Cover Page
Cover Page - shares | 3 Months Ended | |
Mar. 31, 2023 | May 04, 2023 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Period End Date | Mar. 31, 2023 | |
Document Transition Report | false | |
Entity File Number | 0-15950 | |
Entity Registrant Name | FIRST BUSEY CORPORATION | |
Entity Incorporation, State or Country Code | NV | |
Entity Tax Identification Number | 37-1078406 | |
Entity Address, Address Line One | 100 W. University Ave. | |
Entity Address, City or Town | Champaign | |
Entity Address, State or Province | IL | |
Entity Address, Postal Zip Code | 61820 | |
City Area Code | 217 | |
Local Phone Number | 365-4544 | |
Title of 12(b) Security | Common Stock, $.001 par value | |
Trading Symbol | BUSE | |
Security Exchange Name | NASDAQ | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 55,300,614 | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Year Focus | 2023 | |
Document Fiscal Period Focus | Q1 | |
Entity Central Index Key | 0000314489 | |
Amendment Flag | false |
CONSOLIDATED BALANCE SHEETS (Un
CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Cash and cash equivalents: | ||
Cash and due from banks | $ 126,577 | $ 117,513 |
Interest-bearing deposits | 148,992 | 109,651 |
Total cash and cash equivalents | 275,569 | 227,164 |
Debt securities available for sale | 2,383,550 | 2,461,393 |
Debt securities held to maturity | 907,559 | 918,312 |
Equity securities | 10,915 | 11,535 |
Loans held for sale | 2,714 | 1,253 |
Portfolio loans (net of ACL of $91,727 at March 31, 2023, and $91,608 at December 31, 2022) | 7,692,081 | 7,634,094 |
Premises and equipment, net | 126,515 | 126,524 |
Right of use assets | 12,291 | 12,829 |
Goodwill | 317,873 | 317,873 |
Other intangible assets, net | 43,694 | 46,423 |
Cash surrender value of bank owned life insurance | 180,187 | 180,485 |
Other assets | 391,607 | 398,792 |
Total assets | 12,344,555 | 12,336,677 |
Deposits: | ||
Noninterest-bearing | 3,173,783 | 3,393,666 |
Interest-bearing | 6,627,386 | 6,677,614 |
Total deposits | 9,801,169 | 10,071,280 |
Securities sold under agreements to repurchase | 210,977 | 229,806 |
Short-term borrowings | 615,881 | 351,054 |
Long-term debt | 27,000 | 30,000 |
Subordinated notes, net of unamortized issuance costs | 222,245 | 222,038 |
Junior subordinated debt owed to unconsolidated trusts | 71,855 | 71,810 |
Lease liabilities | 12,515 | 12,995 |
Other liabilities | 184,355 | 201,717 |
Total liabilities | 11,145,997 | 11,190,700 |
Outstanding commitments and contingent liabilities (see Notes 4 and 9) | ||
Stockholders’ equity | ||
Common stock, ($.001 par value; 100,000,000 shares authorized) | 58 | 58 |
Additional paid-in capital | 1,322,407 | 1,320,980 |
Retained earnings | 191,924 | 168,769 |
AOCI | (245,784) | (273,278) |
Total stockholders’ equity before treasury stock | 1,268,605 | 1,216,529 |
Treasury stock at cost | (70,047) | (70,552) |
Total stockholders’ equity | 1,198,558 | 1,145,977 |
Total liabilities and stockholders’ equity | $ 12,344,555 | $ 12,336,677 |
Shares | ||
Common shares issued (in shares) | 58,116,970 | 58,116,970 |
Less: Treasury shares (in shares) | (2,822,515) | (2,837,846) |
Common shares outstanding (in shares) | 55,294,455 | 55,279,124 |
CONSOLIDATED BALANCE SHEETS (_2
CONSOLIDATED BALANCE SHEETS (Unaudited) (Parenthetical) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Statement of Financial Position [Abstract] | ||
Portfolio loans, allowance for credit losses | $ 91,727 | $ 91,608 |
Common stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Common stock, shares authorized (in shares) | 100,000,000 | 100,000,000 |
CONSOLIDATED STATEMENTS OF INCO
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Interest income | ||
Interest and fees on loans | $ 89,775 | $ 60,882 |
Interest and dividends on investment securities: | ||
Taxable interest income | 19,599 | 14,094 |
Non-taxable interest income | 743 | 838 |
Other interest income | 988 | 277 |
Total interest income | 111,105 | 76,091 |
Interest expense | ||
Deposits | 14,740 | 2,124 |
Federal funds purchased and securities sold under agreements to repurchase | 1,222 | 59 |
Short-term borrowings | 4,822 | 89 |
Long-term debt | 454 | 226 |
Senior notes | 0 | 400 |
Subordinated notes | 3,097 | 2,483 |
Junior subordinated debt owed to unconsolidated trusts | 913 | 654 |
Total interest expense | 25,248 | 6,035 |
Net interest income | 85,857 | 70,056 |
Provision for credit losses | 953 | (253) |
Net interest income after provision for credit losses | 84,904 | 70,309 |
Noninterest income | ||
Mortgage revenue | 288 | 975 |
Income on bank owned life insurance | 1,652 | 884 |
Realized net gains (losses) on securities | 4 | 106 |
Unrealized net gains (losses) recognized on equity securities | (620) | (720) |
Other income | 3,593 | 4,764 |
Total noninterest income | 31,848 | 35,772 |
Noninterest expense | ||
Salaries, wages, and employee benefits | 40,331 | 39,354 |
Data processing | 5,640 | 4,978 |
Net occupancy expense of premises | 4,762 | 5,067 |
Furniture and equipment expenses | 1,746 | 2,030 |
Professional fees | 2,058 | 1,507 |
Amortization of intangible assets | 2,729 | 3,011 |
Interchange expense | 1,853 | 1,545 |
Other expense | 11,284 | 12,884 |
Total noninterest expense | 70,403 | 70,376 |
Income before income taxes | 46,349 | 35,705 |
Income taxes | 9,563 | 7,266 |
Net income | $ 36,786 | $ 28,439 |
Basic earnings per common share (in dollars per share) | $ 0.66 | $ 0.51 |
Diluted earnings per common share (in dollars per share) | 0.65 | 0.51 |
Dividends declared per share of common stock (in dollars per share) | $ 0.24 | $ 0.23 |
Wealth management fees | ||
Noninterest income | ||
Noninterest income | $ 14,797 | $ 15,779 |
Fees for customer services | ||
Noninterest income | ||
Noninterest income | 6,819 | 8,907 |
Payment technology solutions | ||
Noninterest income | ||
Noninterest income | $ 5,315 | $ 5,077 |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Statement of Comprehensive Income [Abstract] | ||
Net income | $ 36,786 | $ 28,439 |
Unrealized/Unrecognized gains (losses) on debt securities: | ||
Net unrealized holding gains (losses) on debt securities available for sale, net of taxes of $(8,749), and $29,726, respectively | 21,944 | (74,556) |
Net unrealized gains (losses) on debt securities transferred to held to maturity from available for sale, net of taxes of $0, and $13,812, respectively | 0 | (34,644) |
Reclassification adjustment for realized (gains) losses on debt securities available for sale included in net income, net of taxes of $1, and $30, respectively | (3) | (76) |
Amortization of unrecognized losses on securities transferred to held to maturity, net of taxes of $(483), and $(252), respectively | 1,210 | 631 |
Net change in unrealized/unrecognized gains (losses) on debt securities | 23,151 | (108,645) |
Unrealized gains (losses) on cash flow hedges: | ||
Net unrealized holding gains (losses) on cash flow hedges, net of taxes of $(1,214), and $1,931, respectively | 3,050 | (4,845) |
Reclassification adjustment for realized (gains) losses on cash flow hedges included in net income, net of taxes of $(516), and $143, respectively | 1,293 | (357) |
Net change in unrealized gains (losses) on cash flow hedges | 4,343 | (5,202) |
Net change in AOCI | 27,494 | (113,847) |
Total comprehensive income (loss) | $ 64,280 | $ (85,408) |
CONSOLIDATED STATEMENTS OF CO_2
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited) (Parenthetical) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
AOCI, Accumulated Gain (Loss), Debt Securities, Available-for-sale, Parent | ||
Net unrealized holding gains (losses) on debt securities available for sale, tax expense (benefit) | $ 8,749 | $ (29,726) |
Unrealized gains (losses) on debt securities transferred to held to maturity from available for sale, tax expense (benefit) | 0 | (13,812) |
Reclassification adjustment for realized (gains) losses on debt securities available for sale included in net income, tax expense (benefit) | 1 | 30 |
Amortization of unrealized losses on securities transferred to held to maturity, tax expense (benefit) | (483) | (252) |
Accumulated Gain (Loss), Net, Cash Flow Hedge, Parent | ||
Net unrealized holding gains (losses) on cash flow hedges, tax expense (benefit) | 1,214 | (1,931) |
Reclassification adjustment for realized (gains) losses on cash flow hedges included in net income, tax expense (benefit) | $ (516) | $ 143 |
CONSOLIDATED STATEMENTS OF STOC
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Unaudited) - USD ($) $ in Thousands | Total | Common Stock | Additional Paid-in Capital | Retained Earnings | AOCI | Treasury Stock |
Beginning balance (in shares) at Dec. 31, 2021 | 55,434,910 | |||||
Beginning balance, net of tax at Dec. 31, 2021 | $ 1,319,112 | $ 58 | $ 1,316,984 | $ 92,463 | $ (23,758) | $ (66,635) |
Increase (decrease) in shareholders' equity | ||||||
Net income | 28,439 | 28,439 | ||||
OCI, net of tax | (113,847) | (113,847) | ||||
Repurchase of stock (in shares) | (188,614) | |||||
Repurchase of stock | (5,220) | (5,220) | ||||
Issuance of treasury stock for ESPP (in shares) | 25,140 | |||||
Issuance of treasury stock for ESPP | 541 | (106) | 647 | |||
Net issuance of treasury stock for RSU/DSU vesting and related tax (in shares) | 7,349 | |||||
Net issuance of treasury stock for RSU/PSU/DSU vesting and related tax | (170) | (359) | 189 | |||
Cash dividends on common stock | (12,739) | (12,739) | ||||
Stock dividend equivalents on RSUs | 0 | 273 | (273) | |||
Stock-based compensation | 1,909 | 1,909 | ||||
Ending balance (in shares) at Mar. 31, 2022 | 55,278,785 | |||||
Ending balance, net of tax at Mar. 31, 2022 | 1,218,025 | $ 58 | 1,318,701 | 107,890 | (137,605) | (71,019) |
Beginning balance (in shares) at Dec. 31, 2022 | 55,279,124 | |||||
Beginning balance, net of tax at Dec. 31, 2022 | 1,145,977 | $ 58 | 1,320,980 | 168,769 | (273,278) | (70,552) |
Increase (decrease) in shareholders' equity | ||||||
Net income | 36,786 | 36,786 | ||||
OCI, net of tax | 27,494 | 27,494 | ||||
Repurchase of stock (in shares) | (25,000) | |||||
Repurchase of stock | (534) | (534) | ||||
Issuance of treasury stock for ESPP (in shares) | 30,360 | |||||
Issuance of treasury stock for ESPP | 525 | (257) | 782 | |||
Net issuance of treasury stock for RSU/DSU vesting and related tax (in shares) | 8,977 | |||||
Net issuance of treasury stock for RSU/PSU/DSU vesting and related tax | (100) | (331) | 231 | |||
Net issuance of treasury stock for warrants exercised (in shares) | 994 | |||||
Net issuance of treasury stock for warrants exercised | 9 | (17) | 26 | |||
Cash dividends on common stock | (13,268) | (13,268) | ||||
Stock dividend equivalents on RSUs | 0 | 363 | (363) | |||
Stock-based compensation | 1,669 | 1,669 | ||||
Ending balance (in shares) at Mar. 31, 2023 | 55,294,455 | |||||
Ending balance, net of tax at Mar. 31, 2023 | $ 1,198,558 | $ 58 | $ 1,322,407 | $ 191,924 | $ (245,784) | $ (70,047) |
CONSOLIDATED STATEMENTS OF ST_2
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Unaudited) (Parenthetical) - $ / shares | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Statement of Stockholders' Equity [Abstract] | ||
Cash dividends, common stock (in dollars per share) | $ 0.24 | $ 0.23 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Cash flows provided by (used in) operating activities | ||
Net income | $ 36,786 | $ 28,439 |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||
Provision for credit losses | 953 | (253) |
Amortization of intangible assets | 2,729 | 3,011 |
Amortization of mortgage servicing rights | 749 | 980 |
Amortization of NMTC | 2,221 | 1,341 |
Depreciation and amortization of premises and equipment | 2,371 | 2,756 |
Net amortization (accretion) on portfolio loans | 1,803 | (36) |
Net amortization (accretion) of premium (discount) on investment securities | 4,231 | 5,930 |
Net amortization (accretion) of premium (discount) on time deposits | (80) | (124) |
Net amortization (accretion) of premium (discount) on FHLB advances and other borrowings | 252 | 212 |
Impairment of OREO and other repossessed assets | 113 | 611 |
Impairment of mortgage servicing rights | 1 | (9) |
Unrealized (gains) losses recognized on equity securities, net | 620 | 720 |
(Gain) loss on sales of debt securities, net | (4) | (106) |
(Gain) loss on sales of loans, net | (159) | (1,089) |
(Gain) loss on sales of premises and equipment | (266) | (838) |
(Gain) loss on life insurance proceeds | (707) | 1 |
(Increase) decrease in cash surrender value of bank owned life insurance | (945) | (885) |
Provision for deferred income taxes | (1,617) | (157) |
Stock-based compensation | 1,669 | 1,909 |
Mortgage loans originated for sale | (9,524) | (33,506) |
Proceeds from sales of mortgage loans | 8,219 | 51,350 |
(Increase) decrease in other assets | (2,119) | (16,429) |
Increase (decrease) in other liabilities | (2,000) | (1,323) |
Net cash provided by (used in) operating activities | 45,296 | 42,505 |
Cash flows provided by (used in) investing activities | ||
Purchases of equity securities | (14) | (5,948) |
Purchases of debt securities available for sale | (2,449) | (274,964) |
Proceeds from sales of equity securities | 14 | 0 |
Proceeds from paydowns and maturities of debt securities held to maturity | 11,708 | 9,585 |
Proceeds from paydowns and maturities of debt securities available for sale | 107,492 | 166,709 |
Purchases of FHLB and other bank stock | (17,891) | 0 |
Proceeds from the redemption of FHLB and other bank stock | 6,086 | 0 |
Net (increase) decrease in loans | (60,807) | (83,392) |
Cash paid for premiums on bank-owned life insurance | (76) | (96) |
Proceeds from life insurance | 2,026 | 217 |
Purchases of premises and equipment | (2,380) | (734) |
Proceeds from disposition of premises and equipment | 284 | 1,305 |
Proceeds from sales of OREO | 42 | 331 |
Net cash provided by (used in) investing activities | 44,035 | (186,987) |
Cash flows provided by (used in) financing activities | ||
Net increase (decrease) in deposits | (270,031) | (176,617) |
Net change in federal funds purchased and securities sold under agreements to repurchase | (18,829) | (14,471) |
Proceeds from FHLB advances | 265,000 | 0 |
Repayment of FHLB advances | (173) | (168) |
Repayment of other borrowings | (3,000) | (3,000) |
Cash dividends paid | (13,268) | (12,739) |
Purchase of treasury stock | (534) | (5,220) |
Cash paid for withholding taxes on stock-based payments | (100) | (170) |
Proceeds from stock warrants exercised | 9 | 0 |
Net cash provided by (used in) financing activities | (40,926) | (212,385) |
Net increase (decrease) in cash and cash equivalents | 48,405 | (356,867) |
Cash and cash equivalents, beginning of period | 227,164 | 836,095 |
Cash and cash equivalents, ending of period | 275,569 | 479,228 |
Cash payments for: | ||
Interest | 19,961 | 3,647 |
Non-cash investing and financing activities: | ||
OREO acquired in settlement of loans | 64 | 132 |
Transfer of debt securities available for sale to held to maturity | $ 0 | $ 985,199 |
Significant Accounting Policies
Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2023 | |
Accounting Policies [Abstract] | |
Significant Accounting Policies | Significant Accounting Policies Nature of Operations First Busey Corporation, a Nevada corporation organized in 1980, is a $12.3 billion financial holding company headquartered in Champaign, Illinois. Our common stock is traded on The Nasdaq Global Select Market under the symbol “BUSE.” The Company operates and reports its business in three segments: Banking, FirsTech, and Wealth Management. • The Banking operating segment provides a full range of banking services to individual and corporate customers through its banking center network in Illinois; the St. Louis, Missouri metropolitan area; southwest Florida; and Indianapolis, Indiana. • The FirsTech operating segment provides comprehensive and innovative payment technology solutions including online, mobile, and voice-recognition bill payments; money management and credit card networks; direct debit services; lockbox remittance processing for payments made by mail; and walk-in payments. FirsTech also provides additional tools to help clients with billing, reconciliation, bill reminders, and treasury services. • The Wealth Management operating segment provides a full range of asset management, investment, brokerage, fiduciary, philanthropic advisory, tax preparation, and farm management services to individuals, businesses, and foundations. For additional information about the Company's operating segments, see “ N ote 14 . Operating Segments and Related Information .” Basis of Financial Statement Presentation These unaudited consolidated financial statements and related notes should be read in conjunction with the audited consolidated financial statements included in our 2022 Annual Report. These interim unaudited consolidated financial statements serve to update our 2022 Annual Report and may not include all information and notes necessary to constitute a complete set of financial statements. We prepared these unaudited consolidated financial statements in conformity with GAAP. We have eliminated intercompany accounts and transactions. We have also reclassified certain prior year amounts to conform to the current period presentation. These reclassifications did not have a material impact on our consolidated financial condition or results of operations. In our opinion, the unaudited consolidated financial statements reflect all normal, recurring adjustments needed to present fairly our results for the interim periods. The results of operations for interim periods are not necessarily indicative of the results that may be expected for the full year or any other interim period. Use of Estimates In preparing the accompanying unaudited consolidated financial statements in conformity with GAAP, the Company’s management is required to make estimates and assumptions that affect the amounts reported in the financial statements and the disclosures provided. Actual results could differ from those estimates. Material estimates which are particularly susceptible to significant change in the near term relate to the fair value of debt securities available for sale, fair value of assets acquired and liabilities assumed in business combinations, goodwill, income taxes, and the determination of the ACL. Impact of Recently Adopted Accounting Standards In March 2022, the FASB issued ASU 2022-02 “Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures,” which eliminates the TDR accounting model for creditors that have already adopted CECL. In lieu of the TDR accounting model, loan refinancing and restructuring guidance in ASC Subtopic 310-20-35-9 through 35-11 “Receivables—Nonrefundable Fees and Other Costs—Subsequent Measurement—Loan Refinancing or Restructuring” will apply to all loan modifications, including those made for borrowers experiencing financial difficulty. This standard also enhances disclosure requirements related to certain loan modifications. Additionally, this standard introduces new requirements to disclose gross write-off information in the vintage disclosures of financing receivables by credit quality indicator and class of financing receivable by year of origination. This standard applies prospectively. For the transition method related to the recognition and measurement of TDRs, there is an option to apply a modified retrospective transition method, resulting in a cumulative-effect adjustment to retained earnings in the period of adoption. This standard became effective for First Busey beginning January 1, 2023. Adoption of this standard did not have a material impact on our financial position or results of operations. In March 2022, the FASB issued ASU 2022-01 “Derivatives and Hedging (Topic 815): Fair Value Hedging—Portfolio Layer Method,” which replaces the current last-of-layer hedge accounting method with an expanded portfolio layer method that permits multiple hedged layers of a single closed portfolio. The scope of the portfolio layer method is also expanded to include non-prepayable financial assets. This update also provides additional guidance on the accounting for and disclosure of hedge basis adjustments that are applicable to the portfolio layer method, and specifies how hedge basis adjustments should be considered when determining credit losses for the assets included in the closed portfolio. Amendments related to hedge basis adjustments which are included in this standard apply on a modified retrospective basis by means of a cumulative-effect adjustment to the opening balance of retained earnings on the initial application date. Amendments related to disclosure which are included in this standard may be applied on a prospective basis from the initial application date, or on a retrospective basis to each prior period presented after the date of adoption of the amendments in ASU 2017-12 “Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities.” This standard became effective for First Busey beginning January 1, 2023. Adoption of this standard did not have a material impact on our financial position or results of operations. ASU 2021-08 “Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers” requires measurement and recognition in accordance with ASC Topic 606 “Revenue from Contracts with Customers” for contract assets and contract liabilities acquired in a business combination. This update became effective for First Busey beginning January 1, 2023. This standard applies prospectively to all business combinations that occur on or after the date it is adopted. Adoption of this standard did not have an impact on our financial position or results of operations. Recently Issued Accounting Standards Not Yet Adopted In March 2023, the FASB issued ASU 2023-02 “Investments—Equity Method and Joint Ventures (Topic 323),” permitting an election to use the proportional amortization method to account for equity investments made primarily for the purpose of receiving income tax credits and other income tax benefits, regardless of the tax credit program from which the income tax credits are received, provided that certain conditions are met. The proportional amortization method results in the cost of the investment being amortized in proportion to the income tax credits and other income tax benefits received, with the amortization of the investment and the income tax credits being presented net in the income statement as a component of income tax expense. This standard must be applied on a retrospective or modified retrospective basis, and is applicable for First Busey beginning on January 1, 2024. Early adoption is permitted. First Busey is currently evaluating the potential effect on the Company’s financial position and results of operations. In March 2023, the FASB issued ASU 2023-01 “Leases (Topic 842): Common Control Arrangements,” which requires amortization over the useful life of leasehold improvements (not the lease term) when the lease is between entities under common control, and any value of such leasehold improvements remaining at the end of the lease term is to be accounted for as a transfer between entities under common control. This standard may be adopted either prospectively, or retrospectively, and is effective for First Busey beginning January 1, 2024. Early adoption is permitted. First Busey is currently evaluating the potential effect on the Company’s financial position and results of operations. In June 2022, the FASB issued ASU 2022-03 “Fair Value Measurements (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions,” which clarifies that contractual restrictions on the sale of equity securities are not considered in measuring the fair value of those equity securities, and further that contractual sale restrictions cannot be recognized and measured as a separate unit of account. This standard applies prospectively, and is effective for First Busey beginning January 1, 2024. Early adoption is permitted. First Busey is currently evaluating the potential effect on the Company’s financial position and results of operations. Subsequent Events The Company has evaluated subsequent events for potential recognition and/or disclosure through the date the unaudited consolidated financial statements included in this Quarterly Report were issued. There were no significant subsequent events for the quarter ended March 31, 2023, through the filing date of these unaudited consolidated financial statements. |
