Aggregate Liabilities | Risk Of Loss (1) | Aggregate Assets | Aggregate Liabilities | Risk Of Loss (1) | |||||||||||||||||||
Trust preferred securities | $ | 295,412 | $ | 284,632 | $ | 10,780 | $ | 295,466 | $ | 284,788 | $ | 10,678 |
(1) | Represents investment in VIEs. |
At and For the Three Months Ended March 31, 2021 | ||||||||||||||||||||
Community Banking | Mortgage Banking | Other | Intersegment Eliminations | Consolidated | ||||||||||||||||
Net interest income | $ | 187,197 | $ | 2,650 | $ | (2,138 | ) | $ | 3,251 | $ | 190,960 | |||||||||
Provision for credit losses | 143 | 0 | 0 | 0 | 143 | |||||||||||||||
Other income | 26,388 | 67,507 | 1,521 | (2,843 | ) | 92,573 | ||||||||||||||
Other expense | 110,017 | 41,183 | (2,681 | ) | 408 | 148,927 | ||||||||||||||
Income taxes | 21,202 | 5,940 | 423 | 0 | 27,565 | |||||||||||||||
Net income (loss) | $ | 82,223 | $ | 23,034 | $ | 1,641 | $ | 0 | $ | 106,898 | ||||||||||
Total assets (liabilities) | $ | 26,625,449 | $ | 930,481 | $ | 40,862 | $ | (566,037 | ) | $ | 27,030,755 | |||||||||
Average assets (liabilities) | 26,154,094 | 716,744 | 23,029 | (402,751 | ) | 26,491,116 |
At and For the Three Months Ended September 30, 2021 | ||||||||||||||||||||
Community Banking | Mortgage Banking | Other | Intersegment Eliminations | Consolidated | ||||||||||||||||
Net interest income | $ | 179,444 | $ | 2,367 | $ | (2,072 | ) | $ | 1,840 | $ | 181,579 | |||||||||
Provision for credit losses | (7,829 | ) | 0 | 0 | 0 | (7,829 | ) | |||||||||||||
Other income | 24,711 | 45,023 | 815 | (1,925 | ) | 68,624 | ||||||||||||||
Other expense | 109,134 | 31,787 | 1,440 | (85 | ) | 142,276 | ||||||||||||||
Income taxes | 20,969 | 3,179 | (544 | ) | 0 | 23,604 | ||||||||||||||
Net income (loss) | $ | 81,881 | $ | 12,424 | $ | (2,153 | ) | $ | 0 | $ | 92,152 | |||||||||
Total assets (liabilities) | $ | 27,129,820 | $ | 643,171 | $ | 34,546 | $ | (300,020 | ) | $ | 27,507,517 | |||||||||
Average assets (liabilities) | 27,089,160 | 572,450 | 28,381 | (252,281 | ) | 27,437,710 | ||||||||||||||
At and For the Three Months Ended September 30, 2020 | ||||||||||||||||||||
Community Banking | Mortgage Banking | Other | Intersegment Eliminations | Consolidated | ||||||||||||||||
Net interest income | $ | 182,187 | $ | 2,740 | $ | (2,241 | ) | $ | 2,978 | $ | 185,664 | |||||||||
Provision for credit losses | 16,781 | 0 | 0 | 0 | 16,781 | |||||||||||||||
Other income | 26,615 | 110,900 | 33 | (2,080 | ) | 135,468 | ||||||||||||||
Other expense | 125,681 | 43,417 | 1,597 | 898 | 171,593 | |||||||||||||||
Income taxes | 15,053 | 14,823 | (902 | ) | 0 | 28,974 | ||||||||||||||
Net income (loss) | $ | 51,287 | $ | 55,400 | $ | (2,903 | ) | $ | 0 | $ | 103,784 | |||||||||
Total assets (liabilities) | $ | 25,620,814 | $ | 953,531 | $ | 27,841 | $ | (670,878 | ) | $ | 25,931,308 | |||||||||
Average assets (liabilities) | 26,148,305 | 763,170 | 22,239 | (518,091 | ) | 26,415,623 |
At and For the Three Months Ended March 31, 2020 | ||||||||||||||||||||
Community Banking | Mortgage Banking | Other | Intersegment Eliminations | Consolidated | ||||||||||||||||
Net interest income | $ | 140,420 | $ | 949 | $ | (2,689 | ) | $ | 2,838 | $ | 141,518 | |||||||||
Provision for credit losses | 27,119 | 0 | 0 | 0 | 27,119 | |||||||||||||||
Other income | 19,567 | 21,190 | 9 | (3,960 | ) | 36,806 | ||||||||||||||
Other expense | 80,464 | 20,757 | 1,034 | (1,122 | ) | 101,133 | ||||||||||||||
Income taxes | 10,350 | 273 | (734 | ) | 0 | 9,889 | ||||||||||||||
Net income (loss) | $ | 42,054 | $ | 1,109 | $ | (2,980 | ) | $ | 0 | $ | 40,183 | |||||||||
Total assets (liabilities) | $ | 20,159,252 | $ | 610,768 | $ | 18,174 | $ | (417,541 | ) | $ | 20,370,653 | |||||||||
Average assets (liabilities) | 19,503,515 | 366,379 | 6,189 | (276,830 | ) | 19,599,253 |
At and For the Nine Months Ended September 30, 2021 | ||||||||||||||||||||
Community Banking | Mortgage Banking | Other | Intersegment Eliminations | Consolidated | ||||||||||||||||
Net interest income | $ | 550,041 | $ | 7,888 | $ | (6,316 | ) | $ | 7,443 | $ | 559,056 | |||||||||
Provision for credit losses | (16,565 | ) | 0 | 0 | 0 | (16,565 | ) | |||||||||||||
Other income | 75,171 | 152,295 | 3,468 | (6,891 | ) | 224,043 | ||||||||||||||
Other expense | 322,580 | 109,361 | (2,339 | ) | 552 | 430,154 | ||||||||||||||
Income taxes | 65,320 | 10,399 | (95 | ) | 0 | 75,624 | ||||||||||||||
Net income (loss) | $ | 253,877 | $ | 40,423 | $ | (414 | ) | $ | 0 | $ | 293,886 | |||||||||
Total assets (liabilities) | $ | 27,129,820 | $ | 643,171 | $ | 34,546 | $ | (300,020 | ) | $ | 27,507,517 | |||||||||
Average assets (liabilities) | 26,638,303 | 672,263 | 26,014 | (354,693 | ) | 26,981,887 | ||||||||||||||
At and For the Nine Months Ended September 30, 2020 | ||||||||||||||||||||
Community Banking | Mortgage Banking | Other | Intersegment Eliminations | Consolidated | ||||||||||||||||
Net interest income | $ | 490,311 | $ | 5,935 | $ | (7,487 | ) | $ | 9,025 | $ | 497,784 | |||||||||
Provision for credit losses | 89,811 | 0 | 0 | 0 | 89,811 | |||||||||||||||
Other income | 66,483 | 203,103 | 89 | (9,011 | ) | 260,664 | ||||||||||||||
Other expense | 312,621 | 99,435 | 10,030 | 14 | 422,100 | |||||||||||||||
Income taxes | 31,245 | 22,042 | (3,403 | ) | 0 | 49,884 | ||||||||||||||
Net income (loss) | $ | 123,117 | $ | 87,561 | $ | (14,025 | ) | $ | 0 | $ | 196,653 | |||||||||
Total assets (liabilities) | $ | 25,620,814 | $ | 953,531 | $ | 27,841 | $ | (670,878 | ) | $ | 25,931,308 | |||||||||
Average assets (liabilities) | 23,294,069 | 597,057 | 4,101 | (422,920 | ) | 23,472,307 |
Item 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
(Dollars in thousands) | March 31 2021 | December 31 2020 | $ Change | % Change | September 30 2021 | December 31 2020 | $ Change | % Change | ||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 14,935 | $ | 66,344 | $ | (51,409 | ) | (77.49 | %) | $ | 13,045 | $ | 66,344 | $ | (53,299 | ) | (80.34 | %) | ||||||||||||||
State and political subdivisions | 585,231 | 565,160 | 20,071 | 3.55 | % | 620,687 | 565,160 | 55,527 | 9.83 | % | ||||||||||||||||||||||
Mortgage-backed securities | 1,684,894 | 1,625,812 | 59,082 | 3.63 | % | 1,703,131 | 1,625,812 | 77,319 | 4.76 | % | ||||||||||||||||||||||
Asset-backed securities | 398,800 | 294,623 | 104,177 | 35.36 | % | 535,011 | 294,623 | 240,388 | 81.59 | % | ||||||||||||||||||||||
Single issue trust preferred securities | 17,434 | 17,027 | 407 | 2.39 | % | 16,482 | 17,027 | (545 | ) | (3.20 | %) | |||||||||||||||||||||
Corporate securities | 470,369 | 384,393 | 85,976 | 22.37 | % | 521,628 | 384,393 | 137,235 | 35.70 | % | ||||||||||||||||||||||
Total available for sale securities, at fair value | $ | 3,171,663 | $ | 2,953,359 | $ | 218,304 | 7.39 | % | $ | 3,409,984 | $ | 2,953,359 | $ | 456,625 | 15.46 | % | ||||||||||||||||