Debt Securities
Debt Securities | 3 Months Ended |
Mar. 31, 2023 | |
Investments, Debt and Equity Securities [Abstract] | |
Debt Securities | Debt Securities The Company's portfolio of debt securities includes both available for sale and held to maturity securities. The tables below provide the amortized cost, unrealized gains and losses, and fair values of debt securities summarized by major category (dollars in thousands) : As of March 31, 2023 Amortized Unrealized Fair Gross Gains Gross Losses Debt securities available for sale U.S. Treasury securities $ 87,182 $ — $ (2,550) $ 84,632 Obligations of U.S. government corporations and agencies 11,855 3 (231) 11,627 Obligations of states and political subdivisions 274,858 193 (20,790) 254,261 Asset-backed securities 488,234 — (19,087) 469,147 Commercial mortgage-backed securities 123,720 — (14,893) 108,827 Residential mortgage-backed securities 1,426,529 4 (200,599) 1,225,934 Corporate debt securities 251,543 12 (22,433) 229,122 Total debt securities available for sale $ 2,663,921 $ 212 $ (280,583) $ 2,383,550 Amortized Unrecognized Fair Gross Gains Gross Losses Debt securities held to maturity Commercial mortgage-backed securities $ 470,138 $ — $ (63,198) $ 406,940 Residential mortgage-backed securities 437,421 — (63,708) 373,713 Total debt securities held to maturity $ 907,559 $ — $ (126,906) $ 780,653 As of December 31, 2022 Amortized Unrealized Fair Gross Gains Gross Losses Debt securities available for sale U.S. Treasury securities $ 117,805 $ — $ (3,744) $ 114,061 Obligations of U.S. government corporations and agencies 20,097 3 (321) 19,779 Obligations of states and political subdivisions 283,481 106 (26,075) 257,512 Asset-backed securities 489,558 — (19,683) 469,875 Commercial mortgage-backed securities 124,423 — (16,029) 108,394 Residential mortgage-backed securities 1,463,971 2 (220,717) 1,243,256 Corporate debt securities 273,118 33 (24,635) 248,516 Total debt securities available for sale $ 2,772,453 $ 144 $ (311,204) $ 2,461,393 Amortized Unrecognized Fair Gross Gains Gross Losses Debt securities held to maturity Commercial mortgage-backed securities $ 474,820 $ — $ (63,738) $ 411,082 Residential mortgage-backed securities 443,492 — (69,279) 374,213 Total debt securities held to maturity $ 918,312 $ — $ (133,017) $ 785,295 Maturities of Debt Securities Amortized cost and fair value of debt securities, by contractual maturity or pre-refunded date, are shown below. Mortgages underlying mortgage-backed securities and asset-backed securities may be called or prepaid; therefore, actual maturities could differ from the contractual maturities. All mortgage-backed securities were issued by U.S. government corporations and agencies (dollars in thousands) : As of March 31, 2023 Amortized Fair Debt securities available for sale Due in one year or less $ 105,794 $ 103,746 Due after one year through five years 363,407 340,503 Due after five years through ten years 369,029 337,071 Due after ten years 1,825,691 1,602,230 Debt securities available for sale $ 2,663,921 $ 2,383,550 Debt securities held to maturity Due after one year through five years $ 43,594 $ 41,147 Due after five years through ten years 63,632 57,859 Due after ten years 800,333 681,647 Debt securities held to maturity $ 907,559 $ 780,653 Gains and Losses on Debt Securities Available for Sale Realized gains and losses related to sales and calls of debt securities available for sale are summarized as follows (dollars in thousands) : Three Months Ended March 31, 2023 2022 Realized gains and losses on debt securities Gross gains on debt securities $ 10 $ 113 Gross (losses) on debt securities (6) (7) Realized net gains (losses) on debt securities $ 4 $ 106 Debt securities with carrying amounts of $764.9 million on March 31, 2023, and $746.7 million on December 31, 2022, were pledged as collateral for public deposits, securities sold under agreements to repurchase, and for other purposes as required. Debt Securities in an Unrealized or Unrecognized Loss Position The following information pertains to debt securities with gross unrealized or unrecognized losses, aggregated by investment category and the length of time that individual securities have been in a continuous loss position (dollars in thousands) : As of March 31, 2023 Less than 12 months 12 months or more Total Fair Unrealized Fair Unrealized Fair Unrealized Debt securities available for sale U.S. Treasury securities $ 964 $ (32) $ 83,668 $ (2,518) $ 84,632 $ (2,550) Obligations of U.S. government corporations and agencies 11,262 (223) 196 (8) 11,458 (231) Obligations of states and political subdivisions 80,541 (755) 133,343 (20,035) 213,884 (20,790) Asset-backed securities 16,954 (346) 452,193 (18,741) 469,147 (19,087) Commercial mortgage-backed securities 7,634 (290) 101,193 (14,603) 108,827 (14,893) Residential mortgage-backed securities 103,167 (5,778) 1,122,195 (194,821) 1,225,362 (200,599) Corporate debt securities 17,362 (1,213) 209,280 (21,220) 226,642 (22,433) Debt securities available for sale with gross unrealized losses $ 237,884 $ (8,637) $ 2,102,068 $ (271,946) $ 2,339,952 $ (280,583) 12 months or more Total Fair Unrecognized Fair Unrecognized Debt securities held to maturity Commercial mortgage-backed securities $ 406,940 $ (63,198) $ 406,940 $ (63,198) Residential mortgage-backed securities 373,713 (63,708) 373,713 (63,708) Debt securities held to maturity with gross unrecognized losses $ 780,653 $ (126,906) $ 780,653 $ (126,906) As of December 31, 2022 Less than 12 months 12 months or more Total Fair Unrealized Fair Unrealized Fair Unrealized Debt securities available for sale U.S. Treasury securities 1 $ 74 $ — $ 113,987 $ (3,744) $ 114,061 $ (3,744) Obligations of U.S. government corporations and agencies 19,603 (321) — — 19,603 (321) Obligations of states and political subdivisions 166,147 (10,059) 75,217 (16,016) 241,364 (26,075) Asset-backed securities 390,164 (15,648) 79,711 (4,035) 469,875 (19,683) Commercial mortgage-backed securities 89,428 (12,623) 18,966 (3,406) 108,394 (16,029) Residential mortgage-backed securities 366,221 (38,111) 876,668 (182,606) 1,242,889 (220,717) Corporate debt securities 39,037 (5,079) 204,310 (19,556) 243,347 (24,635) Debt securities available for sale with gross unrealized losses $ 1,070,674 $ (81,841) $ 1,368,859 $ (229,363) $ 2,439,533 $ (311,204) Less than 12 months 12 months or more Total Fair Unrecognized Fair Unrecognized Fair Unrecognized Debt securities held to maturity Commercial mortgage-backed securities $ 58,065 $ (8,009) $ 353,017 $ (55,729) $ 411,082 $ (63,738) Residential mortgage-backed securities — — 374,213 (69,279) 374,213 (69,279) Debt securities held to maturity with gross unrecognized losses $ 58,065 $ (8,009) $ 727,230 $ (125,008) $ 785,295 $ (133,017) ___________________________________________ 1. Unrealized losses for U.S. Treasury securities that have been in a continuous unrealized loss position for less than 12 months were insignificant, rounding to zero thousand. Additional information about debt securities in an unrealized or unrecognized loss position is presented in the tables below (dollars in thousands) : As of March 31, 2023 Available for Sale Held to Maturity Total Debt securities with gross unrealized or unrecognized losses, fair value $ 2,339,952 $ 780,653 $ 3,120,605 Gross unrealized or unrecognized losses on debt securities 280,583 126,906 407,489 Ratio of gross unrealized or unrecognized losses to debt securities with gross unrealized or unrecognized losses 12.0 % 16.3 % 13.1 % Count of debt securities 1,058 55 1,113 Count of debt securities in an unrealized or unrecognized loss position 947 55 1,002 As of December 31, 2022 Available for Sale Held to Maturity Total Debt securities with gross unrealized or unrecognized losses, fair value $ 2,439,533 $ 785,295 $ 3,224,828 Gross unrealized or unrecognized losses on debt securities 311,204 133,017 444,221 Ratio of gross unrealized or unrecognized losses to debt securities with gross unrealized or unrecognized losses 12.8 % 16.9 % 13.8 % Count of debt securities 1,091 55 1,146 Count of debt securities in an unrealized or unrecognized loss position 1,032 55 1,087 Unrealized and unrecognized losses were related to changes in market interest rates and market conditions that do not represent credit-related impairments. The Company does not intend to sell securities that are in an unrealized or unrecognized loss position, and it is more likely than not that the Company will recover the amortized cost prior to being required to sell the debt securities. Full collection of the amounts due according to the contractual terms of the debt securities is expected; therefore, no ACL was recorded in relation to debt securities, and the impairment related to noncredit factors is recognized in AOCI, net of applicable taxes. As of March 31, 2023, the Company did not hold general obligation bonds of any single issuer, the aggregate of which exceeded 10% of the Company’s stockholders’ equity. |
Portfolio Loans
Portfolio Loans | 3 Months Ended |
Mar. 31, 2023 | |
Accounts, Notes, Loans and Financing Receivable, Gross, Allowance, and Net [Abstract] | |
Portfolio Loans | Portfolio Loans Loan Categories The Company’s lending can be summarized in two primary categories: commercial and retail. Lending is further classified into five primary areas of loans: commercial loans, commercial real estate loans, real estate construction loans, retail real estate loans, and retail other loans. Distributions of the loan portfolio by loan category and class is presented in the following table (dollars in thousands) : As of March 31, December 31, Commercial loans Commercial $ 1,937,158 $ 1,974,154 Commercial real estate 3,324,536 3,261,873 Real estate construction 554,009 530,469 Total commercial loans 5,815,703 5,766,496 Retail loans Retail real estate 1,667,537 1,657,082 Retail other 300,568 302,124 Total retail loans 1,968,105 1,959,206 Total portfolio loans 7,783,808 7,725,702 ACL (91,727) (91,608) Portfolio loans, net $ 7,692,081 $ 7,634,094 Net deferred loan origination costs included in the balances above were $13.7 million as of March 31, 2023, compared to $14.0 million as of December 31, 2022. Net accretable purchase accounting adjustments included in the balances above reduced loans by $5.5 million as of March 31, 2023, and $5.9 million as of December 31, 2022. Commercial balances include loans originated under the PPP with an amortized cost of $0.8 million as of both March 31, 2023, and December 31, 2022. The Company did not purchase any retail real estate loans during the three months ended March 31, 2023, or 2022. Pledged Loans The Company had loans pledged to the FHLB and Federal Reserve for liquidity as set forth in the table below (dollars in thousands) : As of March 31, December 31, Pledged loans FHLB $ 5,065,913 $ 5,095,448 Federal Reserve Bank 825,410 804,718 Total pledged loans $ 5,891,323 $ 5,900,166 Risk Grading The Company utilizes a loan grading scale to assign a risk grade to all of its loans. A description of the general characteristics of each grade is as follows: • Pass – This category includes loans that are all considered acceptable credits, ranging from investment or near investment grade, to loans made to borrowers who exhibit credit fundamentals that meet or exceed industry standards. • Watch – This category includes loans that warrant a higher-than-average level of monitoring to ensure that weaknesses do not cause the inability of the credit to perform as expected. These loans are not necessarily a problem due to other inherent strengths of the credit, such as guarantor strength, but have above average concern and monitoring. • Special mention – This category is for “Other Assets Specially Mentioned” loans that have potential weaknesses, which may, if not checked or corrected, weaken the asset or inadequately protect the Company’s credit position at some future date. • Substandard – This category includes “Substandard” loans, determined in accordance with regulatory guidelines, for which the accrual of interest has not been stopped. Assets so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. • Substandard non-accrual – This category includes loans that have all the characteristics of a “Substandard” loan with additional factors that make collection in full highly questionable and improbable. Such loans are placed on non-accrual status and may be dependent on collateral with a value that is difficult to determine. All loans are graded at their inception. Commercial lending relationships that are $1.0 million or less are usually processed through an expedited underwriting process. Most commercial loans greater than $1.0 million are included in a portfolio review at least annually. Commercial loans greater than $0.35 million that have a grading of special mention or worse are typically reviewed on a quarterly basis. Interim reviews may take place if circumstances of the borrower warrant a more frequent review. The following table is a summary of risk grades segregated by category and class of portfolio loans (dollars in thousands) : As of March 31, 2023 Pass Watch Special Substandard Substandard Total Commercial loans Commercial $ 1,624,656 $ 208,613 $ 42,827 $ 55,652 $ 5,410 $ 1,937,158 Commercial real estate 2,888,970 362,187 43,195 24,623 5,561 3,324,536 Real estate construction 531,786 16,819 — 5,404 — 554,009 Total commercial loans 5,045,412 587,619 86,022 85,679 10,971 5,815,703 Retail loans Retail real estate 1,649,407 11,722 503 2,206 3,699 1,667,537 Retail other 300,524 — — — 44 300,568 Total retail loans 1,949,931 1,949,931 11,722 503 2,206 3,743 1,968,105 Total portfolio loans $ 6,995,343 $ 599,341 $ 86,525 $ 87,885 $ 14,714 $ 7,783,808 As of December 31, 2022 Pass Watch Special Substandard Substandard Total Commercial loans Commercial $ 1,668,495 $ 201,758 $ 46,540 $ 51,187 $ 6,174 $ 1,974,154 Commercial real estate 2,851,709 326,455 43,526 34,539 5,644 3,261,873 Real estate construction 502,904 25,164 1 2,400 — 530,469 Total commercial loans 5,023,108 553,377 90,067 88,126 11,818 5,766,496 Retail loans Retail real estate 1,639,599 10,520 1,338 2,529 3,096 1,657,082 Retail other 301,971 — — — 153 302,124 Total retail loans 1,941,570 1,941,570 10,520 1,338 2,529 3,249 1,959,206 Total portfolio loans $ 6,964,678 $ 563,897 $ 91,405 $ 90,655 $ 15,067 $ 7,725,702 Risk grades of portfolio loans and net charge-offs are presented in the tables below by loan class, further sorted by origination year (dollars in thousands) : As of and For The Three Months Ended March 31, 2023 Term Loans Amortized Cost Basis by Origination Year Revolving Total Risk Grade Ratings 2023 2022 2021 2020 2019 Prior Commercial Pass $ 193,301 $ 326,112 $ 237,528 $ 130,503 $ 45,737 $ 152,200 $ 539,275 $ 1,624,656 Watch 19,141 44,289 47,474 2,758 6,384 5,162 83,405 208,613 Special Mention — 1,682 2,811 1,340 652 17,343 18,999 42,827 Substandard 19,386 1,360 1,143 526 6,229 2,030 24,978 55,652 Substandard non-accrual 94 — 2,976 205 133 2 2,000 5,410 Total commercial 231,922 373,443 291,932 135,332 59,135 176,737 668,657 1,937,158 Current period charge-offs — — 400 — — — — 400 Commercial real estate Pass 139,599 882,834 810,278 457,122 279,737 306,763 12,637 2,888,970 Watch 29,344 65,687 75,032 57,391 89,469 40,302 4,962 362,187 Special Mention 816 7,001 4,365 15,293 3,743 11,977 — 43,195 Substandard 11,604 5,975 1,095 3,394 1,888 667 — 24,623 Substandard non-accrual — 604 3,847 30 — 1,080 — 5,561 Total commercial real estate 181,363 962,101 894,617 533,230 374,837 360,789 17,599 3,324,536 Current period charge-offs — — — — — 539 — 539 Real estate construction Pass 38,451 219,520 179,369 69,767 1,447 3,510 19,722 531,786 Watch 12 4,454 9,230 3,077 46 — — 16,819 Substandard — 5,404 — — — — — 5,404 Total real estate construction 38,463 229,378 188,599 72,844 1,493 3,510 19,722 554,009 Current period charge-offs — — — — — — — — Retail real estate Pass 62,890 394,383 439,515 171,450 75,296 307,826 198,047 1,649,407 Watch 546 2,989 2,952 1,332 1,423 974 1,506 11,722 Special Mention 55 58 — — — 390 — 503 Substandard — 75 361 189 82 1,256 243 2,206 Substandard non-accrual — 10 238 159 104 2,387 801 3,699 Total retail real estate 63,491 397,515 443,066 173,130 76,905 312,833 200,597 1,667,537 Current period charge-offs — — — — — 5 — 5 Retail other Pass 35,635 123,857 32,214 11,275 10,581 4,278 82,684 300,524 Substandard non-accrual — 6 35 3 — — — 44 Total retail other 35,635 123,863 32,249 11,278 10,581 4,278 82,684 300,568 Current period charge-offs $ — $ 36 $ 102 $ 1 $ — $ 98 $ — $ 237 Total portfolio loans $ 550,874 $ 2,086,300 $ 1,850,463 $ 925,814 $ 522,951 $ 858,147 $ 989,259 $ 7,783,808 Total current period charge-offs $ — $ 36 $ 502 $ 1 $ — $ 642 $ — $ 1,181 As of and For The Year Ended December 31, 2022 Term Loans Amortized Cost Basis by Origination Year Revolving Total Risk Grade Ratings 2022 2021 2020 2019 2018 Prior Commercial Pass $ 479,893 $ 266,122 $ 136,445 $ 52,046 $ 50,764 $ 135,000 $ 548,225 $ 1,668,495 Watch 54,195 49,382 3,288 7,201 1,258 2,160 84,274 201,758 Special Mention 1,958 937 1,642 974 1,000 17,024 23,005 46,540 Substandard 8,926 1,165 570 6,671 2,382 5,191 26,282 51,187 Substandard non-accrual 21 3,292 226 135 — 100 2,400 6,174 Total commercial 544,993 320,898 142,171 67,027 55,404 159,475 684,186 1,974,154 Commercial real estate Pass 883,688 819,133 478,452 297,525 161,409 198,419 13,083 2,851,709 Watch 77,346 56,113 64,282 96,664 21,592 5,758 4,700 326,455 Special Mention 11,943 5,389 12,386 1,420 6,917 5,471 — 43,526 Substandard 5,340 13,528 3,454 1,907 10,248 62 — 34,539 Substandard non-accrual — 3,959 33 — 1,647 5 — 5,644 Total commercial real estate 978,317 898,122 558,607 397,516 201,813 209,715 17,783 3,261,873 Real estate construction Pass 219,112 191,724 68,015 1,490 1,901 1,751 18,911 502,904 Watch 8,530 12,019 3,169 48 — 1,398 — 25,164 Special Mention — — — 1 — — — 1 Substandard 2,400 — — — — — — 2,400 Total real estate construction 230,042 203,743 71,184 1,539 1,901 3,149 18,911 530,469 Retail real estate Pass 396,547 456,158 175,148 77,569 56,887 267,387 209,903 1,639,599 Watch 2,928 2,991 1,846 1,444 1,063 27 221 10,520 Special Mention 945 — — — — 393 — 1,338 Substandard 77 732 198 81 141 1,293 7 2,529 Substandard non-accrual 10 191 107 32 390 1,708 658 3,096 Total retail real estate 400,507 460,072 177,299 79,126 58,481 270,808 210,789 1,657,082 Retail other Pass 134,567 43,512 13,141 13,086 5,646 991 91,028 301,971 Substandard non-accrual 14 134 3 — — 2 — 153 Total retail other 134,581 43,646 13,144 13,086 5,646 993 91,028 302,124 Total portfolio loans $ 2,288,440 $ 1,926,481 $ 962,405 $ 558,294 $ 323,245 $ 644,140 $ 1,022,697 $ 7,725,702 Past Due and Non-accrual Loans An analysis of the amortized cost basis of portfolio loans that are past due and still accruing, or on a non-accrual status, is as follows (dollars in thousands) : As of March 31, 2023 Loans past due, still accruing Non-accrual 30-59 Days 60-89 Days 90+Days Past due and non-accrual loans Commercial loans: Commercial $ 78 $ 1 $ — $ 5,410 Commercial real estate 444 — — 5,561 Past due and non-accrual commercial loans 522 1 — 10,971 Retail loans: Retail real estate 3,120 1,169 472 3,699 Retail other 653 7 28 44 Past due and non-accrual retail loans 3,773 1,176 500 3,743 Total past due and non-accrual loans $ 4,295 $ 1,177 $ 500 $ 14,714 As of December 31, 2022 Loans past due, still accruing Non-accrual 30-59 Days 60-89 Days 90+Days Past due and non-accrual loans Commercial loans: Commercial $ 2 $ — $ — $ 6,174 Commercial real estate 124 — — 5,644 Past due and non-accrual commercial loans 126 — — 11,818 Retail loans: Retail real estate 4,709 1,239 673 3,096 Retail other 414 60 — 153 Past due and non-accrual retail loans 5,123 1,299 673 3,249 Total past due and non-accrual loans $ 5,249 $ 1,299 $ 673 $ 15,067 Gross interest income recorded on 90+ days past due loans, and that would have been recorded on non-accrual loans if they had been accruing interest in accordance with their original terms, was $0.4 million and $0.2 million for the three months ended March 31, 2023, and 2022, respectively. The amount of interest collected on those loans and recognized on a cash basis that was included in interest income was insignificant for the three months ended March 31, 2023, and was $0.4 million for the three months ended March 31, 2022. Loan Modification Disclosures Pursuant to ASU 2022-02 The following table shows the amortized cost basis of loans that were modified during the three months ended March 31, 2023, for borrowers experiencing financial difficulty, disaggregated by class of financing receivable and type of concession granted (dollars in thousands) : As of March 31, 2023 Payment Deferral 1 % of Total Class of Financing Receivable 2 Term Extension 3 % of Total Class of Financing Receivable Loan class: Commercial $ 489 — % $ 25,155 1.3 % Commercial real estate — — % 12,698 0.4 % Total of loans modified during the period 4 $ 489 — % $ 37,853 0.5 % ___________________________________________ 1. Loans with payment deferrals were modified to defer all principal payments until the end of the loan terms, which were shortened. Regular interest payments continue to be required during the deferral period. 2. Loans with payment deferrals represent an insignificant portion of of commercial loans and total loans, rounding to zero percent. 3. Modifications to extend loan terms also included, in most cases, interest rate increases during the extension period. 