(Dollars in thousands) | March 31 2021 | December 31 2020 | $ Change | % Change | September 30 2021 | December 31 2020 | $ Change | % Change | ||||||||||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies | $ | 0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||||||||||||||||||||||
State and political subdivisions | 977 | (1) | 1,192 | (1) | (215 | ) | (18.04 | %) | $ | 973 | (1 | ) | $ | 1,192 | (2 | ) | $ | (219 | ) | (18.37 | %) | |||||||||||||||||||
Mortgage-backed securities | 0 | 0 | 0 | 0.00 | % | |||||||||||||||||||||||||||||||||||
Single issue trust preferred securities | 0 | 0 | 0 | 0.00 | % | |||||||||||||||||||||||||||||||||||
Other corporate securities | 20 | 20 | 0 | 0.00 | % | 20 | 20 | 0 | 0.00 | % | ||||||||||||||||||||||||||||||
Total held to maturity securities, at amortized cost | $ | 997 | $ | 1,212 | $ | (215 | ) | (17.74 | %) | $ | 993 | $ | 1,212 | $ | (219 | ) | (18.07 | %) | ||||||||||||||||||||||
(Dollars in thousands) | March 31 2021 | December 31 2020 | $ Change | % Change | September 30 2021 | December 31 2020 | $ Change | % Change | ||||||||||||||||||||||||
Loans held for sale | $ | 808,134 | $ | 718,937 | $ | 89,197 | 12.41 | % | $ | 493,299 | $ | 718,937 | $ | (225,638 | ) | (31.38 | %) | |||||||||||||||
Commercial, financial, and agricultural: | ||||||||||||||||||||||||||||||||
Owner-occupied commercial real estate | $ | 1,618,785 | $ | 1,622,687 | $ | (3,902 | ) | (0.24 | %) | $ | 1,542,555 | $ | 1,622,687 | $ | (80,132 | ) | (4.94 | %) | ||||||||||||||
Nonowner-occupied commercial real estate | 4,911,683 | 5,017,727 | (106,044 | ) | (2.11 | %) | 5,198,547 | 5,017,727 | 180,820 | 3.60 | % | |||||||||||||||||||||
Other commercial loans | 4,104,614 | 4,054,418 | 50,196 | 1.24 | % | 3,229,471 | 4,054,418 | (824,947 | ) | (20.35 | %) | |||||||||||||||||||||
Total commercial, financial, and agricultural | $ | 10,635,082 | $ | 10,694,832 | $ | (59,750 | ) | (0.56 | %) | $ | 9,970,573 | $ | 10,694,832 | $ | (724,259 | ) | (6.77 | %) | ||||||||||||||
Residential real estate | 3,697,527 | 3,899,885 | (202,358 | ) | (5.19 | %) | 3,514,228 | 3,899,885 | (385,657 | ) | (9.89 | %) | ||||||||||||||||||||
Construction & land development | 1,886,583 | 1,826,349 | 60,234 | 3.30 | % | 2,109,149 | 1,826,349 | 282,800 | 15.48 | % | ||||||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||||||||
Bankcard | 7,999 | 8,937 | (938 | ) | (10.50 | %) | 8,178 | 8,937 | (759 | ) | (8.49 | %) | ||||||||||||||||||||
Other consumer | 1,173,130 | 1,192,580 | (19,450 | ) | (1.63 | %) | 1,169,204 | 1,192,580 | (23,376 | ) | (1.96 | %) | ||||||||||||||||||||
Total gross loans | $ | 17,400,321 | $ | 17,622,583 | $ | (222,262 | ) | (1.26 | %) | $ | 16,771,332 | $ | 17,622,583 | $ | (851,251 | ) | (4.83 | %) | ||||||||||||||
Less: Unearned income | (34,430 | ) | (31,170 | ) | (3,260 | ) | 10.46 | % | (27,703 | ) | (31,170 | ) | 3,467 | (11.12 | %) | |||||||||||||||||
Total Loans, net of unearned income | $ | 17,365,891 | $ | 17,591,413 | $ | (225,522 | ) | (1.28 | %) | $ | 16,743,629 | $ | 17,591,413 | $ | (847,784 | ) | (4.82 | %) | ||||||||||||||
(Dollars in thousands) | March 31 2021 | December 31 2020 | $ Change | % Change | September 30 2021 | December 31 2020 | $ Change | % Change | ||||||||||||||||||||||||
Demand deposits | $ | 5,861,035 | $ | 5,428,398 | $ | 432,637 | 7.97 | % | $ | 8,490,191 | $ | 5,428,398 | $ | 3,061,793 | 56.40 | % | ||||||||||||||||