4. All modifications were for loans classified as substandard. The following table summarizes the financial effects of loan modifications made during the three months ended March 31, 2023, for borrowers experiencing financial difficulty: Weighted Average Term Extension Loan class: Commercial 9.1 months Commercial real estate 5.8 months Total financial effect 8.0 months First Busey closely monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table depicts the payment performance of loans modified on or after January 1, 2023, the date we adopted ASU 2022-02 (dollars in thousands) : As of March 31, 2023 Current 30-89 Days 90+ Days Loan class: Commercial $ 25,644 $ — $ — Commercial real estate 12,698 — — Amortized cost of modified loans $ 38,342 $ — $ — TDR Disclosures Prior to the Adoption of ASU 2022-02 At December 31, 2022, performing TDR’s were $3.0 million and non-performing TDR’s were $0.5 million. No loans were newly designated as TDRs during the three months ended March 31, 2022. There were no TDRs entered into during the 12 months ended March 31, 2022, that had subsequent defaults during the three months ended March 31, 2022. Gross interest income that would have been recorded in the three months ended March 31, 2022, if TDRs had performed in accordance with their original terms compared with their modified terms, was insignificant. Collateral Dependent Loans Management's evaluation as to the ultimate collectability of loans includes estimates regarding future cash flows from operations and the value of property, real and personal, pledged as collateral. These estimates are affected by changing economic conditions and the economic prospects of borrowers. Collateral dependent loans are loans in which repayment is expected to be provided solely by the underlying collateral and there are no other available and reliable sources of repayment. Loans are written down to the lower of cost or fair value of underlying collateral, less estimated costs to sell. The Company had $13.3 million and $14.0 million of collateral dependent loans secured by real estate or business assets as of March 31, 2023, and December 31, 2022, respectively. Foreclosures As of March 31, 2023, the Company had $1.1 million of residential real estate in the process of foreclosure. The Company follows Federal Housing Finance Agency guidelines on single-family foreclosures and real estate owned evictions on portfolio loans. Loans Evaluated Individually The Company evaluates loans with disparate risk characteristics on an individual basis. The following tables provide details of loans evaluated individually, segregated by loan category and class. The unpaid principal balance represents customer outstanding contractual principal balances excluding any partial charge-offs. Recorded investment represents the amortized cost of customer balances net of any partial charge-offs recognized on the loan. Average recorded investment is calculated using the most recent four quarters (dollars in thousands) : As of March 31, 2023 Unpaid Recorded Investment Average With No With Total Related Loans evaluated individually Commercial loans: Commercial $ 8,761 $ 564 $ 5,181 $ 5,745 $ 1,825 $ 6,512 Commercial real estate 8,421 2,286 3,794 6,080 1,344 5,285 Real estate construction — — — — — 206 Commercial loans evaluated individually 17,182 2,850 8,975 11,825 3,169 12,003 Retail loans: Retail real estate 1,249 1,080 25 1,105 25 2,058 Retail loans evaluated individually 1,249 1,080 25 1,105 25 2,058 Total loans evaluated individually $ 18,431 $ 3,930 $ 9,000 $ 12,930 $ 3,194 $ 14,061 As of December 31, 2022 Unpaid Recorded Investment Average With No With Total Related Loans evaluated individually Commercial loans: Commercial $ 9,589 $ 656 $ 5,918 $ 6,574 $ 2,476 $ 6,761 Commercial real estate 8,039 2,334 3,903 6,237 2,000 5,219 Real estate construction 247 247 — 247 — 260 Commercial loans evaluated individually 17,875 3,237 9,821 13,058 4,476 12,240 Retail loans: Retail real estate 2,733 2,564 25 2,589 25 2,311 Retail loans evaluated individually 2,733 2,564 25 2,589 25 2,311 Total loans evaluated individually $ 20,608 $ 5,801 $ 9,846 $ 15,647 $ 4,501 $ 14,551 Allowance for Credit Losses Management estimates the ACL balance using relevant available information from internal and external sources relating to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. The cumulative loss rate used as the basis for the estimate of credit losses is comprised of the Company’s historical loss experience beginning in 2010. Due to the continued economic uncertainty in the markets in which the Company operates, the Company will continue to utilize a forecast period of 12 months with an immediate reversion to historical loss rates beyond this forecast period in its ACL estimate. The following tables summarize activity in the ACL attributable to each class of loan. Allocation of a portion of the ACL to one class does not preclude its availability to absorb losses in other classes (dollars in thousands) : Three Months Ended March 31, 2023 Commercial Commercial Real Estate Retail Retail Other Total ACL balance, December 31, 2022 $ 23,860 $ 38,299 $ 6,457 $ 18,193 $ 4,799 $ 91,608 Provision for credit losses 695 (3,359) (1,329) 5,948 (1,002) 953 Charged-off (400) (539) — (5) (237) (1,181) Recoveries 121 20 31 119 56 347 ACL balance, March 31, 2023 $ 24,276 $ 34,421 $ 5,159 $ 24,255 $ 3,616 $ 91,727 Three Months Ended March 31, 2022 Commercial Commercial Real Estate Retail Retail Other Total ACL balance, December 31, 2021 $ 23,855 $ 38,249 $ 5,102 $ 17,589 $ 3,092 $ 87,887 Provision for credit losses 251 (1,218) 510 (170) 374 (253) Charged-off — — — (16) (109) (125) Recoveries 67 308 93 152 84 704 ACL balance, March 31, 2022 $ 24,173 $ 37,339 $ 5,705 $ 17,555 $ 3,441 $ 88,213 The following tables present the ACL and amortized cost of portfolio loans by loan category and class (dollars in thousands) : As of March 31, 2023 Portfolio Loans ACL Attributed to Portfolio Loans Collectively Individually Total Collectively Individually Total Portfolio loans and related ACL Commercial loans: Commercial $ 1,931,413 $ 5,745 $ 1,937,158 $ 22,451 $ 1,825 $ 24,276 Commercial real estate 3,318,456 6,080 3,324,536 33,077 1,344 34,421 Real estate construction 554,009 — 554,009 5,159 — 5,159 Commercial loans and related ACL 5,803,878 11,825 5,815,703 60,687 3,169 63,856 Retail loans: Retail real estate 1,666,432 1,105 1,667,537 24,230 25 24,255 Retail other 300,568 — 300,568 3,616 — 3,616 Retail loans and related ACL 1,967,000 1,105 1,968,105 27,846 25 27,871 Portfolio loans and related ACL $ 7,770,878 $ 12,930 $ 7,783,808 $ 88,533 $ 3,194 $ 91,727 As of December 31, 2022 Portfolio Loans ACL Attributed to Portfolio Loans Collectively Individually Total Collectively Individually Total Portfolio loans and related ACL Commercial loans: Commercial $ 1,967,580 $ 6,574 $ 1,974,154 $ 21,384 $ 2,476 $ 23,860 Commercial real estate 3,255,636 6,237 3,261,873 36,299 2,000 38,299 Real estate construction 530,222 247 530,469 6,457 — 6,457 Commercial loans and related ACL 5,753,438 13,058 5,766,496 64,140 4,476 68,616 Retail loans: Retail real estate 1,654,493 2,589 1,657,082 18,168 25 18,193 Retail other 302,124 — 302,124 4,799 — 4,799 Retail loans and related ACL 1,956,617 2,589 1,959,206 22,967 25 22,992 Portfolio loans and related ACL $ 7,710,055 $ 15,647 $ 7,725,702 $ 87,107 $ 4,501 $ 91,608 |
Deposits
Deposits | 3 Months Ended |
Mar. 31, 2023 | |
Deposits [Abstract] | |
Deposits | Deposits The composition of deposits is as follows (dollars in thousands) : As of March 31, December 31, Deposits Noninterest-bearing demand deposits $ 3,173,783 $ 3,393,666 Interest-bearing transaction deposits 2,648,116 2,857,818 Saving deposits and money market deposits 2,830,599 2,964,421 Time deposits 1,148,671 855,375 Total deposits $ 9,801,169 $ 10,071,280 Additional information about our deposits is as follows (dollars in thousands) : As of March 31, December 31, Brokered savings deposits and money market deposits $ 6,005 $ 1,303 Brokered time deposits 278 275 Aggregate amount of time deposits with a minimum denomination of $100,000 630,529 416,445 Aggregate amount of time deposits with a minimum denomination that meets or exceeds the FDIC insurance limit of $250,000 200,898 120,377 Scheduled maturities of time deposits are as follows (dollars in thousands) : As of Time deposits by schedule of maturities Remainder of 2023 $ 474,277 2024 596,731 2025 42,344 2026 17,183 2027 13,746 2028 3,851 Thereafter 539 Time deposits $ 1,148,671 |
Borrowings
Borrowings | 3 Months Ended |
Mar. 31, 2023 | |
Debt Disclosure [Abstract] | |
Borrowings | Borrowings Securities Sold Under Agreements to Repurchase Securities sold under agreements to repurchase, which are classified as secured borrowings, generally mature daily. Securities sold under agreements to repurchase are reflected at the amount of cash received in connection with the transaction. The underlying securities are held by the Company’s safekeeping agent. The Company may be required to provide additional collateral based on fluctuations in the fair value of the underlying securities. Securities sold under agreements to repurchase were as follows (dollars in thousands) : As of March 31, December 31, Securities sold under agreements to repurchase $ 210,977 $ 229,806 Weighted average rate for securities sold under agreements to repurchase 2.44 % 1.91 % Term Loan On May 28, 2021, the Company entered into a Second Amended and Restated Credit Agreement, pursuant to which the Company has access to (i) a $40.0 million revolving line of credit with a termination date of April 30, 2022, and (ii) a $60.0 million term loan with a maturity date of May 31, 2026. The loans had an annual interest rate of 1.75% plus the one-month LIBOR rate. On April 30, 2022, the agreement was amended, effecting an extension of the termination date for the revolving line of credit to April 30, 2023, and providing for the transition from a LIBOR-indexed interest rate to a SOFR-indexed interest rate. Under the terms of the amendment, the loans now have an annual interest rate of 1.80% plus the one-month forward-looking term rate based on SOFR. On April 30, 2023, the agreement was further amended to extend the term for the revolving line of credit to April 30, 2024. Proceeds of the term loan were used to fund a part of the cash portion of the merger consideration related to the acquisition of CAC in the second quarter of 2021, and for general corporate purposes. As of March 31, 2023, there was no balance outstanding on the revolving credit facility and a total of $39.0 million outstanding on the term loan, of which $12.0 million was short-term and $27.0 million was long-term. The revolving credit facility incurs a non-usage fee based on any undrawn amounts. Quarterly payments on the term loan reduce the outstanding principal balance by $3.0 million each quarter. Short-term Borrowings First Busey’s short-term borrowings include loans maturing within one year of the loan origination date, as well as the current portion of long-term debt that is due within 12 months. Short-term borrowings are summarized as follows (dollars in thousands) : As of March 31, December 31, Short-term borrowings FHLB advances maturing in less than one year from date of origination, and the current portion of long-term FHLB advances due within 12 months $ 603,881 $ 339,054 Term Loan, current portion due within 12 months 12,000 12,000 Total short-term debt $ 615,881 $ 351,054 Funds borrowed from the FHLB, listed above, consisted of four notes with a weighted average interest rate of 4.81% and a weighted average maturity period of four days as of March 31, 2023, and four notes with a weighted average interest rate of 4.28% and a weighted average maturity period of five days as of December 31, 2022. Federal funds purchased are short-term borrowings that generally mature between one day and 90 days. During the first quarter of 2023, the Company purchased federal funds to test operational availability to access funds if needed. The Company had no federal funds purchased as of March 31, 2023, or December 31, 2022. Long-term Debt First Busey’s long-term debt consists of loans maturing more than one year from the loan origination date, excluding the current portion that is due within 12 months. Long-term debt is summarized as follows (dollars in thousands) : As of March 31, December 31, Long-term debt Term Loan $ 27,000 $ 30,000 Senior and Subordinated Notes On June 1, 2020, the Company issued $125.0 million of fixed-to-floating rate subordinated notes that mature on June 1, 2030. The subordinated notes, which qualify as Tier 2 capital for First Busey, bear interest at an annual rate of 5.25% for the first five years after issuance and thereafter bear interest at a floating rate equal to a three-month benchmark rate plus a spread of 5.11%, as calculated on each applicable determination date. The subordinated notes are payable semi-annually on each June 1 and December 1 during the five-year fixed-term, and thereafter on March 1, June 1, September 1, and December 1 of each year, commencing on September 1, 2025. The subordinated notes have an optional redemption in whole or in part on any interest payment date on or after June 1, 2025. The subordinated notes are unsecured obligations of the Company. On June 2, 2022, the Company issued $100.0 million aggregate principal amount of 5.000% fixed-to-floating rate subordinated notes maturing June 15, 2032, which qualify as Tier 2 Capital for regulatory purposes. The price to the public for the subordinated notes was 100% of the principal amount of the subordinated notes. Interest on the subordinated notes will accrue at a rate equal to (i) 5.000% per annum from the original issue date to, but excluding, June 15, 2027, payable semiannually in arrears, and (ii) a floating rate per annum equal to a benchmark rate, which is expected to be the Three-Month Term SOFR (as defined in the subordinated notes), plus a spread of 252 basis points from and including, June 15, 2027, payable quarterly in arrears. The subordinated notes have an optional redemption in whole or in part on any interest payment date on or after June 15, 2027. Unamortized debt issuance costs related to senior notes and subordinated notes are presented in the following table (dollars in thousands) : As of March 31, December 31, Unamortized debt issuance costs Subordinated notes issued in 2020 $ 1,101 $ 1,220 Subordinated notes issued in 2022 1,654 1,742 Total unamortized debt issuance costs $ 2,755 $ 2,962 |
Regulatory Capital
Regulatory Capital | 3 Months Ended |
Mar. 31, 2023 | |
Banking and Thrift, Other Disclosure [Abstract] | |
Regulatory Capital | Regulatory Capital The Company and its subsidiary bank are subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory—and possibly additional discretionary—actions by regulators that, if undertaken, could have a direct material effect on the Company's consolidated financial statements. Capital amounts and classification also are subject to qualitative judgments by regulators about components, risk weightings, and other factors. Banking regulations identify five capital categories for insured depository institutions: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized. As of March 31, 2023, and December 31, 2022, all capital ratios of the Company and its subsidiary bank exceeded well capitalized levels under the applicable regulatory capital adequacy guidelines. Management believes that no events or changes have occurred subsequent to March 31, 2023, that would change this designation. Current Expected Credit Loss Model On March 27, 2020, the FDIC and other federal banking agencies published an interim final rule that provides those banking organizations adopting CECL during 2020 with the option to delay for two years the estimated impact of CECL on regulatory capital and to phase in the aggregate impact of the deferral on regulatory capital over a subsequent three-year period. On August 26, 2020, the CECL final rule was finalized and was substantially similar to the interim final rule. Under this final rule, because the Company has elected to use the deferral option, the regulatory capital impact of our transition adjustments recorded on January 1, 2020, arising from the adoption of CECL was deferred for two years, until January 1, 2022. In addition, 25 percent of the ongoing impact of CECL on our ACL, retained earnings, and average total consolidated assets from January 1, 2020, through the end of the two-year deferral period, each as reported for regulatory capital purposes, has been added to the deferred transition amounts (“adjusted transition amounts”) and deferred for the two-year period. At the conclusion of the two-year period the adjusted transition amounts began to be phased-in for regulatory capital purposes at a rate of 25 percent per year, with the phased-in amounts included in regulatory capital at the beginning of each year. Capital Amounts and Ratios The following tables summarize regulatory capital requirements applicable to the Company and its subsidiary bank (dollars in thousands) : As of March 31, 2023 Actual Minimum Minimum Amount Ratio Amount Ratio Amount Ratio Common equity Tier 1 capital to risk weighted assets First Busey $ 1,103,960 12.18 % $ 407,938 4.50 % $ 589,243 6.50 % Busey Bank $ 1,325,556 14.66 % $ 406,788 4.50 % $ 587,582 6.50 % Tier 1 capital to risk weighted assets First Busey $ 1,177,960 12.99 % $ 543,917 6.00 % $ 725,222 8.00 % Busey Bank $ 1,325,556 14.66 % $ 542,383 6.00 % $ 723,178 8.00 % Total capital to risk weighted assets First Busey $ 1,486,577 16.40 % $ 725,222 8.00 % $ 906,528 10.00 % Busey Bank $ 1,409,173 15.59 % $ 723,178 8.00 % $ 903,972 10.00 % Leverage ratio of Tier 1 capital to average assets First Busey $ 1,177,960 9.71 % $ 485,472 4.00 % N/A N/A Busey Bank $ 1,325,556 10.95 % $ 484,256 4.00 % $ 605,320 5.00 % As of December 31, 2022 Actual Minimum Minimum Amount Ratio Amount Ratio Amount Ratio Common equity Tier 1 capital to risk weighted assets First Busey $ 1,081,686 11.96 % $ 406,980 4.50 % $ 587,861 6.50 % Busey Bank $ 1,306,716 14.49 % $ 405,736 4.50 % $ 586,063 6.50 % Tier 1 capital to risk weighted assets First Busey $ 1,155,686 12.78 % $ 542,640 6.00 % $ 723,521 8.00 % Busey Bank $ 1,306,716 14.49 % $ 540,981 6.00 % $ 721,308 8.00 % Total capital to risk weighted assets First Busey $ 1,457,994 16.12 % $ 723,521 8.00 % $ 904,401 10.00 % Busey Bank $ 1,384,024 15.35 % $ 721,308 8.00 % $ 901,635 10.00 % Leverage ratio of Tier 1 capital to average assets First Busey $ 1,081,686 9.45 % $ 489,124 4.00 % N/A N/A Busey Bank $ 1,306,716 10.72 % $ 487,541 4.00 % $ 609,426 5.00 % Capital Conservation Buffer In July 2013, U.S. federal banking authorities approved the Basel III Rule for strengthening international capital standards. The Basel III Rule introduced a capital conservation buffer, composed entirely of Common Equity Tier 1 Capital, which is added to the minimum risk-weighted asset ratios. The capital conservation buffer is not a minimum capital requirement; however, banking institutions with a ratio of Common Equity Tier 1 Capital to risk-weighted assets below the capital conservation buffer will face constraints on dividends, equity repurchases, and discretionary bonus payments based on the amount of the shortfall. In order to refrain from restrictions on dividends, equity repurchases, and discretionary bonus payments, banking institutions must maintain minimum ratios of (i) Common Equity Tier 1 Capital to risk-weighted assets of at least 7.0%, (ii) Tier 1 Capital to risk-weighted assets of at least 8.5%, and (iii) Total capital to risk-weighted assets of at least 10.5%. |
Stock-Based Compensation
Stock-Based Compensation | 3 Months Ended |
Mar. 31, 2023 | |
Share-Based Payment Arrangement [Abstract] | |
Stock-Based Compensation | Stock-Based Compensation Stock Options The Company has outstanding stock options assumed from acquisitions. A summary of the status of, and changes in, the Company's stock option awards for the three months ended March 31, 2023, follows: Shares Weighted- Weighted- Options outstanding at December 31, 2022 26,106 $ 23.53 3.88 Forfeited (3,300) 23.53 Options outstanding at March 31, 2023 22,806 23.53 3.63 Options exercisable at March 31, 2023 22,806 23.53 3.63 2020 Equity Plan Under the terms of the 2020 Equity Plan, the Company has granted RSU, PSU, and DSU awards. Upon vesting and delivery, shares are expected (though not required) to be issued from treasury. There were 200,774 shares available for issuance under the 2020 Equity Plan as of March 31, 2023. RSU Awards The Company grants RSUs to members of management periodically throughout the year. Each RSU is equivalent to one share of the Company’s common stock. These units have requisite service periods ranging from one year to five years, subject to accelerated vesting upon eligible retirement from the Company. Recipients earn quarterly dividend equivalents on their respective units which entitle the recipients to additional units. Therefore, dividends earned each quarter compound based upon the updated unit balances. On March 22, 2023, under the terms of the 2020 Equity Plan, the Company granted 224,316 RSUs to members of management. The grant date fair value of the award totaled $4.6 million and will be recognized as compensation expense over the requisite service period ranging from one year to five years. The terms of these awards included an accelerated vesting provision upon eligible retirement from the Company, after a one-year minimum requisite service period. Subsequent to the requisite service period, the awards will become 100% vested. A summary of changes in the Company’s RSU awards for the three months ended March 31, 2023, is as follows: RSU Awards Shares Weighted- Nonvested at December 31, 2022 1,096,931 $ 23.61 Granted 224,316 20.44 Dividend equivalents earned 11,509 22.85 Vested (4,308) 25.79 Forfeited (6,863) 20.88 Nonvested at March 31, 2023 1,321,585 23.07 PSU Awards The Company grants PSUs, which are restricted stock units that are subject to certain performance criteria, to members of management periodically throughout the year. Each PSU is equivalent to one share of the Company’s common stock. The number of units that ultimately vest will be determined based on the achievement of the market or other performance goals, subject to accelerated service-based vesting conditions upon eligible retirement from the Company. On March 22, 2023, the Company granted a target of 104,643 PSUs with a maximum award of 167,429 units. The actual number of units issued at the vesting date could range from 0% to 160% of the initial grant, depending on attaining a market-based total stockholder return performance goal. The estimated grant date fair value of the award is $2.1 million and will be recognized in compensation expense over the performance period ending December 31, 2025. The Company expects to finalize the grant date fair value of these awards in the second quarter of 2023. On March 22, 2023, the Company granted a target of 104,643 PSUs with a maximum award of 167,429 units. The actual number of units issued at the vesting date could range from 0% to 160% of the initial grant, depending on attaining an adjusted return on average tangible common equity performance goal. The grant date fair value of the award is $2.1 million and will be recognized in compensation expense over the performance period ending December 31, 2025. The actual amount of compensation expense recognized may vary, subject to achievement of the performance goal. Further, on March 22, 2023, the Company granted a target of 15,045 PSUs with a maximum award of 30,090 units. The actual number of units issued at the vesting date could range from 0% to 200% of the initial grant, depending on attaining a performance goal based upon the compounded annual revenue growth rate of the FirsTech operating segment. The grant date fair value of the award is $0.3 million and will be recognized in compensation expense over the performance period ending December 31, 2025, subject to achievement of the performance goal. A summary of changes in the Company’s PSU awards for the