Interest-bearing checking | 814,096 | 799,635 | 14,461 | 1.81 | % | 3,534,311 | 799,635 | 2,734,676 | 341.99 | % | ||||||||||||||||||||||
Regular savings | 1,391,912 | 1,283,823 | 108,089 | 8.42 | % | 1,452,814 | 1,283,823 | 168,991 | 13.16 | % | ||||||||||||||||||||||
Money market accounts | 10,691,022 | 10,165,334 | 525,688 | 5.17 | % | 6,105,050 | 10,165,334 | (4,060,284 | ) | (39.94 | %) | |||||||||||||||||||||
Time deposits under $100,000 | 931,796 | 979,988 | (48,192 | ) | (4.92 | %) | 856,577 | 979,988 | (123,411 | ) | (12.59 | %) | ||||||||||||||||||||
Time deposits over $100,000 (1) | 1,706,613 | 1,927,982 | (221,369 | ) | (11.48 | %) | 1,383,666 | 1,927,982 | (544,316 | ) | (28.23 | %) | ||||||||||||||||||||
Total deposits | $ | 21,396,474 | $ | 20,585,160 | $ | 811,314 | 3.94 | % | $ | 21,822,609 | $ | 20,585,160 | $ | 1,237,449 | 6.01 | % | ||||||||||||||||
(1) | Includes time deposits of $250,000 or more of |
(Dollars in thousands) | March 31 2021 | December 31 2020 | $ Change | % Change | September 30 2021 | December 31 2020 | $ Change | % Change | ||||||||||||||||||||||||
Short-term securities sold under agreements to repurchase | $ | 145,200 | $ | 142,300 | $ | 2,900 | 2.04 | % | $ | 123,018 | $ | 142,300 | $ | (19,282 | ) | (13.55 | %) | |||||||||||||||
Long-term FHLB advances | 533,948 | 584,532 | (50,584 | ) | (8.65 | %) | 532,782 | 584,532 | (51,750 | ) | (8.85 | %) | ||||||||||||||||||||
Subordinated debt | 9,865 | 9,865 | 0 | 0.00 | % | 9,868 | 9,865 | 3 | 0.03 | % | ||||||||||||||||||||||
Issuances of trust preferred capital securities | 270,382 | 269,972 | 410 | 0.15 | % | 271,201 | 269,972 | 1,229 | 0.46 | % | ||||||||||||||||||||||
Total borrowings | $ | 959,395 | $ | 1,006,669 | $ | (47,274 | ) | (4.70 | %) | $ | 936,869 | $ | 1,006,669 | $ | (69,800 | ) | (6.93 | %) | ||||||||||||||
Three Months Ended | ||||||||
(Dollars in thousands) | March 31, 2021 | March 31, 2020 | ||||||
Return on Average Tangible Equity: | ||||||||
(a) Net Income (GAAP) | $ | 106,898 | $ | 40,183 | ||||
(b) Number of days | 90 | 91 | ||||||
Average Total Shareholders’ Equity (GAAP) | $ | 4,346,750 | $ | 3,350,652 | ||||
Less: Average Total Intangibles | (1,825,639 | ) | (1,507,272 | ) | ||||
(b) Average Tangible Equity (non-GAAP) | $ | 2,521,111 | $ | 1,843,380 | ||||
Return on Tangible Equity (non-GAAP) [(a) / (b)] x 365 or 366/ (c) | 17.20 | % | 8.77 | % |
Three Months Ended | Nine Months Ended | |||||||||||||||
(Dollars in thousands) | September 30, 2021 | September 30, 2020 | September 30, 2021 | September 30, 2020 | ||||||||||||
Return on Average Tangible Equity: | ||||||||||||||||
(a) Net Income (GAAP) | $ | 92,152 | $ | 103,784 | $ | 293,886 | $ | 196,653 | ||||||||
(b) Number of days | 92 | 92 | 273 | 274 | ||||||||||||
Average Total Shareholders’ Equity (GAAP) | $ | 4,440,107 | $ | 4,263,111 | $ | 4,389,087 | $ | 3,835,617 | ||||||||
Less: Average Total Intangibles | (1,833,449 | ) | (1,826,057 | ) | (1,831,364 | ) | (1,681,202 | ) | ||||||||
(c) Average Tangible Equity (non-GAAP) | $ | 2,606,658 | $ | 2,437,054 | $ | 2,557,723 | $ | 2,154,415 | ||||||||
Return on Tangible Equity (non-GAAP) | ||||||||||||||||
[(a) / (b)] x 366 or 365/ (c) | 14.03 | % | 16.94 | % | 15.36 | % | 12.19 | % |
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
(Dollars in thousands) | March 2021 | March 2020 | December 2020 | September 2021 | September 2020 | June 2021 | ||||||||||||||||||