three months ended March 31, 2023, is as follows: PSU Awards Shares 1 Weighted- Nonvested at December 31, 2022 285,351 $ 25.40 Granted 224,331 20.44 Dividend equivalents earned 92 22.85 Vested (92) 22.85 Forfeited (36,345) 25.24 Nonvested at March 31, 2023 473,337 23.06 ___________________________________________ 1. Shares for PSU awards represent target shares at grant date. DSU Awards The Company grants DSUs, which are restricted stock units with a deferred settlement date, to its directors and advisory directors. Each DSU is equivalent to one share of the Company’s common stock. DSUs vest over a one-year period following the grant date. These units generally are subject to the same terms as RSUs under the 2020 Equity Plan, except that, following vesting, settlement occurs within 30 days following the earlier of separation from the board or a change in control of the Company. After vesting and prior to delivery, these units will continue to earn dividend equivalents. On March 22, 2023, the Company granted 41,548 DSUs to directors and advisory directors. The grant date fair value of the award totaled $0.8 million and will be recognized as compensation expense over the requisite service period of one year. Subsequent to the requisite service period, the awards will become 100% vested. A summary of changes in the Company’s DSU awards for the three months ended March 31, 2023, is as follows: DSU Awards Shares Weighted- Nonvested at December 31, 2022 31,085 $ 25.75 Granted 41,548 20.44 Dividend equivalents earned 1,507 22.86 Vested (32,592) 25.61 Nonvested at March 31, 2023 41,548 20.44 Vested and outstanding at March 31, 2023 145,026 23.66 2021 Employee Stock Purchase Plan The First Busey Corporation 2021 ESPP was approved at the Company’s 2021 Annual Meeting of Stockholders and details can be found within First Busey’s Definitive Proxy Statement filed with the SEC on April 8, 2021. The purpose of the 2021 ESPP is to provide a means through which our employees may acquire a proprietary interest in the Company by purchasing shares of our common stock at a 15% discount through voluntary payroll deductions, to assist us in retaining the services of our employees and securing and retaining the services of new employees, and to provide incentives for our employees to exert maximum efforts toward our success. The 2021 ESPP initially reserved for issuance and purchase an aggregate of 600,000 shares of the Company’s common stock. The first offering under the 2021 ESPP began on July 1, 2021. There were 481,865 shares available for issuance under the 2021 ESPP as of March 31, 2023. Stock-based Compensation Expense The Company did not record any stock option compensation expense for the three months ended March 31, 2023, or 2022. As of March 31, 2023, the Company did not have any unrecognized stock option compensation expense. The Company recognized compensation expense related to nonvested RSU, PSU, and DSU awards, as well as the 2021 ESPP, as summarized in the table below (dollars in thousands) : Three Months Ended March 31, 2023 2022 Stock-based compensation expense RSU awards $ 1,020 $ 1,176 PSU awards 1 360 412 DSU awards 196 226 2021 ESPP 93 95 Total stock-based compensation expense $ 1,669 $ 1,909 ___________________________________________ 1. Expense for market-based PSU awards represents amounts based on target shares at grant date. Expense for performance-based PSU awards represents amounts based on target shares at grant date, adjusted for performance expectations as of the date indicated. Unamortized compensation expense related to nonvested RSU, PSU, and DSU awards is summarized in the table below (dollars in thousands) : As of March 31, December 31, Unamortized stock-based compensation RSU awards $ 12,005 $ 8,570 PSU awards 1 8,632 4,279 DSU awards 829 175 Total unamortized stock-based compensation $ 21,466 $ 13,024 Weighted average period over which expense is to be recognized 2.8 years 2.5 years ___________________________________________ 1. Unamortized expense for market-based PSU awards represents amounts based on target shares at grant date. Unamortized expense for performance-based PSU awards represents amounts based on target shares at grant date, adjusted for performance expectations as of the date indicated. |
Outstanding Commitments and Con
Outstanding Commitments and Contingent Liabilities | 3 Months Ended |
Mar. 31, 2023 | |
Commitments and Contingencies Disclosure [Abstract] | |
Outstanding Commitments and Contingent Liabilities | Outstanding Commitments and Contingent Liabilities Legal Matters The Company is a party to legal actions which arise in the normal course of its business activities. In the opinion of management, the ultimate resolution of these matters is not expected to have a material effect on the Company’s financial position or results of operations. Credit Commitments and Contingencies A summary of the contractual amount of the Company’s exposure to off-balance-sheet risk relating to the Company’s commitments to extend credit and standby letters of credit follows (dollars in thousands) : As of March 31, December 31, Financial instruments whose contract amounts represent credit risk Commitments to extend credit $ 2,066,438 $ 1,991,769 Standby letters of credit 37,472 33,008 Total commitments $ 2,103,910 $ 2,024,777 |
Derivative Financial Instrument
Derivative Financial Instruments | 3 Months Ended |
Mar. 31, 2023 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Derivative Financial Instruments | Derivative Financial Instruments The Company utilizes interest rate swap agreements as part of its asset liability management strategy to help manage its interest rate risk position. Additionally, the Company enters into derivative financial instruments, including interest rate lock commitments issued to residential loan customers for loans that will be held for sale, forward sales commitments to sell residential mortgage loans to investors, and interest rate swaps with customers and other third parties. See “ Note 11: Fair Value Measurements ” for further discussion of the fair value measurement of such derivatives. To secure its obligations under derivative contracts, the Company pledged cash and held collateral as follows (dollars in thousands) : As of March 31, December 31, Cash pledged to secure obligations under derivative contracts $ 37,827 $ 38,609 Collateral held to secure obligations under derivative contracts 22,650 29,830 Derivative Instruments Designated as Hedges The Company entered into derivative instruments designated as cash flow hedges. For a derivative instrument that is designated and qualifies as a cash flow hedge, the change in fair value of the derivative instrument is reported as a component of OCI and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. Changes in fair value of components excluded from the assessment of effectiveness are recognized in current earnings. Interest Rate Swaps Designated as Cash Flow Hedges Interest rate swaps with notional amounts totaling $350.0 million as of both March 31, 2023, and December 31, 2022, were designated as cash flow hedges. The Company entered into one $50.0 million interest rate swap to hedge the risks of variability in cash flows for future interest payments attributable to changes in the contractually specified 3-month LIBOR benchmark interest rate on the Company’s junior subordinated debt owed to unconsolidated trusts (Debt Swap). In addition, the Company entered into one $300.0 million receive fixed pay floating interest rate swap to reduce the Company’s asset sensitivity (Loan Swap). Duration was added to our loan portfolio by fixing a portion of floating prime based loans. Interest rates had risen above their historical lows allowing the Company to lock in a portion of its loan portfolio to reduce asset sensitivity while creating a more stable margin in a volatile rate market. These hedges were determined to be highly effective during the period, and the Company expects its hedges to remain highly effective during the remaining terms of the swaps. Changes in fair value were recorded net of tax in OCI. A summary of the interest-rate swaps designated as cash flow hedges is presented below (dollars in thousands) : As of Location March 31, December 31, Debt Swap Notional amount $ 50,000 $ 50,000 Weighted average fixed pay rates 1.79 % 1.79 % Weighted average variable 3-month LIBOR receive rates 4.87 % 4.77 % Weighted average maturity, in years 1.46 years 1.71 years Loan Swap Notional amount $ 300,000 $ 300,000 Weighted average fixed receive rates 4.81 % 4.81 % Weighted average variable Prime pay rates 7.85 % 7.32 % Weighted average maturity, in years 5.85 years 6.10 years Gross aggregate fair value of the swaps Gross aggregate fair value of swap assets Other assets $ 2,062 $ 2,535 Gross aggregate fair value of swap liabilities Other liabilities 25,970 32,367 Balances carried in AOCI Unrealized gains (losses) on cash flow hedges, net of tax AOCI $ (16,642) $ (20,985) The Company expects to reclassify unrealized gains and losses from OCI to interest income and interest expense as shown in the following table, during the next 12 months (dollars in thousands) . Amounts actually recognized could differ from these expectations due to changes in interest rates, hedge de-designations, and the addition of other hedges subsequent to March 31, 2023. As of Unrealized gains (losses) in OCI expected to be recognized in income Unrealized gains expected to be reclassified from OCI to interest income $ 393 Unrealized losses expected to be reclassified from OCI to interest expense (783) Net unrealized gains (losses) in OCI expected to be recognized in net interest income $ (390) Interest expense recorded on these swap transactions was as follows for the periods presented (dollars in thousands) : Three Months Ended March 31, 2023 2022 Interest on swap transactions Interest income on swap transactions $ 383 $ 685 Interest expense on swap transactions (2,192) (185) Net interest income (expense) on swap transactions $ (1,809) $ 500 The following table reflects the net gains (losses) relating to cash flow derivative instruments that were recorded in AOCI and the unaudited Consolidated Statements of Income during the periods presented (dollars in thousands) : Three Months Ended March 31, 2023 2022 Unrealized gains (losses) on cash flow hedges Net gain (loss) recognized in OCI, net of tax $ 3,050 $ (4,845) (Gain) loss reclassified from OCI to interest income, net of tax (274) (489) (Gain) loss reclassified from OCI to interest expense, net of tax 1,567 132 Net change in unrealized gains (losses) on cash flow hedges, net of tax $ 4,343 $ (5,202) Derivative Instruments Not Designated as Hedges Interest Rate Swaps Not Designated as Hedges The Company may offer derivative contracts to its customers in connection with their risk management needs. The Company manages the risk associated with these contracts by entering into equal and offsetting derivative agreements with a third-party dealer. These contracts support variable rate, commercial loan relationships totaling $648.3 million and as of March 31, 2023, and $576.9 million as of December 31, 2022. These derivatives generally worked together as an economic interest rate hedge, but the Company did not designate them for hedge accounting treatment. Consequently, changes in fair value of the corresponding derivative financial asset or liability were recorded as either a charge or credit to current earnings during the period in which the changes occurred. Amounts and fair values of derivative assets and liabilities related to customer interest rate swaps recorded in the unaudited Consolidated Balance Sheets are summarized as follows (dollars in thousands) : As of March 31, 2023 Derivative Asset Derivative Liability Notional Fair Notional Fair Derivatives not designated as hedging instruments Interest rate swaps – pay floating, receive fixed $ 161,772 $ 2,256 $ 486,488 $ 30,226 Interest rate swaps – pay fixed, receive floating 486,488 30,226 161,772 2,256 Total derivatives not designated as hedging instruments $ 648,260 $ 32,482 $ 648,260 $ 32,482 As of December 31, 2022 Derivative Asset Derivative Liability Notional Fair Notional Fair Derivatives not designated as hedging instruments Interest rate swaps – pay floating, receive fixed $ 48,728 $ 370 $ 528,183 $ 39,685 Interest rate swaps – pay fixed, receive floating 528,183 39,685 48,728 370 Total derivatives not designated as hedging instruments $ 576,911 $ 40,055 $ 576,911 $ 40,055 Changes in fair value of these derivative assets and liabilities are recorded in noninterest expense in the unaudited Consolidated Statements of Income and summarized as follows (dollars in thousands) : Three Months Ended March 31, Location 2023 2022 Interest rate swaps Pay floating, receive fixed Noninterest expense $ (7,667) $ (3,550) Pay fixed, receive floating Noninterest expense 7,667 3,550 Net change in fair value of interest rate swaps $ — $ — Risk Participation Agreements To manage the credit risk exposure related to a customer-facing swap, the Company entered into risk participation agreements in conjunction with loan participation arrangements with other financial institutions. The risk participation agreements mature between 2026 and 2029, and are summarized as follows (dollars in thousands) : As of March 31, December 31, Risk participation agreements Number of risk participation agreements 3 2 Notional amount $ 34,320 $ 18,899 Fair value 24 5 Mortgage Banking Derivatives Interest Rate Lock Commitments Interest rate lock commitments that meet the definition of derivative financial instruments under ASC Topic 815 “Derivatives and Hedging” are carried at their fair values in other assets or other liabilities in the unaudited Consolidated Balance Sheets, with changes in the fair values of the corresponding derivative financial assets or liabilities recorded as either a charge or credit to current earnings during the period in which the changes occurred. Forward Sales Commitments The Company economically hedges mortgage loans held for sale and interest rate lock commitments issued to its residential loan customers related to loans that will be held for sale by obtaining corresponding forward sales commitments with an investor to sell the loans at an agreed-upon price at the time the interest rate locks are issued to the customers. Forward sales commitments that meet the definition of derivative financial instruments under ASC Topic 815 “Derivatives and Hedging” are carried at their fair values in other assets or other liabilities in the Consolidated Balance Sheets. While such forward sales commitments generally served as an economic hedge to mortgage loans held for sale and interest rate lock commitments, the Company did not designate them for hedge accounting treatment. Changes in fair value of the corresponding derivative financial asset or liability were recorded as either a charge or credit to current earnings during the period in which the changes occurred. Amounts and fair values of mortgage banking derivatives included in the unaudited Consolidated Balance Sheets are summarized as follows (dollars in thousands) : As of March 31, 2023 As of December 31, 2022 Location Notional Fair Notional Fair Derivatives with positive fair value Interest rate lock commitments Other assets $ 2,955 $ 53 $ 1,517 $ 16 Forward sales commitments Other assets 697 3 83 1 Mortgage banking derivatives recorded in other assets $ 3,652 $ 56 $ 1,600 $ 17 Derivatives with negative fair value Interest rate lock commitments Other liabilities $ 36 $ — $ 83 $ 1 Forward sales commitments Other liabilities 4,983 95 2,757 39 Mortgage banking derivatives recorded in other liabilities $ 5,019 $ 95 $ 2,840 $ 40 Net gains (losses) relating to these derivative instruments are summarized as follows for the periods presented (dollars in thousands) : Three Months Ended March 31, Location 2023 2022 Net gains (losses) Interest rate lock commitments Mortgage revenue $ 37 $ 15 Forward sales commitments Mortgage revenue (54) 106 Net gains (losses) $ (17) $ 121 |
Fair Value Measurements
Fair Value Measurements | 3 Months Ended |
Mar. 31, 2023 | |
Fair Value Disclosures [Abstract] | |
Fair Value Measurements | Fair Value Measurements The fair value of an asset or liability is the price that would be received by selling that asset or paid in transferring that liability (exit price) in an orderly transaction occurring in the principal market (or most advantageous market in the absence of a principal market) for such asset or liability. ASC Topic 820 “Fair Value Measurement” establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows: • Level 1 Inputs – Unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date. • Level 2 Inputs – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means. • Level 3 Inputs – Unobservable inputs for determining the fair values of assets or liabilities that reflect the Company’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities. A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. These valuation methodologies were applied to those Company assets and liabilities that are carried at fair value. In general, fair value is based upon quoted market prices, when available. If such quoted market prices are not available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable data. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect, among other things, counterparty credit quality and the company's creditworthiness as well as unobservable parameters. Any such valuation adjustments are applied consistently over time. While management believes the Company's valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. Financial Assets and Financial Liabilities Measured at Fair Value on a Recurring Basis Debt Securities Available for Sale Debt securities classified as available for sale are reported at fair value utilizing Level 2 inputs. The Company obtains fair value measurements from an independent pricing service. The independent pricing service utilizes evaluated pricing models that vary by asset class and incorporate available trade, bid, and other market information. Because many fixed income securities do not trade on a daily basis, the independent pricing service applies available information, focusing on observable market data such as benchmark curves, benchmarking of like securities, sector groupings, and matrix pricing, to prepare evaluations. The independent pricing service uses model processes, such as the Option Adjusted Spread model, to assess interest rate impact and develop prepayment scenarios. Models and processes take into account market conventions. For each asset class, a team of evaluators gathers information from market sources and integrates relevant credit information, perceived market movements, and sector news into the evaluated pricing applications and models. Market inputs that the independent pricing service normally seeks for evaluations of securities, listed in approximate order of priority, include: benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, and reference data including market research publications. The independent pricing service also monitors market indicators, industry, and economic events. For certain security types, additional inputs may be used or some of the market inputs may not be applicable. Evaluators may prioritize inputs differently on any given day for any security based on market conditions, and not all inputs listed are available for use in the evaluation process for each security evaluation on a given day. Because the data utilized was observable, the securities have been classified as Level 2. Equity Securities Equity securities are reported at fair value utilizing Level 1 or Level 2 inputs. Fair value measurements of mutual funds, when held, are determined using unadjusted quoted prices in active markets for identical assets at the measurement date and are classified as Level 1. For stock, quoted prices for identical or similar assets in markets that are not active are utilized and classified as Level 2. Derivative Assets and Derivative Liabilities The majority of our derivative assets and derivative liabilities are reported at fair value utilizing Level 2 or Level 3 inputs. Fair values of derivative assets and liabilities are determined based on prices that are obtained from a third-party which uses observable market inputs and, with the exception of our risk participation agreements, are classified as Level 2. Due to the significance of unobservable inputs, derivative assets related to our risk participation agreements are classified as Level 3. The following tables summarize financial assets and financial liabilities measured at fair value on a recurring basis as of March 31, 2023, and December 31, 2022, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value (dollars in thousands) : As of March 31, 2023 Level 1 Level 2 Level 3 Total Debt securities available for sale: U.S. Treasury securities $ — $ 84,632 $ — $ 84,632 Obligations of U.S. government corporations and agencies — 11,627 — 11,627 Obligations of states and political subdivisions — 254,261 — 254,261 Asset-backed securities — 469,147 — 469,147 Commercial mortgage-backed securities — 108,827 — 108,827 Residential mortgage-backed securities — 1,225,934 — 1,225,934 Corporate debt securities — 229,122 — 229,122 Equity securities — 10,915 — 10,915 Derivative assets — 34,600 24 34,624 Derivative liabilities — 58,547 — 58,547 As of December 31, 2022 Level 1 Level 2 Level 3 Total Debt securities available for sale: U.S. Treasury securities $ — $ 114,061 $ — $ 114,061 Obligations of U.S. government corporations and agencies — 19,779 — 19,779 Obligations of states and political subdivisions — 257,512 — 257,512 Asset-backed securities — 469,875 — 469,875 Commercial mortgage-backed securities — 108,394 — 108,394 Residential mortgage-backed securities — 1,243,256 — 1,243,256 Corporate debt securities — 248,516 — 248,516 Equity securities — 11,535 — 11,535 Derivative assets — 42,607 5 42,612 Derivative liabilities — 72,462 — 72,462 Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis Certain financial assets and financial liabilities are measured at fair value on a non-recurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). Loans Evaluated Individually The Company does not record portfolio loans at fair value on a recurring basis. However, periodically, a loan is evaluated individually and is reported at the fair value of the underlying collateral, less estimated costs to sell, if repayment is expected solely from the collateral. If the collateral value is not sufficient, a specific reserve is recorded. Collateral values are estimated using a combination of observable inputs, including recent appraisals, and unobservable inputs based on customized discounting criteria. Due to the significance of unobservable inputs, fair values of individually evaluated collateral dependent loans have been classified as Level 3. OREO and Other Repossessed Assets Non-financial assets measured at fair value include OREO and other repossessed assets (upon initial recognition or subsequent impairment). OREO properties and other repossessed assets are measured using a combination of observable inputs, including recent appraisals, and unobservable inputs. Due to the significance of unobservable inputs, the fair values of all OREO and other repossessed assets have been classified as Level 3. Bank Property Held for Sale Bank property held for sale represents certain banking center office buildings which the Company has closed and consolidated with other existing banking centers. Bank property held for sale is measured at the lower of amortized cost or fair value less estimated costs to sell. Fair values were based upon discounted appraisals or real estate listing prices. Due to the significance of unobservable inputs, fair values of all bank property held for sale have been classified as Level 3. The following tables summarize assets and liabilities measured at fair value on a non-recurring basis for the periods presented, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value (dollars in thousands) : As of March 31, 2023 Level 1 Level 2 Level 3 Total Loans evaluated individually, net of related allowance $ — $ — $ 5,806 $ 5,806 OREO and other repossessed assets with subsequent impairment — — 639 639 Bank property held for sale with impairment — — 7,923 7,923 As of December 31, 2022 Level 1 Level 2 Level 3 Total Loans evaluated individually, net of related allowance $ — $ — $ 5,345 $ 5,345 Bank property held for sale with impairment — — 7,923 7,923 The following table presents additional quantitative information about assets measured at fair value on a non-recurring basis for which the Company has utilized Level 3 inputs to determine fair value (dollars in thousands) : As of March 31, 2023 Fair Value Valuation Unobservable Range Loans evaluated individually, net of related allowance $ 5,806 Appraisal of collateral Appraisal adjustments -20.8% to -100.0% (-35.5)% OREO and other repossessed assets with subsequent impairment 639 Appraisal of collateral Appraisal adjustments -13.6% (-13.6)% Bank property held for sale with impairment 7,923 Appraisal of collateral or real estate listing price Appraisal adjustments -0.7% to -70.1% (-35.1)% As of December 31, 2022 Fair Value Valuation Techniques Unobservable Input Range (Weighted Average) Loans evaluated individually, net of related allowance $ 5,345 Appraisal of collateral Appraisal adjustments -22.7% to -100.0% (-45.7)% Bank property held for sale with impairment 7,923 Appraisal of collateral or real estate listing price Appraisal adjustments -0.7% to -70.1% (-35.1)% Financial Assets and Financial Liabilities That Are Not Carried at Fair Value Estimated fair values of financial instruments that are not carried at fair value in the Company’s unaudited Consolidated Balance Sheets, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value, were as follows (dollars in thousands) : As of March 31, 2023 As of December 31, 2022 Carrying Fair Carrying Fair Financial assets Level 1 inputs: Cash and cash equivalents $ 275,569 $ 275,569 $ 227,164 $ 227,164 Level 2 inputs: Debt securities held to maturity 907,559 780,653 918,312 785,295 Loans held for sale 2,714 2,756 1,253 1,276 Accrued interest receivable 42,854 42,854 43,372 43,372 Level 3 inputs: Portfolio loans, net 7,692,081 7,431,580 7,634,094 7,320,422 Mortgage servicing rights 5,158 17,748 5,861 18,284 Other servicing rights 1,813 2,242 1,914 2,331 Financial liabilities Level 2 inputs: Time deposits $ 1,148,671 $ 1,122,686 $ 855,375 $ 830,596 Securities sold under agreements to repurchase 210,977 210,977 229,806 229,806 Short-term borrowings 615,881 615,899 351,054 351,085 Long-term debt 27,000 27,025 30,000 30,052 Junior subordinated debt owed to unconsolidated trusts 71,855 56,640 71,810 59,111 Accrued interest payable 9,265 9,265 3,978 3,978 Level 3 inputs: Subordinated notes, net of unamortized issuance costs 222,245 199,375 222,038 208,562 |
Earnings Per Common Share
Earnings Per Common Share | 3 Months Ended |
Mar. 31, 2023 | |
Earnings Per Share [Abstract] | |
Earnings Per Common Share | Earnings Per Common Share Basic earnings per share is computed by dividing net income for the period by the weighted average number of common shares outstanding, which include DSUs that are vested but not delivered. Diluted earnings per common share is computed using the treasury stock method and reflects the potential dilution that could occur if the Company’s outstanding stock options and warrants were exercised, stock units were vested, and ESPP shares were issued. Earnings per common share have been computed as follows (dollars in thousands, except per share amounts) : Three Months Ended March 31, 2023 2022 Net income $ 36,786 $ 28,439 Weighted average number of common shares outstanding, basic 55,397,989 55,427,696 Dilutive effect of common stock equivalents: Options — 4,568 Warrants 1,296 1,855 RSU awards 651,777 703,574 PSU awards 90,645 16,378 DSU awards 24,345 29,373 ESPP 13,554 11,502 Weighted average number of common shares outstanding, diluted 56,179,606 56,194,946 Basic earnings per common share $ 0.66 $ 0.51 Diluted earnings per common share 0.65 0.51 Average shares that were excluded from the computation of diluted earnings per common share because their effect would have been anti-dilutive are summarized in the table below for the periods presented: Three Months Ended March 31, 2023 2022 Anti-dilutive common stock equivalents Options 22,806 — PSU awards 265,459 241,452 Total anti-dilutive common stock equivalents 288,265 241,452 |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income (Loss) | 3 Months Ended |
Mar. 31, 2023 | |
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent, Alternative [Abstract] | |
Accumulated Other Comprehensive Income (Loss). | Accumulated Other Comprehensive Income (Loss) The following tables present changes in AOCI by component, net of tax, for the period below (dollars in thousands) : Three Months Ended March 31, 2023 2022 Before Tax Tax Effect Net of Tax Before Tax Tax Effect Net of Tax Unrealized/Unrecognized gains (losses) on debt securities Balance at beginning of period $ (352,878) $ 100,585 $ (252,293) $ (32,272) $ 9,199 $ (23,073) Unrealized holding gains (losses) on debt securities available for sale, net 30,693 (8,749) 21,944 (104,282) 29,726 (74,556) Unrecognized losses on debt securities transferred to held to maturity from available for sale — — — (48,456) 13,812 (34,644) Amounts reclassified from AOCI, net (4) 1 (3) (106) 30 (76) Amortization of unrecognized losses on securities transferred to held to maturity 1,693 (483) 1,210 883 (252) 631 Balance at end of period (320,496) 91,354 (229,142) (184,233) 52,515 (131,718) Unrealized gains (losses) on cash flow hedges Balance at beginning of period (29,350) 8,365 (20,985) (958) 273 (685) Unrealized holding gains (losses) on cash flow hedges, net 4,264 (1,214) 3,050 (6,776) 1,931 (4,845) Amounts reclassified from AOCI, net 1,809 (516) 1,293 (500) 143 (357) Balance at end of period (23,277) 6,635 (16,642) (8,234) 2,347 (5,887) Total AOCI $ (343,773) $ 97,989 $ (245,784) $ (192,467) $ 54,862 $ (137,605) |
Operating Segments and Related
Operating Segments and Related Information | 3 Months Ended |
Mar. 31, 2023 | |
Segment Reporting [Abstract] | |
Operating Segments and Related Information | Operating Segments and Related Information The Company has three reportable operating segments: Banking, FirsTech, and Wealth Management. The Company’s three operating segments are strategic business units that are separately managed as they offer different products and services and have different marketing strategies. The Banking Operating Segment The Banking operating segment provides a full range of banking services to individual and corporate customers through the Company’s wholly-owned bank subsidiary, Busey Bank, with 58 banking centers in Illinois; the St. Louis, Missouri, metropolitan area; southwest Florida; and Indianapolis, Indiana. Banking services offered to individual customers include customary types of demand and savings deposits, money transfers, safe deposit services, individual retirement accounts and other fiduciary services, automated teller machines, and technology-based networks, as well as a variety of loan products including residential real estate, home equity lines of credit, and consumer loans. Banking services offered to corporate customers include commercial, commercial real estate, real estate construction, and agricultural loans, as well as commercial depository services such as cash management. The FirsTech Operating Segment The FirsTech operating segment provides comprehensive and innovative payment technology solutions. FirsTech's multi-channel payment platform allows businesses to collect payments from their customers in a variety of ways, to enable fast, frictionless payments. Payment method vehicles include, but are not limited to, text-based mobile bill pay; interactive voice response; electronic payment concentration delivered to Automated Clearing House networks, money management, and credit card networks; walk-in payment processing for customers at retail pay agents; customer service payments made over a telephone; direct debit services; and lockbox remittance processing for customers to make payments by mail. FirsTech also provides additional tools to help clients with billing, reconciliation, bill reminders, and treasury services. FirsTech's client base represents a diverse set of industries, with a higher concentration in highly regulated industries, such as financial institutions, utility, insurance, and telecommunications industries. The Wealth Management Operating Segment The Wealth Management operating segment provides a full range of asset management, investment, brokerage, fiduciary, philanthropic advisory, tax preparation, and farm management services to individuals, businesses, and foundations. Wealth management services tailored to individuals include trust and estate advisory services and financial planning. Business services include business succession planning and employee retirement plan services. Services for foundations include investment strategy consulting and fiduciary services. Segment Financial Information The segment financial information provided below has been derived from information used by management to monitor and manage the financial performance of the Company. The accounting policies of the three operating segments are the same as those described in the summary of significant accounting policies in “ Note 1. Significant Accounting Policies ” in the Company’s 2022 Annual Report. The Company accounts for intersegment revenue and transfers at current market value. Following is a summary of selected financial information for the Company’s operating segments. The “other” category included in the tables below consists of the parent company, First Busey Risk Management, and the elimination of intercompany transactions (dollars in thousands) : Goodwill Total Assets As of As of March 31, December 31, March 31, December 31, Operating segment Banking $ 294,773 $ 294,773 $ 12,206,562 $ 12,199,960 FirsTech 8,992 8,992 47,750 48,715 Wealth Management 14,108 14,108 87,878 84,082 Other — — 2,365 3,920 Consolidated total $ 317,873 $ 317,873 $ 12,344,555 $ 12,336,677 Three Months Ended March 31, 2023 2022 Net interest income Banking $ 89,890 $ 73,832 FirsTech 13 18 Other (4,046) (3,794) Total net interest income $ 85,857 $ 70,056 Noninterest income Banking $ 12,421 $ 15,286 FirsTech 5,674 5,419 Wealth Management 14,926 15,776 Other (1,173) (709) Total noninterest income $ 31,848 $ 35,772 Noninterest expense Banking $ 54,651 $ 55,567 FirsTech 5,739 4,683 Wealth Management 8,534 8,265 Other 1,479 1,861 Total noninterest expense $ 70,403 $ 70,376 Income before income taxes Banking $ 46,707 $ 33,804 FirsTech (52) 754 Wealth Management 6,392 7,511 Other (6,698) (6,364) Total income before income taxes $ 46,349 $ 35,705 Net income Banking $ 36,835 $ 26,451 FirsTech (38) 550 Wealth Management 4,858 5,840 Other (4,869) (4,402) Total net income $ 36,786 $ 28,439 |
Leases
Leases | 3 Months Ended |
Mar. 31, 2023 | |
Leases [Abstract] | |
Leases | Leases Busey as the Lessee The Company has operating leases consisting primarily of equipment leases and real estate leases for banking centers, ATM locations, and office space. The following table summarizes lease-related information and balances the Company reported in its unaudited Consolidated Balance Sheets for the periods presented (dollars in thousands) : As of March 31, December 31, Lease balances Right of use assets $ 12,291 $ 12,829 Lease liabilities 12,515 12,995 Supplemental information Year through which lease terms extend 2037 2037 Weighted average remaining lease term, in years 8.82 years 8.90 years Weighted average discount rate 3.49 % 3.45 % The following table represents lease costs and cash flows related to leases for the periods presented (dollars in thousands) : Three Months Ended March 31, 2023 2022 Lease costs Operating lease costs $ 628 $ 617 Variable lease costs 5 128 Short-term lease costs 6 4 Total lease cost 1 $ 639 $ 749 Cash flows related to leases Cash paid for amounts included in the measurement of lease liabilities: Operating lease cash flows – Fixed payments $ 570 $ 631 Operating lease cash flows – Liability reduction 479 585 Right of use assets obtained during the period in exchange for operating lease liabilities 4 55 ___________________________________________ 1. Lease costs are included in net occupancy and equipment expense in the Consolidated Statements of Income. The Company was obligated under noncancelable operating leases for office space and other commitments, as follows (dollars in thousands) : As of Rent commitments Remainder of 2023 $ 1,650 2024 1,933 2025 1,716 2026 1,441 2027 1,276 2028 1,255 Thereafter 5,477 Total undiscounted cash flows 14,748 Less: Amounts representing interest 2,233 Present value of net future minimum lease payments $ 12,515 Busey as the Lessor Busey occasionally leases parking lots and office space to outside parties. Further, in connection with the acquisition of CAC in the second quarter of 2021, the Company acquired office buildings in Glenview, IL and Northbrook, IL, along with operating leases for space within these buildings that is rented to third parties. Revenues recorded in connection with these leases and reported in other income on our unaudited Consolidated Statements of Income are summarized as follows (dollars in thousands) : Three Months Ended March 31, 2023 2022 Rental income $ 191 $ 230 |
Significant Accounting Polici_2
Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2023 | |
Accounting Policies [Abstract] | |
Nature of Operations | Nature of Operations First Busey Corporation, a Nevada corporation organized in 1980, is a $12.3 billion financial holding company headquartered in Champaign, Illinois. Our common stock is traded on The Nasdaq Global Select Market under the symbol “BUSE.” The Company operates and reports its business in three segments: Banking, FirsTech, and Wealth Management. • The Banking operating segment provides a full range of banking services to individual and corporate customers through its banking center network in Illinois; the St. Louis, Missouri metropolitan area; southwest Florida; and Indianapolis, Indiana. • The FirsTech operating segment provides comprehensive and innovative payment technology solutions including online, mobile, and voice-recognition bill payments; money management and credit card networks; direct debit services; lockbox remittance processing for payments made by mail; and walk-in payments. FirsTech also provides additional tools to help clients with billing, reconciliation, bill reminders, and treasury services. • The Wealth Management operating segment provides a full range of asset management, investment, brokerage, fiduciary, philanthropic advisory, tax preparation, and farm management services to individuals, businesses, and foundations. For additional information about the Company's operating segments, see “ N ote 14 . Operating Segments and Related Information .” |
Basis of Financial Statement Presentation | Basis of Financial Statement Presentation These unaudited consolidated financial statements and related notes should be read in conjunction with the audited consolidated financial statements included in our 2022 Annual Report. These interim unaudited consolidated financial statements serve to update our 2022 Annual Report and may not include all information and notes necessary to constitute a complete set of financial statements. We prepared these unaudited consolidated financial statements in conformity with GAAP. We have eliminated intercompany accounts and transactions. We have also reclassified certain prior year amounts to conform to the current period presentation. These reclassifications did not have a material impact on our consolidated financial condition or results of operations. In our opinion, the unaudited consolidated financial statements reflect all normal, recurring adjustments needed to present fairly our results for the interim periods. The results of operations for interim periods are not necessarily indicative of the results that may be expected for the full year or any other interim period. |
Use of Estimates | Use of Estimates In preparing the accompanying unaudited consolidated financial statements in conformity with GAAP, the Company’s management is required to make estimates and assumptions that affect the amounts reported in the financial statements and the disclosures provided. Actual results could differ from those estimates. Material estimates which are particularly susceptible to significant change in the near term relate to the fair value of debt securities available for sale, fair value of assets acquired and liabilities assumed in business combinations, goodwill, income taxes, and the determination of the ACL. |
Impact of Recently Adopted Accounting Standards | Impact of Recently Adopted Accounting Standards In March 2022, the FASB issued ASU 2022-02 “Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures,” which eliminates the TDR accounting model for creditors that have already adopted CECL. In lieu of the TDR accounting model, loan refinancing and restructuring guidance in ASC Subtopic 310-20-35-9 through 35-11 “Receivables—Nonrefundable Fees and Other Costs—Subsequent Measurement—Loan Refinancing or Restructuring” will apply to all loan modifications, including those made for borrowers experiencing financial difficulty. This standard also enhances disclosure requirements related to certain loan modifications. Additionally, this standard introduces new requirements to disclose gross write-off information in the vintage disclosures of financing receivables by credit quality indicator and class of financing receivable by year of origination. This standard applies prospectively. For the transition method related to the recognition and measurement of TDRs, there is an option to apply a modified retrospective transition method, resulting in a cumulative-effect adjustment to retained earnings in the period of adoption. This standard became effective for First Busey beginning January 1, 2023. Adoption of this standard did not have a material impact on our financial position or results of operations. In March 2022, the FASB issued ASU 2022-01 “Derivatives and Hedging (Topic 815): Fair Value Hedging—Portfolio Layer Method,” which replaces the current last-of-layer hedge accounting method with an expanded portfolio layer method that permits multiple hedged layers of a single closed portfolio. The scope of the portfolio layer method is also expanded to include non-prepayable financial assets. This update also provides additional guidance on the accounting for and disclosure of hedge basis adjustments that are applicable to the portfolio layer method, and specifies how hedge basis adjustments should be considered when determining credit losses for the assets included in the closed portfolio. Amendments related to hedge basis adjustments which are included in this standard apply on a modified retrospective basis by means of a cumulative-effect adjustment to the opening balance of retained earnings on the initial application date. Amendments related to disclosure which are included in this standard may be applied on a prospective basis from the initial application date, or on a retrospective basis to each prior period presented after the date of adoption of the amendments in ASU 2017-12 “Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities.” This standard became effective for First Busey beginning January 1, 2023. Adoption of this standard did not have a material impact on our financial position or results of operations. ASU 2021-08 “Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers” requires measurement and recognition in accordance with ASC Topic 606 “Revenue from Contracts with Customers” for contract assets and contract liabilities acquired in a business combination. This update became effective for First Busey beginning January 1, 2023. This standard applies prospectively to all business combinations that occur on or after the date it is adopted. Adoption of this standard did not have an impact on our financial position or results of operations. Recently Issued Accounting Standards Not Yet Adopted In March 2023, the FASB issued ASU 2023-02 “Investments—Equity Method and Joint Ventures (Topic 323),” permitting an election to use the proportional amortization method to account for equity investments made primarily for the purpose of receiving income tax credits and other income tax benefits, regardless of the tax credit program from which the income tax credits are received, provided that certain conditions are met. The proportional amortization method results in the cost of the investment being amortized in proportion to the income tax credits and other income tax benefits received, with the amortization of the investment and the income tax credits being presented net in the income statement as a component of income tax expense. This standard must be applied on a retrospective or modified retrospective basis, and is applicable for First Busey beginning on January 1, 2024. Early adoption is permitted. First Busey is currently evaluating the potential effect on the Company’s financial position and results of operations. In March 2023, the FASB issued ASU 2023-01 “Leases (Topic 842): Common Control Arrangements,” which requires amortization over the useful life of leasehold improvements (not the lease term) when the lease is between entities under common control, and any value of such leasehold improvements remaining at the end of the lease term is to be accounted for as a transfer between entities under common control. This standard may be adopted either prospectively, or retrospectively, and is effective for First Busey beginning January 1, 2024. Early adoption is permitted. First Busey is currently evaluating the potential effect on the Company’s financial position and results of operations. In June 2022, the FASB issued ASU 2022-03 “Fair Value Measurements (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions,” which clarifies that contractual restrictions on the sale of equity securities are not considered in measuring the fair value of those equity securities, and further that contractual sale restrictions cannot be recognized and measured as a separate unit of account. This standard applies prospectively, and is effective for First Busey beginning January 1, 2024. Early adoption is permitted. First Busey is currently evaluating the potential effect on the Company’s financial position and results of operations. |