Income Statement Summary: | ||||||||||||||||||||||||
Interest income | $ | 205,657 | $ | 180,482 | $ | 208,914 | $ | 194,080 | $ | 210,269 | $ | 200,186 | ||||||||||||
Interest expense | 14,697 | 38,964 | 16,925 | 12,501 | 24,605 | 13,669 | ||||||||||||||||||
Net interest income | 190,960 | 141,518 | 191,989 | 181,579 | 185,664 | 186,517 | ||||||||||||||||||
Provision for credit losses | 143 | 27,119 | 16,751 | (7,829 | ) | 16,781 | (8,879 | ) | ||||||||||||||||
Other income | 92,573 | 36,806 | 94,082 | 68,624 | 135,468 | 62,846 | ||||||||||||||||||
Other expense | 148,927 | 101,133 | 156,117 | 142,276 | 171,593 | 138,951 | ||||||||||||||||||
Income before income taxes | 134,463 | 50,072 | 113,203 | 115,756 | 132,758 | 119,291 | ||||||||||||||||||
Income taxes | 27,565 | 9,889 | 20,833 | 23,604 | 28,974 | 24,455 | ||||||||||||||||||
Net income | $ | 106,898 | $ | 40,183 | $ | 92,370 | $ | 92,152 | $ | 103,784 | $ | 94,836 | ||||||||||||
Nine Months Ended | ||||||||
(Dollars in thousands) | September 2021 | September 2020 | ||||||
Income Statement Summary: | ||||||||
Interest income | $ | 599,923 | $ | 589,468 | ||||
Interest expense | 40,867 | 91,684 | ||||||
Net interest income | 559,056 | 497,784 | ||||||
Provision for credit losses | (16,565 | ) | 89,811 | |||||
Other income | 224,043 | 260,664 | ||||||
Other expense | 430,154 | 422,100 | ||||||
Income before income taxes | 369,510 | 246,537 | ||||||
Income taxes | 75,624 | 49,884 | ||||||
Net income | $ | 293,886 | $ | 196,653 | ||||
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
(Dollars in thousands) | March 31 2021 | March 31 2020 | December 31 2020 | September 30 2021 | September 30 2020 | June 30 2021 | ||||||||||||||||||
Loan accretion | $ | 9,800 | $ | 9,546 | $ | 10,928 | $ | 8,154 | $ | 11,743 | $ | 9,669 | ||||||||||||
Certificates of deposit | 1,449 | 141 | 2,145 | 898 | 3,028 | 1,050 | ||||||||||||||||||
Long-term borrowings | 174 | 268 | 305 | 170 | 217 | 174 | ||||||||||||||||||
Total | $ | 11,423 | $ | 9,955 | $ | 13,378 | $ | 9,222 | $ | 14,988 | $ | 10,893 | ||||||||||||
Nine Months Ended | ||||||||
(Dollars in thousands) | September 30 2021 | September 30 2020 | ||||||
Loan accretion | $ | 27,623 | $ | 30,838 | ||||
Certificates of deposit | 3,397 | 5,780 | ||||||
Long-term borrowings | 518 | 973 | ||||||
Tax-equivalent net interest income | $ | 31,538 | $ | 37,591 | ||||
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
(Dollars in thousands) | March 31 2021 | March 31 2020 | December 31 2020 | September 30 2021 | September 30 2020 | June 30 2021 | ||||||||||||||||||
Net interest income, GAAP basis | $ | 190,960 | $ | 141,518 | $ | 191,989 | $ | 181,579 | $ | 185,664 | $ | 186,517 | ||||||||||||
Tax-equivalent adjustment (1) | 1,047 | 782 | 1,042 | 1,059 | 1,046 | 1,075 | ||||||||||||||||||
Tax-equivalent net interest income | $ | 192,007 | $ | 142,300 | $ | 193,031 | $ | 182,638 | $ | 186,710 | $ | 187,592 | ||||||||||||
Nine Months Ended | ||||||||
(Dollars in thousands) | September 30 2021 | September 30 2020 | ||||||
Net interest income, GAAP basis | $ | 559,056 | $ | 497,784 | ||||
Tax-equivalent adjustment (1) | 3,181 | 2,846 | ||||||
Tax-equivalent net interest income | $ | 562,237 | $ | 500,630 | ||||