Subsequent Events | Subsequent Events The Company has evaluated subsequent events for potential recognition and/or disclosure through the date the unaudited consolidated financial statements included in this Quarterly Report were issued. There were no significant subsequent events for the quarter ended March 31, 2023, through the filing date of these unaudited consolidated financial statements. |
Debt Securities (Tables)
Debt Securities (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Investments, Debt and Equity Securities [Abstract] | |
Schedule of amortized cost, unrealized gains and losses and fair values of securities classified available for sale and held to maturity | The tables below provide the amortized cost, unrealized gains and losses, and fair values of debt securities summarized by major category (dollars in thousands) : As of March 31, 2023 Amortized Unrealized Fair Gross Gains Gross Losses Debt securities available for sale U.S. Treasury securities $ 87,182 $ — $ (2,550) $ 84,632 Obligations of U.S. government corporations and agencies 11,855 3 (231) 11,627 Obligations of states and political subdivisions 274,858 193 (20,790) 254,261 Asset-backed securities 488,234 — (19,087) 469,147 Commercial mortgage-backed securities 123,720 — (14,893) 108,827 Residential mortgage-backed securities 1,426,529 4 (200,599) 1,225,934 Corporate debt securities 251,543 12 (22,433) 229,122 Total debt securities available for sale $ 2,663,921 $ 212 $ (280,583) $ 2,383,550 Amortized Unrecognized Fair Gross Gains Gross Losses Debt securities held to maturity Commercial mortgage-backed securities $ 470,138 $ — $ (63,198) $ 406,940 Residential mortgage-backed securities 437,421 — (63,708) 373,713 Total debt securities held to maturity $ 907,559 $ — $ (126,906) $ 780,653 As of December 31, 2022 Amortized Unrealized Fair Gross Gains Gross Losses Debt securities available for sale U.S. Treasury securities $ 117,805 $ — $ (3,744) $ 114,061 Obligations of U.S. government corporations and agencies 20,097 3 (321) 19,779 Obligations of states and political subdivisions 283,481 106 (26,075) 257,512 Asset-backed securities 489,558 — (19,683) 469,875 Commercial mortgage-backed securities 124,423 — (16,029) 108,394 Residential mortgage-backed securities 1,463,971 2 (220,717) 1,243,256 Corporate debt securities 273,118 33 (24,635) 248,516 Total debt securities available for sale $ 2,772,453 $ 144 $ (311,204) $ 2,461,393 Amortized Unrecognized Fair Gross Gains Gross Losses Debt securities held to maturity Commercial mortgage-backed securities $ 474,820 $ — $ (63,738) $ 411,082 Residential mortgage-backed securities 443,492 — (69,279) 374,213 Total debt securities held to maturity $ 918,312 $ — $ (133,017) $ 785,295 |
Maturities of debt securities | All mortgage-backed securities were issued by U.S. government corporations and agencies (dollars in thousands) : As of March 31, 2023 Amortized Fair Debt securities available for sale Due in one year or less $ 105,794 $ 103,746 Due after one year through five years 363,407 340,503 Due after five years through ten years 369,029 337,071 Due after ten years 1,825,691 1,602,230 Debt securities available for sale $ 2,663,921 $ 2,383,550 Debt securities held to maturity Due after one year through five years $ 43,594 $ 41,147 Due after five years through ten years 63,632 57,859 Due after ten years 800,333 681,647 Debt securities held to maturity $ 907,559 $ 780,653 |
Gains and losses on debt securities | Realized gains and losses related to sales and calls of debt securities available for sale are summarized as follows (dollars in thousands) : Three Months Ended March 31, 2023 2022 Realized gains and losses on debt securities Gross gains on debt securities $ 10 $ 113 Gross (losses) on debt securities (6) (7) Realized net gains (losses) on debt securities $ 4 $ 106 |
Debt securities in an unrealized loss position | The following information pertains to debt securities with gross unrealized or unrecognized losses, aggregated by investment category and the length of time that individual securities have been in a continuous loss position (dollars in thousands) : As of March 31, 2023 Less than 12 months 12 months or more Total Fair Unrealized Fair Unrealized Fair Unrealized Debt securities available for sale U.S. Treasury securities $ 964 $ (32) $ 83,668 $ (2,518) $ 84,632 $ (2,550) Obligations of U.S. government corporations and agencies 11,262 (223) 196 (8) 11,458 (231) Obligations of states and political subdivisions 80,541 (755) 133,343 (20,035) 213,884 (20,790) Asset-backed securities 16,954 (346) 452,193 (18,741) 469,147 (19,087) Commercial mortgage-backed securities 7,634 (290) 101,193 (14,603) 108,827 (14,893) Residential mortgage-backed securities 103,167 (5,778) 1,122,195 (194,821) 1,225,362 (200,599) Corporate debt securities 17,362 (1,213) 209,280 (21,220) 226,642 (22,433) Debt securities available for sale with gross unrealized losses $ 237,884 $ (8,637) $ 2,102,068 $ (271,946) $ 2,339,952 $ (280,583) 12 months or more Total Fair Unrecognized Fair Unrecognized Debt securities held to maturity Commercial mortgage-backed securities $ 406,940 $ (63,198) $ 406,940 $ (63,198) Residential mortgage-backed securities 373,713 (63,708) 373,713 (63,708) Debt securities held to maturity with gross unrecognized losses $ 780,653 $ (126,906) $ 780,653 $ (126,906) As of December 31, 2022 Less than 12 months 12 months or more Total Fair Unrealized Fair Unrealized Fair Unrealized Debt securities available for sale U.S. Treasury securities 1 $ 74 $ — $ 113,987 $ (3,744) $ 114,061 $ (3,744) Obligations of U.S. government corporations and agencies 19,603 (321) — — 19,603 (321) Obligations of states and political subdivisions 166,147 (10,059) 75,217 (16,016) 241,364 (26,075) Asset-backed securities 390,164 (15,648) 79,711 (4,035) 469,875 (19,683) Commercial mortgage-backed securities 89,428 (12,623) 18,966 (3,406) 108,394 (16,029) Residential mortgage-backed securities 366,221 (38,111) 876,668 (182,606) 1,242,889 (220,717) Corporate debt securities 39,037 (5,079) 204,310 (19,556) 243,347 (24,635) Debt securities available for sale with gross unrealized losses $ 1,070,674 $ (81,841) $ 1,368,859 $ (229,363) $ 2,439,533 $ (311,204) Less than 12 months 12 months or more Total Fair Unrecognized Fair Unrecognized Fair Unrecognized Debt securities held to maturity Commercial mortgage-backed securities $ 58,065 $ (8,009) $ 353,017 $ (55,729) $ 411,082 $ (63,738) Residential mortgage-backed securities — — 374,213 (69,279) 374,213 (69,279) Debt securities held to maturity with gross unrecognized losses $ 58,065 $ (8,009) $ 727,230 $ (125,008) $ 785,295 $ (133,017) ___________________________________________ 1. Unrealized losses for U.S. Treasury securities that have been in a continuous unrealized loss position for less than 12 months were insignificant, rounding to zero thousand. Additional information about debt securities in an unrealized or unrecognized loss position is presented in the tables below (dollars in thousands) : As of March 31, 2023 Available for Sale Held to Maturity Total Debt securities with gross unrealized or unrecognized losses, fair value $ 2,339,952 $ 780,653 $ 3,120,605 Gross unrealized or unrecognized losses on debt securities 280,583 126,906 407,489 Ratio of gross unrealized or unrecognized losses to debt securities with gross unrealized or unrecognized losses 12.0 % 16.3 % 13.1 % Count of debt securities 1,058 55 1,113 Count of debt securities in an unrealized or unrecognized loss position 947 55 1,002 As of December 31, 2022 Available for Sale Held to Maturity Total Debt securities with gross unrealized or unrecognized losses, fair value $ 2,439,533 $ 785,295 $ 3,224,828 Gross unrealized or unrecognized losses on debt securities 311,204 133,017 444,221 Ratio of gross unrealized or unrecognized losses to debt securities with gross unrealized or unrecognized losses 12.8 % 16.9 % 13.8 % Count of debt securities 1,091 55 1,146 Count of debt securities in an unrealized or unrecognized loss position 1,032 55 1,087 |
Portfolio Loans (Tables)
Portfolio Loans (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Accounts, Notes, Loans and Financing Receivable, Gross, Allowance, and Net [Abstract] | |
Distribution of portfolio loans | Distributions of the loan portfolio by loan category and class is presented in the following table (dollars in thousands) : As of March 31, December 31, Commercial loans Commercial $ 1,937,158 $ 1,974,154 Commercial real estate 3,324,536 3,261,873 Real estate construction 554,009 530,469 Total commercial loans 5,815,703 5,766,496 Retail loans Retail real estate 1,667,537 1,657,082 Retail other 300,568 302,124 Total retail loans 1,968,105 1,959,206 Total portfolio loans 7,783,808 7,725,702 ACL (91,727) (91,608) Portfolio loans, net $ 7,692,081 $ 7,634,094 |
Schedule of financial instruments owned and pledged as collateral | The Company had loans pledged to the FHLB and Federal Reserve for liquidity as set forth in the table below (dollars in thousands) : As of March 31, December 31, Pledged loans FHLB $ 5,065,913 $ 5,095,448 Federal Reserve Bank 825,410 804,718 Total pledged loans $ 5,891,323 $ 5,900,166 To secure its obligations under derivative contracts, the Company pledged cash and held collateral as follows (dollars in thousands) : As of March 31, December 31, Cash pledged to secure obligations under derivative contracts $ 37,827 $ 38,609 Collateral held to secure obligations under derivative contracts 22,650 29,830 |
Summary of risk grades segregated by category of portfolio loans (excluding accretable purchase accounting adjustments and clearings) | The following table is a summary of risk grades segregated by category and class of portfolio loans (dollars in thousands) : As of March 31, 2023 Pass Watch Special Substandard Substandard Total Commercial loans Commercial $ 1,624,656 $ 208,613 $ 42,827 $ 55,652 $ 5,410 $ 1,937,158 Commercial real estate 2,888,970 362,187 43,195 24,623 5,561 3,324,536 Real estate construction 531,786 16,819 — 5,404 — 554,009 Total commercial loans 5,045,412 587,619 86,022 85,679 10,971 5,815,703 Retail loans Retail real estate 1,649,407 11,722 503 2,206 3,699 1,667,537 Retail other 300,524 — — — 44 300,568 Total retail loans 1,949,931 1,949,931 11,722 503 2,206 3,743 1,968,105 Total portfolio loans $ 6,995,343 $ 599,341 $ 86,525 $ 87,885 $ 14,714 $ 7,783,808 As of December 31, 2022 Pass Watch Special Substandard Substandard Total Commercial loans Commercial $ 1,668,495 $ 201,758 $ 46,540 $ 51,187 $ 6,174 $ 1,974,154 Commercial real estate 2,851,709 326,455 43,526 34,539 5,644 3,261,873 Real estate construction 502,904 25,164 1 2,400 — 530,469 Total commercial loans 5,023,108 553,377 90,067 88,126 11,818 5,766,496 Retail loans Retail real estate 1,639,599 10,520 1,338 2,529 3,096 1,657,082 Retail other 301,971 — — — 153 302,124 Total retail loans 1,941,570 1,941,570 10,520 1,338 2,529 3,249 1,959,206 Total portfolio loans $ 6,964,678 $ 563,897 $ 91,405 $ 90,655 $ 15,067 $ 7,725,702 |
Risk grades of portfolio loans, further sorted by origination | Risk grades of portfolio loans and net charge-offs are presented in the tables below by loan class, further sorted by origination year (dollars in thousands) : As of and For The Three Months Ended March 31, 2023 Term Loans Amortized Cost Basis by Origination Year Revolving Total Risk Grade Ratings 2023 2022 2021 2020 2019 Prior Commercial Pass $ 193,301 $ 326,112 $ 237,528 $ 130,503 $ 45,737 $ 152,200 $ 539,275 $ 1,624,656 Watch 19,141 44,289 47,474 2,758 6,384 5,162 83,405 208,613 Special Mention — 1,682 2,811 1,340 652 17,343 18,999 42,827 Substandard 19,386 1,360 1,143 526 6,229 2,030 24,978 55,652 Substandard non-accrual 94 — 2,976 205 133 2 2,000 5,410 Total commercial 231,922 373,443 291,932 135,332 59,135 176,737 668,657 1,937,158 Current period charge-offs — — 400 — — — — 400 Commercial real estate Pass 139,599 882,834 810,278 457,122 279,737 306,763 12,637 2,888,970 Watch 29,344 65,687 75,032 57,391 89,469 40,302 4,962 362,187 Special Mention 816 7,001 4,365 15,293 3,743 11,977 — 43,195 Substandard 11,604 5,975 1,095 3,394 1,888 667 — 24,623 Substandard non-accrual — 604 3,847 30 — 1,080 — 5,561 Total commercial real estate 181,363 962,101 894,617 533,230 374,837 360,789 17,599 3,324,536 Current period charge-offs — — — — — 539 — 539 Real estate construction Pass 38,451 219,520 179,369 69,767 1,447 3,510 19,722 531,786 Watch 12 4,454 9,230 3,077 46 — — 16,819 Substandard — 5,404 — — — — — 5,404 Total real estate construction 38,463 229,378 188,599 72,844 1,493 3,510 19,722 554,009 Current period charge-offs — — — — — — — — Retail real estate Pass 62,890 394,383 439,515 171,450 75,296 307,826 198,047 1,649,407 Watch 546 2,989 2,952 1,332 1,423 974 1,506 11,722 Special Mention 55 58 — — — 390 — 503 Substandard — 75 361 189 82 1,256 243 2,206 Substandard non-accrual — 10 238 159 104 2,387 801 3,699 Total retail real estate 63,491 397,515 443,066 173,130 76,905 312,833 200,597 1,667,537 Current period charge-offs — — — — — 5 — 5 Retail other Pass 35,635 123,857 32,214 11,275 10,581 4,278 82,684 300,524 Substandard non-accrual — 6 35 3 — — — 44 Total retail other 35,635 123,863 32,249 11,278 10,581 4,278 82,684 300,568 Current period charge-offs $ — $ 36 $ 102 $ 1 $ — $ 98 $ — $ 237 Total portfolio loans $ 550,874 $ 2,086,300 $ 1,850,463 $ 925,814 $ 522,951 $ 858,147 $ 989,259 $ 7,783,808 Total current period charge-offs $ — $ 36 $ 502 $ 1 $ — $ 642 $ — $ 1,181 As of and For The Year Ended December 31, 2022 Term Loans Amortized Cost Basis by Origination Year Revolving Total Risk Grade Ratings 2022 2021 2020 2019 2018 Prior Commercial Pass $ 479,893 $ 266,122 $ 136,445 $ 52,046 $ 50,764 $ 135,000 $ 548,225 $ 1,668,495 Watch 54,195 49,382 3,288 7,201 1,258 2,160 84,274 201,758 Special Mention 1,958 937 1,642 974 1,000 17,024 23,005 46,540 Substandard 8,926 1,165 570 6,671 2,382 5,191 26,282 51,187 Substandard non-accrual 21 3,292 226 135 — 100 2,400 6,174 Total commercial 544,993 320,898 142,171 67,027 55,404 159,475 684,186 1,974,154 Commercial real estate Pass 883,688 819,133 478,452 297,525 161,409 198,419 13,083 2,851,709 Watch 77,346 56,113 64,282 96,664 21,592 5,758 4,700 326,455 Special Mention 11,943 5,389 12,386 1,420 6,917 5,471 — 43,526 Substandard 5,340 13,528 3,454 1,907 10,248 62 — 34,539 Substandard non-accrual — 3,959 33 — 1,647 5 — 5,644 Total commercial real estate 978,317 898,122 558,607 397,516 201,813 209,715 17,783 3,261,873 Real estate construction Pass 219,112 191,724 68,015 1,490 1,901 1,751 18,911 502,904 Watch 8,530 12,019 3,169 48 — 1,398 — 25,164 Special Mention — — — 1 — — — 1 Substandard 2,400 — — — — — — 2,400 Total real estate construction 230,042 203,743 71,184 1,539 1,901 3,149 18,911 530,469 Retail real estate Pass 396,547 456,158 175,148 77,569 56,887 267,387 209,903 1,639,599 Watch 2,928 2,991 1,846 1,444 1,063 27 221 10,520 Special Mention 945 — — — — 393 — 1,338 Substandard 77 732 198 81 141 1,293 7 2,529 Substandard non-accrual 10 191 107 32 390 1,708 658 3,096 Total retail real estate 400,507 460,072 177,299 79,126 58,481 270,808 210,789 1,657,082 Retail other Pass 134,567 43,512 13,141 13,086 5,646 991 91,028 301,971 Substandard non-accrual 14 134 3 — — 2 — 153 Total retail other 134,581 43,646 13,144 13,086 5,646 993 91,028 302,124 Total portfolio loans $ 2,288,440 $ 1,926,481 $ 962,405 $ 558,294 $ 323,245 $ 644,140 $ 1,022,697 $ 7,725,702 |
Summary of portfolio loans that are past due and still accruing or on a non-accrual status | An analysis of the amortized cost basis of portfolio loans that are past due and still accruing, or on a non-accrual status, is as follows (dollars in thousands) : As of March 31, 2023 Loans past due, still accruing Non-accrual 30-59 Days 60-89 Days 90+Days Past due and non-accrual loans Commercial loans: Commercial $ 78 $ 1 $ — $ 5,410 Commercial real estate 444 — — 5,561 Past due and non-accrual commercial loans 522 1 — 10,971 Retail loans: Retail real estate 3,120 1,169 472 3,699 Retail other 653 7 28 44 Past due and non-accrual retail loans 3,773 1,176 500 3,743 Total past due and non-accrual loans $ 4,295 $ 1,177 $ 500 $ 14,714 As of December 31, 2022 Loans past due, still accruing Non-accrual 30-59 Days 60-89 Days 90+Days Past due and non-accrual loans Commercial loans: Commercial $ 2 $ — $ — $ 6,174 Commercial real estate 124 — — 5,644 Past due and non-accrual commercial loans 126 — — 11,818 Retail loans: Retail real estate 4,709 1,239 673 3,096 Retail other 414 60 — 153 Past due and non-accrual retail loans 5,123 1,299 673 3,249 Total past due and non-accrual loans $ 5,249 $ 1,299 $ 673 $ 15,067 |
Schedule of loan modifications made to borrowers experiencing financial difficulty | The following table shows the amortized cost basis of loans that were modified during the three months ended March 31, 2023, for borrowers experiencing financial difficulty, disaggregated by class of financing receivable and type of concession granted (dollars in thousands) : As of March 31, 2023 Payment Deferral 1 % of Total Class of Financing Receivable 2 Term Extension 3 % of Total Class of Financing Receivable Loan class: Commercial $ 489 — % $ 25,155 1.3 % Commercial real estate — — % 12,698 0.4 % Total of loans modified during the period 4 $ 489 — % $ 37,853 0.5 % ___________________________________________ 1. Loans with payment deferrals were modified to defer all principal payments until the end of the loan terms, which were shortened. Regular interest payments continue to be required during the deferral period. 2. Loans with payment deferrals represent an insignificant portion of of commercial loans and total loans, rounding to zero percent. 3. Modifications to extend loan terms also included, in most cases, interest rate increases during the extension period. 4. All modifications were for loans classified as substandard. The following table summarizes the financial effects of loan modifications made during the three months ended March 31, 2023, for borrowers experiencing financial difficulty: Weighted Average Term Extension Loan class: Commercial 9.1 months Commercial real estate 5.8 months Total financial effect 8.0 months The following table depicts the payment performance of loans modified on or after January 1, 2023, the date we adopted ASU 2022-02 (dollars in thousands) : As of March 31, 2023 Current 30-89 Days 90+ Days Loan class: Commercial $ 25,644 $ — $ — Commercial real estate 12,698 — — Amortized cost of modified loans $ 38,342 $ — $ — |
Schedule of details of impaired loans, segregated by category | Average recorded investment is calculated using the most recent four quarters (dollars in thousands) : As of March 31, 2023 Unpaid Recorded Investment Average With No With Total Related Loans evaluated individually Commercial loans: Commercial $ 8,761 $ 564 $ 5,181 $ 5,745 $ 1,825 $ 6,512 Commercial real estate 8,421 2,286 3,794 6,080 1,344 5,285 Real estate construction — — — — — 206 Commercial loans evaluated individually 17,182 2,850 8,975 11,825 3,169 12,003 Retail loans: Retail real estate 1,249 1,080 25 1,105 25 2,058 Retail loans evaluated individually 1,249 1,080 25 1,105 25 2,058 Total loans evaluated individually $ 18,431 $ 3,930 $ 9,000 $ 12,930 $ 3,194 $ 14,061 As of December 31, 2022 Unpaid Recorded Investment Average With No With Total Related Loans evaluated individually Commercial loans: Commercial $ 9,589 $ 656 $ 5,918 $ 6,574 $ 2,476 $ 6,761 Commercial real estate 8,039 2,334 3,903 6,237 2,000 5,219 Real estate construction 247 247 — 247 — 260 Commercial loans evaluated individually 17,875 3,237 9,821 13,058 4,476 12,240 Retail loans: Retail real estate 2,733 2,564 25 2,589 25 2,311 Retail loans evaluated individually 2,733 2,564 25 2,589 25 2,311 Total loans evaluated individually $ 20,608 $ 5,801 $ 9,846 $ 15,647 $ 4,501 $ 14,551 |
Schedule of activity on the allowance for loan losses | The following tables summarize activity in the ACL attributable to each class of loan. Allocation of a portion of the ACL to one class does not preclude its availability to absorb losses in other classes (dollars in thousands) : Three Months Ended March 31, 2023 Commercial Commercial Real Estate Retail Retail Other Total ACL balance, December 31, 2022 $ 23,860 $ 38,299 $ 6,457 $ 18,193 $ 4,799 $ 91,608 Provision for credit losses 695 (3,359) (1,329) 5,948 (1,002) 953 Charged-off (400) (539) — (5) (237) (1,181) Recoveries 121 20 31 119 56 347 ACL balance, March 31, 2023 $ 24,276 $ 34,421 $ 5,159 $ 24,255 $ 3,616 $ 91,727 Three Months Ended March 31, 2022 Commercial Commercial Real Estate Retail Retail Other Total ACL balance, December 31, 2021 $ 23,855 $ 38,249 $ 5,102 $ 17,589 $ 3,092 $ 87,887 Provision for credit losses 251 (1,218) 510 (170) 374 (253) Charged-off — — — (16) (109) (125) Recoveries 67 308 93 152 84 704 ACL balance, March 31, 2022 $ 24,173 $ 37,339 $ 5,705 $ 17,555 $ 3,441 $ 88,213 |
Schedule of allowance for loan losses and recorded investments in portfolio loans, by category | The following tables present the ACL and amortized cost of portfolio loans by loan category and class (dollars in thousands) : As of March 31, 2023 Portfolio Loans ACL Attributed to Portfolio Loans Collectively Individually Total Collectively Individually Total Portfolio loans and related ACL Commercial loans: Commercial $ 1,931,413 $ 5,745 $ 1,937,158 $ 22,451 $ 1,825 $ 24,276 Commercial real estate 3,318,456 6,080 3,324,536 33,077 1,344 34,421 Real estate construction 554,009 — 554,009 5,159 — 5,159 Commercial loans and related ACL 5,803,878 11,825 5,815,703 60,687 3,169 63,856 Retail loans: Retail real estate 1,666,432 1,105 1,667,537 24,230 25 24,255 Retail other 300,568 — 300,568 3,616 — 3,616 Retail loans and related ACL 1,967,000 1,105 1,968,105 27,846 25 27,871 Portfolio loans and related ACL $ 7,770,878 $ 12,930 $ 7,783,808 $ 88,533 $ 3,194 $ 91,727 As of December 31, 2022 Portfolio Loans ACL Attributed to Portfolio Loans Collectively Individually Total Collectively Individually Total Portfolio loans and related ACL Commercial loans: Commercial $ 1,967,580 $ 6,574 $ 1,974,154 $ 21,384 $ 2,476 $ 23,860 Commercial real estate 3,255,636 6,237 3,261,873 36,299 2,000 38,299 Real estate construction 530,222 247 530,469 6,457 — 6,457 Commercial loans and related ACL 5,753,438 13,058 5,766,496 64,140 4,476 68,616 Retail loans: Retail real estate 1,654,493 2,589 1,657,082 18,168 25 18,193 Retail other 302,124 — 302,124 4,799 — 4,799 Retail loans and related ACL 1,956,617 2,589 1,959,206 22,967 25 22,992 Portfolio loans and related ACL $ 7,710,055 $ 15,647 $ 7,725,702 $ 87,107 $ 4,501 $ 91,608 |
Deposits (Tables)
Deposits (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Deposits [Abstract] | |
Schedule of composition of deposits | The composition of deposits is as follows (dollars in thousands) : As of March 31, December 31, Deposits Noninterest-bearing demand deposits $ 3,173,783 $ 3,393,666 Interest-bearing transaction deposits 2,648,116 2,857,818 Saving deposits and money market deposits 2,830,599 2,964,421 Time deposits 1,148,671 855,375 Total deposits $ 9,801,169 $ 10,071,280 Additional information about our deposits is as follows (dollars in thousands) : As of March 31, December 31, Brokered savings deposits and money market deposits $ 6,005 $ 1,303 Brokered time deposits 278 275 Aggregate amount of time deposits with a minimum denomination of $100,000 630,529 416,445 Aggregate amount of time deposits with a minimum denomination that meets or exceeds the FDIC insurance limit of $250,000 200,898 120,377 |