(1) | The tax-equivalent adjustment combines amounts of interest income on federally nontaxable loans and investment securities using the statutory federal income tax rate of 21% for the three months and nine months ended |
Three Months Ended March 31, 2021 | Three Months Ended March 31, 2020 | Three Months Ended September 30, 2021 | Three Months Ended September 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance | Interest (1) | Avg. Rate (1) | Average Balance | Interest (1) | Avg. Rate (1) | Average Balance | Interest (1) | Avg. Rate (1) | Average Balance | Interest (1) | Avg. Rate (1) | ||||||||||||||||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||||||||||||||||||||||
Earning Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Federal funds sold and securities purchased under agreements to resell and other short-term investments | $ | 2,289,545 | $ | 1,893 | 0.34 | % | $ | 714,507 | $ | 3,965 | 2.23 | % | $ | 3,825,264 | $ | 2,548 | 0.26 | % | $ | 1,967,791 | $ | 2,060 | 0.42 | % | ||||||||||||||||||||||||
Investment Securities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Taxable | 2,921,295 | 13,526 | 1.85 | % | 2,537,229 | 16,969 | 2.68 | % | 3,215,719 | 12,999 | 1.62 | % | 2,749,114 | 14,448 | 2.10 | % | ||||||||||||||||||||||||||||||||
Tax-exempt | 294,820 | 1,981 | 2.69 | % | 106,081 | 879 | 3.31 | % | 363,966 | 2,327 | 2.56 | % | 267,355 | 1,893 | 2.83 | % | ||||||||||||||||||||||||||||||||
Total Securities | 3,216,115 | 15,507 | 1.93 | % | 2,643,310 | 17,848 | 2.70 | % | 3,579,685 | 15,326 | 1.71 | % | 3,016,469 | 16,341 | 2.17 | % | ||||||||||||||||||||||||||||||||
Loans, net of unearned income (2) | 15,237,552 | 189,304 | 4.20 | % | 14,072,021 | 159,451 | 4.55 | % | 17,174,856 | 177,265 | 4.10 | % | 18,655,500 | 192,914 | 4.12 | % | ||||||||||||||||||||||||||||||||
Allowance for loan losses | (235,795 | ) | (134,084 | ) | (217,472 | ) | (214,870 | ) | ||||||||||||||||||||||||||||||||||||||||
Net loans | 18,001,757 | 4.26 | % | 13,937,937 | 4.60 | % | 16,957,384 | 4.15 | % | 18,440,630 | 4.17 | % | ||||||||||||||||||||||||||||||||||||
Total earning assets | 23,507,417 | $ | 206,704 | 3.56 | % | 17,295,754 | $ | 181,264 | 4.21 | % | 24,362,333 | $ | 195,139 | 3.18 | % | 23,424,890 | $ | 211,315 | 3.59 | % | ||||||||||||||||||||||||||||
Other assets | 2,983,699 | 2,303,499 | 3,075,377 | 2,990,733 | ||||||||||||||||||||||||||||||||||||||||||||
TOTAL ASSETS | $ | 26,491,116 | $ | 19,599,253 | $ | 27,437,710 | $ | 26,415,623 | ||||||||||||||||||||||||||||||||||||||||
LIABILITIES | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest-Bearing Funds: | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits | $ | 13,184,728 | $ | 11,985 | 0.37 | % | $ | 9,278,782 | $ | 27,477 | 1.19 | % | $ | 13,361,016 | $ | 9,803 | 0.29 | % | $ | 12,951,290 | $ | 17,726 | 0.54 | % | ||||||||||||||||||||||||
Short-term borrowings | 142,155 | 178 | 0.51 | % | 137,427 | 458 | 1.34 | % | 123,526 | 167 | 0.54 | % | 156,502 | 172 | 0.44 | % | ||||||||||||||||||||||||||||||||
Long-term borrowings | 833,365 | 2,534 | 1.23 | % | 2,002,763 | 11,029 | 2.21 | % | 813,976 | 2,531 | 1.23 | % | 1,616,647 | 6,707 | �� | 1.65 | % | |||||||||||||||||||||||||||||||
Total Interest-Bearing Funds | 14,160,248 | 14,697 | 0.42 | % | 11,418,972 | 38,964 | 1.37 | % | 14,298,518 | 12,501 | 0.35 | % | 14,724,439 | 24,605 | 0.66 | % | ||||||||||||||||||||||||||||||||
Noninterest-bearing deposits | 7,735,638 | 4,627,044 | 8,471,744 | 7,178,769 | ||||||||||||||||||||||||||||||||||||||||||||
Accrued expenses and other liabilities | 248,480 | 202,585 | 227,341 | 249,304 | ||||||||||||||||||||||||||||||||||||||||||||
TOTAL LIABILITIES | 22,144,366 | 16,248,601 | 22,997,603 | 22,152,512 | ||||||||||||||||||||||||||||||||||||||||||||
SHAREHOLDERS’ EQUITY | 4,346,750 | 3,350,652 | 4,440,107 | 4,263,111 | ||||||||||||||||||||||||||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 26,491,116 | $ | 19,599,253 | $ | 27,437,710 | $ | 26,415,623 | ||||||||||||||||||||||||||||||||||||||||
NET INTEREST INCOME | $ | 192,007 | $ | 142,300 | $ | 182,638 | $ | 186,710 | ||||||||||||||||||||||||||||||||||||||||
INTEREST SPREAD | 3.14 | % | 2.84 | % | 2.83 | % | 2.93 | % | ||||||||||||||||||||||||||||||||||||||||
NET INTEREST MARGIN | 3.30 | % | 3.30 | % | 2.98 | % | 3.18 | % |
(1) | The interest income and the yields on federally nontaxable loans and investment securities are presented on a tax-equivalent basis using the statutory federal income tax rate of 21%. |
(2) | Nonaccruing loans are included in the daily average loan amounts outstanding. |
Nine Months Ended September 30, 2021 | Nine Months Ended September 30, 2020 | |||||||||||||||||||||||
(Dollars in thousands) | Average Balance | Interest (1) | Avg. Rate (1) | Average Balance | Interest (1) | Avg. Rate (1) | ||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Earning Assets: | ||||||||||||||||||||||||
Federal funds sold and securities repurchased under agreements to resell and other short-term investments | $ | 3,012,429 | $ | 6,198 | 0.28 | % | $ | 1,412,386 | $ | 7,893 | 0.75 | % | ||||||||||||
Investment Securities: | ||||||||||||||||||||||||
Taxable | 3,085,050 | 40,371 | 1.74 | % | 2,663,754 | 47,658 | 2.39 | % | ||||||||||||||||
Tax-exempt | 337,590 | 6,639 | 2.62 | % | 200,371 | 4,413 | 2.94 | % | ||||||||||||||||
Total Securities | 3,422,640 | 47,010 | 1.83 | % | 2,864,125 | 52,071 | 2.42 | % | ||||||||||||||||
Loans, net of unearned income (2) | 17,742,054 | 549,896 | 4.14 | % | 16,698,013 | 532,350 | 4.26 | % | ||||||||||||||||
Allowance for loan losses | (228,163 | ) | (173,452 | ) | ||||||||||||||||||||
Net loans | 17,513,891 | 4.20 | % | 16,524,561 | 4.30 | % | ||||||||||||||||||
Total earning assets | 23,948,960 | $ | 603,104 | 3.37 | % | 20,801,072 | $ | 592,314 | 3.80 | % | ||||||||||||||
Other assets | 3,032,927 | 2,671,235 | ||||||||||||||||||||||
TOTAL ASSETS | $ | 26,981,887 | $ | 23,472,307 | ||||||||||||||||||||
LIABILITIES | ||||||||||||||||||||||||
Interest-Bearing Funds: | ||||||||||||||||||||||||
Interest-bearing deposits | $ | 13,255,751 | $ | 32,800 | 0.33 | % | $ | 11,282,883 | $ | 64,452 | 0.76 | % | ||||||||||||
Short-term borrowings | 134,092 | 527 | 0.53 | % | 146,302 | 826 | 0.75 | % | ||||||||||||||||
Long-term borrowings | 820,426 | 7,540 | 1.23 | % | 1,895,635 | 26,406 | 1.86 | % | ||||||||||||||||
Total Interest-Bearing Funds | 14,210,269 | 40,867 | 0.38 | % | 13,324,820 | 91,684 | 0.92 | % | ||||||||||||||||
Non-interest bearing deposits | 8,147,540 | 6,076,683 | ||||||||||||||||||||||
Accrued expenses and other liabilities | 234,991 | 235,187 | ||||||||||||||||||||||
TOTAL LIABILITIES | 22,592,800 | 19,636,690 | ||||||||||||||||||||||
SHAREHOLDERS’ EQUITY | 4,389,087 | 3,835,617 | ||||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 26,981,887 | $ | 23,472,307 | ||||||||||||||||||||
NET INTEREST INCOME | $ | 562,237 | $ | 500,630 | ||||||||||||||||||||