Schedule of maturities of time deposits | Scheduled maturities of time deposits are as follows (dollars in thousands) : As of Time deposits by schedule of maturities Remainder of 2023 $ 474,277 2024 596,731 2025 42,344 2026 17,183 2027 13,746 2028 3,851 Thereafter 539 Time deposits $ 1,148,671 |
Borrowings (Tables)
Borrowings (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Debt Disclosure [Abstract] | |
Schedule of distribution of securities sold under agreements to repurchase and short-term borrowings and weighted average interest rates | Securities sold under agreements to repurchase were as follows (dollars in thousands) : As of March 31, December 31, Securities sold under agreements to repurchase $ 210,977 $ 229,806 Weighted average rate for securities sold under agreements to repurchase 2.44 % 1.91 % |
Schedule of short-term borrowings | Short-term borrowings are summarized as follows (dollars in thousands) : As of March 31, December 31, Short-term borrowings FHLB advances maturing in less than one year from date of origination, and the current portion of long-term FHLB advances due within 12 months $ 603,881 $ 339,054 Term Loan, current portion due within 12 months 12,000 12,000 Total short-term debt $ 615,881 $ 351,054 |
Summary of long-term debt | Long-term debt is summarized as follows (dollars in thousands) : As of March 31, December 31, Long-term debt Term Loan $ 27,000 $ 30,000 |
Schedule of unamortized debt issuance cost | Unamortized debt issuance costs related to senior notes and subordinated notes are presented in the following table (dollars in thousands) : As of March 31, December 31, Unamortized debt issuance costs Subordinated notes issued in 2020 $ 1,101 $ 1,220 Subordinated notes issued in 2022 1,654 1,742 Total unamortized debt issuance costs $ 2,755 $ 2,962 |
Regulatory Capital (Tables)
Regulatory Capital (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Banking and Thrift, Other Disclosure [Abstract] | |
Schedule of applicable holding company and bank regulatory capital requirements | The following tables summarize regulatory capital requirements applicable to the Company and its subsidiary bank (dollars in thousands) : As of March 31, 2023 Actual Minimum Minimum Amount Ratio Amount Ratio Amount Ratio Common equity Tier 1 capital to risk weighted assets First Busey $ 1,103,960 12.18 % $ 407,938 4.50 % $ 589,243 6.50 % Busey Bank $ 1,325,556 14.66 % $ 406,788 4.50 % $ 587,582 6.50 % Tier 1 capital to risk weighted assets First Busey $ 1,177,960 12.99 % $ 543,917 6.00 % $ 725,222 8.00 % Busey Bank $ 1,325,556 14.66 % $ 542,383 6.00 % $ 723,178 8.00 % Total capital to risk weighted assets First Busey $ 1,486,577 16.40 % $ 725,222 8.00 % $ 906,528 10.00 % Busey Bank $ 1,409,173 15.59 % $ 723,178 8.00 % $ 903,972 10.00 % Leverage ratio of Tier 1 capital to average assets First Busey $ 1,177,960 9.71 % $ 485,472 4.00 % N/A N/A Busey Bank $ 1,325,556 10.95 % $ 484,256 4.00 % $ 605,320 5.00 % As of December 31, 2022 Actual Minimum Minimum Amount Ratio Amount Ratio Amount Ratio Common equity Tier 1 capital to risk weighted assets First Busey $ 1,081,686 11.96 % $ 406,980 4.50 % $ 587,861 6.50 % Busey Bank $ 1,306,716 14.49 % $ 405,736 4.50 % $ 586,063 6.50 % Tier 1 capital to risk weighted assets First Busey $ 1,155,686 12.78 % $ 542,640 6.00 % $ 723,521 8.00 % Busey Bank $ 1,306,716 14.49 % $ 540,981 6.00 % $ 721,308 8.00 % Total capital to risk weighted assets First Busey $ 1,457,994 16.12 % $ 723,521 8.00 % $ 904,401 10.00 % Busey Bank $ 1,384,024 15.35 % $ 721,308 8.00 % $ 901,635 10.00 % Leverage ratio of Tier 1 capital to average assets First Busey $ 1,081,686 9.45 % $ 489,124 4.00 % N/A N/A Busey Bank $ 1,306,716 10.72 % $ 487,541 4.00 % $ 609,426 5.00 % |
Stock-Based Compensation (Table
Stock-Based Compensation (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Share-Based Payment Arrangement [Abstract] | |
Summary of changes in the Company's stock option awards | The Company has outstanding stock options assumed from acquisitions. A summary of the status of, and changes in, the Company's stock option awards for the three months ended March 31, 2023, follows: Shares Weighted- Weighted- Options outstanding at December 31, 2022 26,106 $ 23.53 3.88 Forfeited (3,300) 23.53 Options outstanding at March 31, 2023 22,806 23.53 3.63 Options exercisable at March 31, 2023 22,806 23.53 3.63 |
Summary of changes in the Company's RSU, PSU, and DSU awards | A summary of changes in the Company’s RSU awards for the three months ended March 31, 2023, is as follows: RSU Awards Shares Weighted- Nonvested at December 31, 2022 1,096,931 $ 23.61 Granted 224,316 20.44 Dividend equivalents earned 11,509 22.85 Vested (4,308) 25.79 Forfeited (6,863) 20.88 Nonvested at March 31, 2023 1,321,585 23.07 A summary of changes in the Company’s PSU awards for the three months ended March 31, 2023, is as follows: PSU Awards Shares 1 Weighted- Nonvested at December 31, 2022 285,351 $ 25.40 Granted 224,331 20.44 Dividend equivalents earned 92 22.85 Vested (92) 22.85 Forfeited (36,345) 25.24 Nonvested at March 31, 2023 473,337 23.06 ___________________________________________ 1. Shares for PSU awards represent target shares at grant date. A summary of changes in the Company’s DSU awards for the three months ended March 31, 2023, is as follows: DSU Awards Shares Weighted- Nonvested at December 31, 2022 31,085 $ 25.75 Granted 41,548 20.44 Dividend equivalents earned 1,507 22.86 Vested (32,592) 25.61 Nonvested at March 31, 2023 41,548 20.44 Vested and outstanding at March 31, 2023 145,026 23.66 |
Schedule of Stock-based compensation expense | The Company recognized compensation expense related to nonvested RSU, PSU, and DSU awards, as well as the 2021 ESPP, as summarized in the table below (dollars in thousands) : Three Months Ended March 31, 2023 2022 Stock-based compensation expense RSU awards $ 1,020 $ 1,176 PSU awards 1 360 412 DSU awards 196 226 2021 ESPP 93 95 Total stock-based compensation expense $ 1,669 $ 1,909 ___________________________________________ 1. Expense for market-based PSU awards represents amounts based on target shares at grant date. Expense for performance-based PSU awards represents amounts based on target shares at grant date, adjusted for performance expectations as of the date indicated. |
Schedule of Unamortized stock-based compensation expense | Unamortized compensation expense related to nonvested RSU, PSU, and DSU awards is summarized in the table below (dollars in thousands) : As of March 31, December 31, Unamortized stock-based compensation RSU awards $ 12,005 $ 8,570 PSU awards 1 8,632 4,279 DSU awards 829 175 Total unamortized stock-based compensation $ 21,466 $ 13,024 Weighted average period over which expense is to be recognized 2.8 years 2.5 years ___________________________________________ 1. Unamortized expense for market-based PSU awards represents amounts based on target shares at grant date. Unamortized expense for performance-based PSU awards represents amounts based on target shares at grant date, adjusted for performance expectations as of the date indicated. |
Outstanding Commitments and C_2
Outstanding Commitments and Contingent Liabilities (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule of contractual amount of exposure to off-balance-sheet risk | A summary of the contractual amount of the Company’s exposure to off-balance-sheet risk relating to the Company’s commitments to extend credit and standby letters of credit follows (dollars in thousands) : As of March 31, December 31, Financial instruments whose contract amounts represent credit risk Commitments to extend credit $ 2,066,438 $ 1,991,769 Standby letters of credit 37,472 33,008 Total commitments $ 2,103,910 $ 2,024,777 |
Derivative Financial Instrume_2
Derivative Financial Instruments (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Schedule of financial instruments owned and pledged as collateral | The Company had loans pledged to the FHLB and Federal Reserve for liquidity as set forth in the table below (dollars in thousands) : As of March 31, December 31, Pledged loans FHLB $ 5,065,913 $ 5,095,448 Federal Reserve Bank 825,410 804,718 Total pledged loans $ 5,891,323 $ 5,900,166 To secure its obligations under derivative contracts, the Company pledged cash and held collateral as follows (dollars in thousands) : As of March 31, December 31, Cash pledged to secure obligations under derivative contracts $ 37,827 $ 38,609 Collateral held to secure obligations under derivative contracts 22,650 29,830 |
Summary of the interest-rate swaps designated as cash flow hedges | A summary of the interest-rate swaps designated as cash flow hedges is presented below (dollars in thousands) : As of Location March 31, December 31, Debt Swap Notional amount $ 50,000 $ 50,000 Weighted average fixed pay rates 1.79 % 1.79 % Weighted average variable 3-month LIBOR receive rates 4.87 % 4.77 % Weighted average maturity, in years 1.46 years 1.71 years Loan Swap Notional amount $ 300,000 $ 300,000 Weighted average fixed receive rates 4.81 % 4.81 % Weighted average variable Prime pay rates 7.85 % 7.32 % Weighted average maturity, in years 5.85 years 6.10 years Gross aggregate fair value of the swaps Gross aggregate fair value of swap assets Other assets $ 2,062 $ 2,535 Gross aggregate fair value of swap liabilities Other liabilities 25,970 32,367 Balances carried in AOCI Unrealized gains (losses) on cash flow hedges, net of tax AOCI $ (16,642) $ (20,985) |
Reclassification of unrealized gains and losses from OCI | The Company expects to reclassify unrealized gains and losses from OCI to interest income and interest expense as shown in the following table, during the next 12 months (dollars in thousands) . Amounts actually recognized could differ from these expectations due to changes in interest rates, hedge de-designations, and the addition of other hedges subsequent to March 31, 2023. As of Unrealized gains (losses) in OCI expected to be recognized in income Unrealized gains expected to be reclassified from OCI to interest income $ 393 Unrealized losses expected to be reclassified from OCI to interest expense (783) Net unrealized gains (losses) in OCI expected to be recognized in net interest income $ (390) |
Schedule of interest income (expense) recorded on swap transactions | Interest expense recorded on these swap transactions was as follows for the periods presented (dollars in thousands) : Three Months Ended March 31, 2023 2022 Interest on swap transactions Interest income on swap transactions $ 383 $ 685 Interest expense on swap transactions (2,192) (185) Net interest income (expense) on swap transactions $ (1,809) $ 500 |
Summary of Net gains (losses) relating to these derivative instruments | The following table reflects the net gains (losses) relating to cash flow derivative instruments that were recorded in AOCI and the unaudited Consolidated Statements of Income during the periods presented (dollars in thousands) : Three Months Ended March 31, 2023 2022 Unrealized gains (losses) on cash flow hedges Net gain (loss) recognized in OCI, net of tax $ 3,050 $ (4,845) (Gain) loss reclassified from OCI to interest income, net of tax (274) (489) (Gain) loss reclassified from OCI to interest expense, net of tax 1,567 132 Net change in unrealized gains (losses) on cash flow hedges, net of tax $ 4,343 $ (5,202) Changes in fair value of these derivative assets and liabilities are recorded in noninterest expense in the unaudited Consolidated Statements of Income and summarized as follows (dollars in thousands) : Three Months Ended March 31, Location 2023 2022 Interest rate swaps Pay floating, receive fixed Noninterest expense $ (7,667) $ (3,550) Pay fixed, receive floating Noninterest expense 7,667 3,550 Net change in fair value of interest rate swaps $ — $ — Net gains (losses) relating to these derivative instruments are summarized as follows for the periods presented (dollars in thousands) : Three Months Ended March 31, Location 2023 2022 Net gains (losses) Interest rate lock commitments Mortgage revenue $ 37 $ 15 Forward sales commitments Mortgage revenue (54) 106 Net gains (losses) $ (17) $ 121 |
Summary of fair values of derivative assets and liabilities recorded in consolidated balance sheet | Amounts and fair values of derivative assets and liabilities related to customer interest rate swaps recorded in the unaudited Consolidated Balance Sheets are summarized as follows (dollars in thousands) : As of March 31, 2023 Derivative Asset Derivative Liability Notional Fair Notional Fair Derivatives not designated as hedging instruments Interest rate swaps – pay floating, receive fixed $ 161,772 $ 2,256 $ 486,488 $ 30,226 Interest rate swaps – pay fixed, receive floating 486,488 30,226 161,772 2,256 Total derivatives not designated as hedging instruments $ 648,260 $ 32,482 $ 648,260 $ 32,482 As of December 31, 2022 Derivative Asset Derivative Liability Notional Fair Notional Fair Derivatives not designated as hedging instruments Interest rate swaps – pay floating, receive fixed $ 48,728 $ 370 $ 528,183 $ 39,685 Interest rate swaps – pay fixed, receive floating 528,183 39,685 48,728 370 Total derivatives not designated as hedging instruments $ 576,911 $ 40,055 $ 576,911 $ 40,055 Amounts and fair values of mortgage banking derivatives included in the unaudited Consolidated Balance Sheets are summarized as follows (dollars in thousands) : As of March 31, 2023 As of December 31, 2022 Location Notional Fair Notional Fair Derivatives with positive fair value Interest rate lock commitments Other assets $ 2,955 $ 53 $ 1,517 $ 16 Forward sales commitments Other assets 697 3 83 1 Mortgage banking derivatives recorded in other assets $ 3,652 $ 56 $ 1,600 $ 17 Derivatives with negative fair value Interest rate lock commitments Other liabilities $ 36 $ — $ 83 $ 1 Forward sales commitments Other liabilities 4,983 95 2,757 39 Mortgage banking derivatives recorded in other liabilities $ 5,019 $ 95 $ 2,840 $ 40 |
Schedule of notional amount and fair value of risk participation agreement | The risk participation agreements mature between 2026 and 2029, and are summarized as follows (dollars in thousands) : As of March 31, December 31, Risk participation agreements Number of risk participation agreements 3 2 Notional amount $ 34,320 $ 18,899 Fair value 24 5 |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Fair Value Disclosures [Abstract] | |
Schedule of financial assets and financial liabilities measured at fair value on a recurring basis | The following tables summarize financial assets and financial liabilities measured at fair value on a recurring basis as of March 31, 2023, and December 31, 2022, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value (dollars in thousands) : As of March 31, 2023 Level 1 Level 2 Level 3 Total Debt securities available for sale: U.S. Treasury securities $ — $ 84,632 $ — $ 84,632 Obligations of U.S. government corporations and agencies — 11,627 — 11,627 Obligations of states and political subdivisions — 254,261 — 254,261 Asset-backed securities — 469,147 — 469,147 Commercial mortgage-backed securities — 108,827 — 108,827 Residential mortgage-backed securities — 1,225,934 — 1,225,934 Corporate debt securities — 229,122 — 229,122 Equity securities — 10,915 — 10,915 Derivative assets — 34,600 24 34,624 Derivative liabilities — 58,547 — 58,547 As of December 31, 2022 Level 1 Level 2 Level 3 Total Debt securities available for sale: U.S. Treasury securities $ — $ 114,061 $ — $ 114,061 Obligations of U.S. government corporations and agencies — 19,779 — 19,779 Obligations of states and political subdivisions — 257,512 — 257,512 Asset-backed securities — 469,875 — 469,875 Commercial mortgage-backed securities — 108,394 — 108,394 Residential mortgage-backed securities — 1,243,256 — 1,243,256 Corporate debt securities — 248,516 — 248,516 Equity securities — 11,535 — 11,535 Derivative assets — 42,607 5 42,612 Derivative liabilities — 72,462 — 72,462 |
Schedule of assets and liabilities measured at fair value on a non-recurring basis | The following tables summarize assets and liabilities measured at fair value on a non-recurring basis for the periods presented, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value (dollars in thousands) : As of March 31, 2023 Level 1 Level 2 Level 3 Total Loans evaluated individually, net of related allowance $ — $ — $ 5,806 $ 5,806 OREO and other repossessed assets with subsequent impairment — — 639 639 Bank property held for sale with impairment — — 7,923 7,923 As of December 31, 2022 Level 1 Level 2 Level 3 Total Loans evaluated individually, net of related allowance $ — $ — $ 5,345 $ 5,345 Bank property held for sale with impairment — — 7,923 7,923 |
Schedule of quantitative information about Level 3 fair value measurements | The following table presents additional quantitative information about assets measured at fair value on a non-recurring basis for which the Company has utilized Level 3 inputs to determine fair value (dollars in thousands) : As of March 31, 2023 Fair Value Valuation Unobservable Range Loans evaluated individually, net of related allowance $ 5,806 Appraisal of collateral Appraisal adjustments -20.8% to -100.0% (-35.5)% OREO and other repossessed assets with subsequent impairment 639 Appraisal of collateral Appraisal adjustments -13.6% (-13.6)% Bank property held for sale with impairment 7,923 Appraisal of collateral or real estate listing price Appraisal adjustments -0.7% to -70.1% (-35.1)% As of December 31, 2022 Fair Value Valuation Techniques Unobservable Input Range (Weighted Average) Loans evaluated individually, net of related allowance $ 5,345 Appraisal of collateral Appraisal adjustments -22.7% to -100.0% (-45.7)% Bank property held for sale with impairment 7,923 Appraisal of collateral or real estate listing price Appraisal adjustments -0.7% to -70.1% (-35.1)% |
Schedule of estimated fair values of financial instruments | Estimated fair values of financial instruments that are not carried at fair value in the Company’s unaudited Consolidated Balance Sheets, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value, were as follows (dollars in thousands) : As of March 31, 2023 As of December 31, 2022 Carrying Fair Carrying Fair Financial assets Level 1 inputs: Cash and cash equivalents $ 275,569 $ 275,569 $ 227,164 $ 227,164 Level 2 inputs: Debt securities held to maturity 907,559 780,653 918,312 785,295 Loans held for sale 2,714 2,756 1,253 1,276 Accrued interest receivable 42,854 42,854 43,372 43,372 Level 3 inputs: Portfolio loans, net 7,692,081 7,431,580 7,634,094 7,320,422 Mortgage servicing rights 5,158 17,748 5,861 18,284 Other servicing rights 1,813 2,242 1,914 2,331 Financial liabilities Level 2 inputs: Time deposits $ 1,148,671 $ 1,122,686 $ 855,375 $ 830,596 Securities sold under agreements to repurchase 210,977 210,977 229,806 229,806 Short-term borrowings 615,881 615,899 351,054 351,085 Long-term debt 27,000 27,025 30,000 30,052 Junior subordinated debt owed to unconsolidated trusts 71,855 56,640 71,810 59,111 Accrued interest payable 9,265 9,265 3,978 3,978 Level 3 inputs: Subordinated notes, net of unamortized issuance costs 222,245 199,375 222,038 208,562 |
Earnings Per Common Share (Tabl
Earnings Per Common Share (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Earnings Per Share [Abstract] | |
Schedule of computation of earnings per common share | Earnings per common share have been computed as follows (dollars in thousands, except per share amounts) : Three Months Ended March 31, 2023 2022 Net income $ 36,786 $ 28,439 Weighted average number of common shares outstanding, basic 55,397,989 55,427,696 Dilutive effect of common stock equivalents: Options — 4,568 Warrants 1,296 1,855 RSU awards 651,777 703,574 PSU awards 90,645 16,378 DSU awards 24,345 29,373 ESPP 13,554 11,502 Weighted average number of common shares outstanding, diluted 56,179,606 56,194,946 Basic earnings per common share $ 0.66 $ 0.51 Diluted earnings per common share 0.65 0.51 |
Schedule of average shares excluded from computation of diluted earnings per common share | Average shares that were excluded from the computation of diluted earnings per common share because their effect would have been anti-dilutive are summarized in the table below for the periods presented: Three Months Ended March 31, 2023 2022 Anti-dilutive common stock equivalents Options 22,806 — PSU awards 265,459 241,452 Total anti-dilutive common stock equivalents 288,265 241,452 |
Accumulated Other Comprehensi_2
Accumulated Other Comprehensive Income (Loss) (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent, Alternative [Abstract] | |
Accumulated other comprehensive income (loss) | The following tables present changes in AOCI by component, net of tax, for the period below (dollars in thousands) : Three Months Ended March 31, 2023 2022 Before Tax Tax Effect Net of Tax Before Tax Tax Effect Net of Tax Unrealized/Unrecognized gains (losses) on debt securities Balance at beginning of period $ (352,878) $ 100,585 $ (252,293) $ (32,272) $ 9,199 $ (23,073) Unrealized holding gains (losses) on debt securities available for sale, net 30,693 (8,749) 21,944 (104,282) 29,726 (74,556) Unrecognized losses on debt securities transferred to held to maturity from available for sale — — — (48,456) 13,812 (34,644) Amounts reclassified from AOCI, net (4) 1 (3) (106) 30 (76) Amortization of unrecognized losses on securities transferred to held to maturity 1,693 (483) 1,210 883 (252) 631 Balance at end of period (320,496) 91,354 (229,142) (184,233) 52,515 (131,718) Unrealized gains (losses) on cash flow hedges Balance at beginning of period (29,350) 8,365 (20,985) (958) 273 (685) Unrealized holding gains (losses) on cash flow hedges, net 4,264 (1,214) 3,050 (6,776) 1,931 (4,845) Amounts reclassified from AOCI, net 1,809 (516) 1,293 (500) 143 (357) Balance at end of period (23,277) 6,635 (16,642) (8,234) 2,347 (5,887) Total AOCI $ (343,773) $ 97,989 $ (245,784) $ (192,467) $ 54,862 $ (137,605) |
Operating Segments and Relate_2
Operating Segments and Related Information (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Segment Reporting [Abstract] | |
Summary of information relating to operating segments | Following is a summary of selected financial information for the Company’s operating segments. The “other” category included in the tables below consists of the parent company, First Busey Risk Management, and the elimination of intercompany transactions (dollars in thousands) : Goodwill Total Assets As of As of March 31, December 31, March 31, December 31, Operating segment Banking $ 294,773 $ 294,773 $ 12,206,562 $ 12,199,960 FirsTech 8,992 8,992 47,750 48,715 Wealth Management 14,108 14,108 87,878 84,082 Other — — 2,365 3,920 Consolidated total $ 317,873 $ 317,873 $ 12,344,555 $ 12,336,677 Three Months Ended March 31, 2023 2022 Net interest income Banking $ 89,890 $ 73,832 FirsTech 13 18 Other (4,046) (3,794) Total net interest income $ 85,857 $ 70,056 Noninterest income Banking $ 12,421 $ 15,286 FirsTech 5,674 5,419 Wealth Management 14,926 15,776 Other (1,173) (709) Total noninterest income $ 31,848 $ 35,772 Noninterest expense Banking $ 54,651 $ 55,567 FirsTech 5,739 4,683 Wealth Management 8,534 8,265 Other 1,479 1,861 Total noninterest expense $ 70,403 $ 70,376 Income before income taxes Banking $ 46,707 $ 33,804 FirsTech (52) 754 Wealth Management 6,392 7,511 Other (6,698) (6,364) Total income before income taxes $ 46,349 $ 35,705 Net income Banking $ 36,835 $ 26,451 FirsTech (38) 550 Wealth Management 4,858 5,840 Other (4,869) (4,402) Total net income $ 36,786 $ 28,439 |