INTEREST SPREAD | 2.99 | % | 2.88 | % | ||||||||||||||||||||
NET INTEREST MARGIN | 3.14 | % | 3.21 | % |
(1) | The interest income and the yields on federally nontaxable loans and investment securities are presented on a tax-equivalent basis using the statutory federal income tax rate of 21%. |
(2) | Nonaccruing loans are included in the daily average loan amounts outstanding. |
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
Change in Interest Rates (basis points) | Percentage Change in Net Interest Income | Percentage Change in Net Interest Income | ||||||||||
March 31, 2021 | December 31, 2020 | September 30, 2021 | December 31, 2020 | |||||||||
+200 | (2.16 | %) | (4.32 | %) | 0.98% | (4.32%) | ||||||
+100 | (1.58 | %) | (2.61 | %) | 0.32% | (2.61%) | ||||||
-100 | (0.55 | %) | 0.03 | % | (1.08%) | 0.03% | ||||||
-200 | (1.57 | %) | (0.05 | %) | (1.83%) | (0.05%) |
Item 4. CONTROLS AND PROCEDURES |
Item 1. LEGAL PROCEEDINGS |
Item 1A. RISK FACTORS |
Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
Period | Total Number of Shares Purchased (1) (2) | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans (3) | Maximum Number of Shares that May Yet be Purchased Under the Plans (3) | ||||||||||||
1/01 – 1/31/2021 | 260,000 | $ | 32.54 | 260,000 | 3,080,000 | |||||||||||
2/01 – 2/28/2021 | 46,209 | $ | 32.44 | 46,204 | 3,033,796 | |||||||||||
3/01 – 3/31/2021 | 33,020 | $ | 37.88 | 0 | 3,033,796 | |||||||||||
Total | 339,229 | $ | 33.04 | 306,204 | ||||||||||||
Period | Total Number of Shares Purchased (1) (2) | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans (3) | Maximum Number of Shares that May Yet be Purchased Under the Plans (3) | ||||||||||||
7/01 – 7/31/2021 | 0 | $ | 00.00 | 0 | 3,033,796 | |||||||||||
8/01 – 8/31/2021 | 5 | $ | 35.02 | 0 | 3,033,796 | |||||||||||
9/01 – 9/30/2021 | 0 | $ | 00.00 | 0 | 3,033,796 | |||||||||||
Total | 5 | $ | 35.02 | 0 | ||||||||||||
(1) | Includes shares exchanged in connection with the exercise of stock options or the vesting of restricted stock under United’s long-term incentive plans. Shares are purchased pursuant to the terms of the applicable plan and not pursuant to a publicly announced stock repurchase plan. For the quarter ended |
(2) | Includes shares purchased in open market transactions by United for a rabbi trust to provide payment of benefits under a deferred compensation plan for certain key officers of United and its subsidiaries. For the quarter ended |
(3) | In October 2019, United’s Board of Directors approved a repurchase plan to repurchase up to 4,000,000 shares of United’s common stock on the open market (the “2019 Plan”). The timing, price and quantity of purchases under the plans are at the discretion of management and the plan may be discontinued, suspended or restarted at any time depending on the facts and circumstances. |
Item 3. DEFAULTS UPON SENIOR SECURITIES |
Item 4. MINE SAFETY DISCLOSURES |
Item 5. OTHER INFORMATION |
(a) | None. |
(b) | No changes were made to the procedures by which security holders may recommend nominees to United’s Board of Directors. |
Item 6. EXHIBITS |
UNITED BANKSHARES, INC. | ||||||
(Registrant) | ||||||
Date: | /s/ Richard M. Adams | |||||
Richard M. Adams, Chairman of | ||||||
the Board and Chief Executive Officer | ||||||
Date: | /s/ W. Mark Tatterson | |||||
W. Mark Tatterson, Executive | ||||||
Vice President and Chief Financial Officer |