Leases (Tables)
Leases (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Leases [Abstract] | |
Summary of lease-related balances | The following table summarizes lease-related information and balances the Company reported in its unaudited Consolidated Balance Sheets for the periods presented (dollars in thousands) : As of March 31, December 31, Lease balances Right of use assets $ 12,291 $ 12,829 Lease liabilities 12,515 12,995 Supplemental information Year through which lease terms extend 2037 2037 Weighted average remaining lease term, in years 8.82 years 8.90 years Weighted average discount rate 3.49 % 3.45 % |
Schedule of lease costs and other lease information | The following table represents lease costs and cash flows related to leases for the periods presented (dollars in thousands) : Three Months Ended March 31, 2023 2022 Lease costs Operating lease costs $ 628 $ 617 Variable lease costs 5 128 Short-term lease costs 6 4 Total lease cost 1 $ 639 $ 749 Cash flows related to leases Cash paid for amounts included in the measurement of lease liabilities: Operating lease cash flows – Fixed payments $ 570 $ 631 Operating lease cash flows – Liability reduction 479 585 Right of use assets obtained during the period in exchange for operating lease liabilities 4 55 ___________________________________________ 1. Lease costs are included in net occupancy and equipment expense in the Consolidated Statements of Income. |
Schedule of future undiscounted lease payments | The Company was obligated under noncancelable operating leases for office space and other commitments, as follows (dollars in thousands) : As of Rent commitments Remainder of 2023 $ 1,650 2024 1,933 2025 1,716 2026 1,441 2027 1,276 2028 1,255 Thereafter 5,477 Total undiscounted cash flows 14,748 Less: Amounts representing interest 2,233 Present value of net future minimum lease payments $ 12,515 |
Summary of revenue recorded in connection with leases | Revenues recorded in connection with these leases and reported in other income on our unaudited Consolidated Statements of Income are summarized as follows (dollars in thousands) : Three Months Ended March 31, 2023 2022 Rental income $ 191 $ 230 |
Significant Accounting Polici_3
Significant Accounting Policies (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 USD ($) segment | Dec. 31, 2022 USD ($) | |
Accounting Policies [Abstract] | ||
Total assets | $ | $ 12,344,555 | $ 12,336,677 |
Number of operating segments | 3 | |
Number of reportable segments | 3 |
Debt Securities - Schedule of A
Debt Securities - Schedule of Amortized Cost, Unrealized Gains and Losses, and Fair Values of Securities Classified as AFS and HTM (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Debt securities available for sale | ||
Amortized Cost | $ 2,663,921 | $ 2,772,453 |
Gross unrealized gains | 212 | 144 |
Gross unrealized losses | (280,583) | (311,204) |
Fair Value | 2,383,550 | 2,461,393 |
Debt securities held to maturity | ||
Amortized Cost | 907,559 | 918,312 |
Gross unrealized gains | 0 | 0 |
Gross unrealized losses | (126,906) | (133,017) |
Fair Value | 780,653 | 785,295 |
U.S. Treasury securities | ||
Debt securities available for sale | ||
Amortized Cost | 87,182 | 117,805 |
Gross unrealized gains | 0 | 0 |
Gross unrealized losses | (2,550) | (3,744) |
Fair Value | 84,632 | 114,061 |
Obligations of U.S. government corporations and agencies | ||
Debt securities available for sale | ||
Amortized Cost | 11,855 | 20,097 |
Gross unrealized gains | 3 | 3 |
Gross unrealized losses | (231) | (321) |
Fair Value | 11,627 | 19,779 |
Obligations of states and political subdivisions | ||
Debt securities available for sale | ||
Amortized Cost | 274,858 | 283,481 |
Gross unrealized gains | 193 | 106 |
Gross unrealized losses | (20,790) | (26,075) |
Fair Value | 254,261 | 257,512 |
Asset-backed securities | ||
Debt securities available for sale | ||
Amortized Cost | 488,234 | 489,558 |
Gross unrealized gains | 0 | 0 |
Gross unrealized losses | (19,087) | (19,683) |
Fair Value | 469,147 | 469,875 |
Commercial mortgage-backed securities | ||
Debt securities available for sale | ||
Amortized Cost | 123,720 | 124,423 |
Gross unrealized gains | 0 | 0 |
Gross unrealized losses | (14,893) | (16,029) |
Fair Value | 108,827 | 108,394 |
Debt securities held to maturity | ||
Amortized Cost | 470,138 | 474,820 |
Gross unrealized gains | 0 | 0 |
Gross unrealized losses | (63,198) | (63,738) |
Fair Value | 406,940 | 411,082 |
Residential mortgage-backed securities | ||
Debt securities available for sale | ||
Amortized Cost | 1,426,529 | 1,463,971 |
Gross unrealized gains | 4 | 2 |
Gross unrealized losses | (200,599) | (220,717) |
Fair Value | 1,225,934 | 1,243,256 |
Debt securities held to maturity | ||
Amortized Cost | 437,421 | 443,492 |
Gross unrealized gains | 0 | 0 |
Gross unrealized losses | (63,708) | (69,279) |
Fair Value | 373,713 | 374,213 |
Corporate debt securities | ||
Debt securities available for sale | ||
Amortized Cost | 251,543 | 273,118 |
Gross unrealized gains | 12 | 33 |
Gross unrealized losses | (22,433) | (24,635) |
Fair Value | $ 229,122 | $ 248,516 |
Debt Securities - Maturity of D
Debt Securities - Maturity of Debt Securities (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Amortized Cost | ||
Due in one year or less | $ 105,794 | |
Due after one year through five years | 363,407 | |
Due after five years through ten years | 369,029 | |
Due after ten years | 1,825,691 | |
Amortized Cost | 2,663,921 | $ 2,772,453 |
Fair Value | ||
Due in one year or less | 103,746 | |
Due after one year through five years | 340,503 | |
Due after five years through ten years | 337,071 | |
Due after ten years | 1,602,230 | |
Fair Value | 2,383,550 | 2,461,393 |
Amortized Cost | ||
Due after one year through five years | 43,594 | |
Due after five years through ten years | 63,632 | |
Due after ten years | 800,333 | |
Amortized Cost | 907,559 | 918,312 |
Fair Value | ||
Due after one year through five years | 41,147 | |
Due after five years through ten years | 57,859 | |
Due after ten years | 681,647 | |
Fair Value | $ 780,653 | $ 785,295 |
Debt Securities - Gains and los
Debt Securities - Gains and losses on debt securities (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Realized gains and losses on debt securities | ||
Gross gains on debt securities | $ 10 | $ 113 |
Gross (losses) on debt securities | (6) | (7) |
Realized net gains (losses) on debt securities | $ 4 | $ 106 |
Debt Securities - Narrative (De
Debt Securities - Narrative (Details) - USD ($) $ in Millions | Mar. 31, 2023 | Dec. 31, 2022 |
Asset Pledged as Collateral | ||
Financial Instruments Owned and Pledged as Collateral [Line Items] | ||
Debt securities, carrying amount | $ 764.9 | $ 746.7 |
Debt Securities - Debt securiti
Debt Securities - Debt securities in an unrealized loss position (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Fair Value | ||
Less than 12 months | $ 237,884 | $ 1,070,674 |
12 months or more | 2,102,068 | 1,368,859 |
Total | 2,339,952 | 2,439,533 |
Unrealized Losses | ||
Less than 12 months | (8,637) | (81,841) |
Unrealized Losses | (271,946) | (229,363) |
Total | (280,583) | (311,204) |
Fair Value | ||
Less than 12 months | 58,065 | |
12 months or more | 780,653 | 727,230 |
Total | 780,653 | 785,295 |
Unrealized Losses | ||
Less than 12 months | (8,009) | |
12 months or more | (126,906) | (125,008) |
Total | (126,906) | (133,017) |
U.S. Treasury securities | ||
Fair Value | ||
Less than 12 months | 964 | 74 |
12 months or more | 83,668 | 113,987 |
Total | 84,632 | 114,061 |
Unrealized Losses | ||
Less than 12 months | (32) | 0 |
Unrealized Losses | (2,518) | (3,744) |
Total | (2,550) | (3,744) |
Obligations of U.S. government corporations and agencies | ||
Fair Value | ||
Less than 12 months | 11,262 | 19,603 |
12 months or more | 196 | 0 |
Total | 11,458 | 19,603 |
Unrealized Losses | ||
Less than 12 months | (223) | (321) |
Unrealized Losses | (8) | 0 |
Total | (231) | (321) |
Obligations of states and political subdivisions | ||
Fair Value | ||
Less than 12 months | 80,541 | 166,147 |
12 months or more | 133,343 | 75,217 |
Total | 213,884 | 241,364 |
Unrealized Losses | ||
Less than 12 months | (755) | (10,059) |
Unrealized Losses | (20,035) | (16,016) |
Total | (20,790) | (26,075) |
Asset-backed securities | ||
Fair Value | ||
Less than 12 months | 16,954 | 390,164 |
12 months or more | 452,193 | 79,711 |
Total | 469,147 | 469,875 |
Unrealized Losses | ||
Less than 12 months | (346) | (15,648) |
Unrealized Losses | (18,741) | (4,035) |
Total | (19,087) | (19,683) |
Commercial mortgage-backed securities | ||
Fair Value | ||
Less than 12 months | 7,634 | 89,428 |
12 months or more | 101,193 | 18,966 |
Total | 108,827 | 108,394 |
Unrealized Losses | ||
Less than 12 months | (290) | (12,623) |
Unrealized Losses | (14,603) | (3,406) |
Total | (14,893) | (16,029) |
Fair Value | ||
Less than 12 months | 58,065 | |
12 months or more | 406,940 | 353,017 |
Total | 406,940 | 411,082 |
Unrealized Losses | ||
Less than 12 months | (8,009) | |
12 months or more | (63,198) | (55,729) |
Total | (63,198) | (63,738) |
Residential mortgage-backed securities | ||
Fair Value | ||
Less than 12 months | 103,167 | 366,221 |
12 months or more | 1,122,195 | 876,668 |
Total | 1,225,362 | 1,242,889 |
Unrealized Losses | ||
Less than 12 months | (5,778) | (38,111) |
Unrealized Losses | (194,821) | (182,606) |
Total | (200,599) | (220,717) |
Fair Value | ||
Less than 12 months | 0 | |
12 months or more | 373,713 | 374,213 |
Total | 373,713 | 374,213 |
Unrealized Losses | ||
Less than 12 months | 0 | |
12 months or more | (63,708) | (69,279) |
Total | (63,708) | (69,279) |
Corporate debt securities | ||
Fair Value | ||
Less than 12 months | 17,362 | 39,037 |
12 months or more | 209,280 | 204,310 |
Total | 226,642 | 243,347 |
Unrealized Losses | ||
Less than 12 months | (1,213) | (5,079) |
Unrealized Losses | (21,220) | (19,556) |
Total | $ (22,433) | $ (24,635) |
Debt Securities - Additional In
Debt Securities - Additional Information (Details) $ in Thousands | Mar. 31, 2023 USD ($) security | Dec. 31, 2022 USD ($) security |
Available for Sale | ||
Debt securities with gross unrealized or unrecognized losses, fair value | $ | $ 2,339,952 | $ 2,439,533 |
Gross unrealized or unrecognized losses on debt securities | $ | $ 280,583 | $ 311,204 |
Ratio of gross unrealized or unrecognized losses to debt securities with gross unrealized or unrecognized losses | 12% | 12.80% |
Count of debt securities | security | 1,058 | 1,091 |
Count of debt securities in an unrealized or unrecognized loss position | security | 947 | 1,032 |
Held to Maturity | ||
Debt securities with gross unrealized or unrecognized losses, fair value | $ | $ 780,653 | $ 785,295 |
Gross unrealized or unrecognized losses on debt securities | $ | $ 126,906 | $ 133,017 |
Ratio of gross unrealized or unrecognized losses to debt securities with gross unrealized or unrecognized losses | 16.30% | 16.90% |
Count of debt securities | security | 55 | 55 |
Count of debt securities in an unrealized or unrecognized loss position | security | 55 | 55 |
Total | ||
Debt securities with gross unrealized or unrecognized losses, fair value | $ | $ 3,120,605 | $ 3,224,828 |
Gross unrealized or unrecognized losses on debt securities | $ | $ 407,489 | $ 444,221 |
Ratio of gross unrealized or unrecognized losses to debt securities with gross unrealized or unrecognized losses | 13.10% | 13.80% |
Count of debt securities | security | 1,113 | 1,146 |
Count of debt securities in an unrealized or unrecognized loss position | security | 1,002 | 1,087 |
Portfolio Loans- Distribution o
Portfolio Loans- Distribution of portfolio loans (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 | Mar. 31, 2022 | Dec. 31, 2021 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Commercial loans | $ 7,783,808 | $ 7,725,702 | ||
ACL | (91,727) | (91,608) | $ (88,213) | $ (87,887) |
Portfolio loans, net | 7,692,081 | 7,634,094 | ||
Total commercial loans | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Commercial loans | 5,815,703 | 5,766,496 | ||
ACL | (63,856) | (68,616) | ||
Commercial | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Commercial loans | 1,937,158 | 1,974,154 | ||
ACL | (24,276) | (23,860) | (24,173) | (23,855) |
Commercial real estate | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Commercial loans | 3,324,536 | 3,261,873 | ||
ACL | (34,421) | (38,299) | (37,339) | (38,249) |
Real estate construction | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Commercial loans | 554,009 | 530,469 | ||
ACL | (5,159) | (6,457) | (5,705) | (5,102) |
Total retail loans | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Commercial loans | 1,968,105 | 1,959,206 | ||
ACL | (27,871) | (22,992) | ||
Retail real estate | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Commercial loans | 1,667,537 | 1,657,082 | ||
ACL | (24,255) | (18,193) | (17,555) | (17,589) |
Retail other | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Commercial loans | 300,568 | 302,124 | ||
ACL | $ (3,616) | $ (4,799) | $ (3,441) | $ (3,092) |
Portfolio Loans - Narrative (De
Portfolio Loans - Narrative (Details) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2023 USD ($) | Mar. 31, 2022 USD ($) contract | Dec. 31, 2022 USD ($) | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Net deferred loan origination (fees) costs | $ 13,700 | $ 14,000 | |
Net accretable purchase accounting adjustments | (5,500) | (5,900) | |
Gross interest income that would have been recorded if impaired loans had been current | 400 | $ 200 | |
Amount of interest collected and recognized on a cash basis | $ 400 | ||
TDRs subsequently classified as non-performing and had payment defaults | contract | 0 | ||
Collateral dependent loans secured by real estate or business assets | 13,300 | 14,000 | |
Loans in the process of foreclosure | 1,100 | ||
Performing Financial Instruments | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Troubled debt restructuring | 3,000 | ||
Nonperforming Financial Instruments | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Troubled debt restructuring | 500 | ||
Retail real estate | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Loans purchased | 0 | $ 0 | |
Commercial | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Loans designated as TDRs | contract | 0 | ||
Maximum | Commercial real estate | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Limit where loans are processed through an expedited underwriting process | 1,000 | ||
Watch | Total commercial loans | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Limit above which loans are annually reviewed | 1,000 | ||
Special Mention | Total commercial loans | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Limit above which loans are annually reviewed | 350 | ||
PPP Loans | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Amortized cost of the loans outstanding | $ 800 | $ 800 |
Portfolio Loans - Schedule of f
Portfolio Loans - Schedule of financial instruments owned and pledged as collateral (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Financial Instruments Owned and Pledged as Collateral [Line Items] | ||
Portfolio loans, net | $ 7,692,081 | $ 7,634,094 |
Asset Pledged as Collateral | ||
Financial Instruments Owned and Pledged as Collateral [Line Items] | ||
Portfolio loans, net | 5,891,323 | 5,900,166 |
FHLB | ||
Financial Instruments Owned and Pledged as Collateral [Line Items] | ||
Portfolio loans, net | 5,065,913 | 5,095,448 |
Federal Reserve Bank | ||
Financial Instruments Owned and Pledged as Collateral [Line Items] | ||
Portfolio loans, net | $ 825,410 | $ 804,718 |
Portfolio Loans - Summary of ri
Portfolio Loans - Summary of risk grades segregated by category of portfolio loans (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | $ 7,783,808 | $ 7,725,702 |
Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 6,995,343 | 6,964,678 |
Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 599,341 | 563,897 |
Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 86,525 | 91,405 |
Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 87,885 | 90,655 |
Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 14,714 | 15,067 |
Total commercial loans | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 5,815,703 | 5,766,496 |
Total commercial loans | Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 5,045,412 | 5,023,108 |
Total commercial loans | Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 587,619 | 553,377 |
Total commercial loans | Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 86,022 | 90,067 |
Total commercial loans | Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 85,679 | 88,126 |
Total commercial loans | Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 10,971 | 11,818 |
Commercial | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 1,937,158 | 1,974,154 |
Commercial | Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 1,624,656 | 1,668,495 |
Commercial | Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 208,613 | 201,758 |
Commercial | Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 42,827 | 46,540 |
Commercial | Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 55,652 | 51,187 |
Commercial | Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 5,410 | 6,174 |
Commercial real estate | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 3,324,536 | 3,261,873 |
Commercial real estate | Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 2,888,970 | 2,851,709 |
Commercial real estate | Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 362,187 | 326,455 |
Commercial real estate | Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 43,195 | 43,526 |
Commercial real estate | Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 24,623 | 34,539 |
Commercial real estate | Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 5,561 | 5,644 |
Real estate construction | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 554,009 | 530,469 |
Real estate construction | Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 531,786 | 502,904 |
Real estate construction | Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 16,819 | 25,164 |
Real estate construction | Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 0 | 1 |
Real estate construction | Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 5,404 | 2,400 |
Real estate construction | Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 0 | 0 |
Total retail loans | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 1,968,105 | 1,959,206 |
Total retail loans | Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 1,949,931 | 1,941,570 |
Total retail loans | Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 11,722 | 10,520 |
Total retail loans | Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 503 | 1,338 |
Total retail loans | Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 2,206 | 2,529 |
Total retail loans | Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 3,743 | 3,249 |
Retail real estate | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 1,667,537 | 1,657,082 |
Retail real estate | Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 1,649,407 | 1,639,599 |
Retail real estate | Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 11,722 | 10,520 |
Retail real estate | Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 503 | 1,338 |
Retail real estate | Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 2,206 | 2,529 |
Retail real estate | Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 3,699 | 3,096 |
Retail other | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 300,568 | 302,124 |
Retail other | Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 300,524 | 301,971 |
Retail other | Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 0 | 0 |
Retail other | Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 0 | 0 |
Retail other | Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | 0 | 0 |
Retail other | Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Commercial loans | $ 44 | $ 153 |
Portfolio Loans - Risk grades o
Portfolio Loans - Risk grades of portfolio loans, further sorted by origination year (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | $ 550,874 | $ 2,288,440 |
2023, charge-off | 0 | |
2022 / 2021 | 2,086,300 | 1,926,481 |
2022, charge-off | 36 | |
2021 / 2020 | 1,850,463 | 962,405 |
2021, charge-off | 502 | |
2020 / 2019 | 925,814 | 558,294 |
2020, charge-off | 1 | |
2019 / 2018 | 522,951 | 323,245 |
2019, charge-off | 0 | |
Prior | 858,147 | 644,140 |
Prior, charge-off | 642 | |
Revolving Loans | 989,259 | 1,022,697 |
Revolving Loans, charge-off | 0 | |
Total | 7,783,808 | 7,725,702 |
Total, gross write-offs | 1,181 | |
Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total | 6,995,343 | 6,964,678 |
Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total | 599,341 | 563,897 |
Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total | 86,525 | 91,405 |
Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total | 87,885 | 90,655 |
Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total | 14,714 | 15,067 |
Commercial | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 231,922 | 544,993 |
2023, charge-off | 0 | |
2022 / 2021 | 373,443 | 320,898 |
2022, charge-off | 0 | |
2021 / 2020 | 291,932 | 142,171 |
2021, charge-off | 400 | |
2020 / 2019 | 135,332 | 67,027 |
2020, charge-off | 0 | |
2019 / 2018 | 59,135 | 55,404 |
2019, charge-off | 0 | |
Prior | 176,737 | 159,475 |
Prior, charge-off | 0 | |
Revolving Loans | 668,657 | 684,186 |
Revolving Loans, charge-off | 0 | |
Total | 1,937,158 | 1,974,154 |
Total, gross write-offs | 400 | |
Commercial | Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 193,301 | 479,893 |
2022 / 2021 | 326,112 | 266,122 |
2021 / 2020 | 237,528 | 136,445 |
2020 / 2019 | 130,503 | 52,046 |
2019 / 2018 | 45,737 | 50,764 |
Prior | 152,200 | 135,000 |
Revolving Loans | 539,275 | 548,225 |
Total | 1,624,656 | 1,668,495 |
Commercial | Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 19,141 | 54,195 |
2022 / 2021 | 44,289 | 49,382 |
2021 / 2020 | 47,474 | 3,288 |
2020 / 2019 | 2,758 | 7,201 |
2019 / 2018 | 6,384 | 1,258 |
Prior | 5,162 | 2,160 |
Revolving Loans | 83,405 | 84,274 |
Total | 208,613 | 201,758 |
Commercial | Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 0 | 1,958 |
2022 / 2021 | 1,682 | 937 |
2021 / 2020 | 2,811 | 1,642 |
2020 / 2019 | 1,340 | 974 |
2019 / 2018 | 652 | 1,000 |
Prior | 17,343 | 17,024 |
Revolving Loans | 18,999 | 23,005 |
Total | 42,827 | 46,540 |
Commercial | Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 19,386 | 8,926 |
2022 / 2021 | 1,360 | 1,165 |
2021 / 2020 | 1,143 | 570 |
2020 / 2019 | 526 | 6,671 |
2019 / 2018 | 6,229 | 2,382 |
Prior | 2,030 | 5,191 |
Revolving Loans | 24,978 | 26,282 |
Total | 55,652 | 51,187 |
Commercial | Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 94 | 21 |
2022 / 2021 | 0 | 3,292 |
2021 / 2020 | 2,976 | 226 |
2020 / 2019 | 205 | 135 |
2019 / 2018 | 133 | 0 |
Prior | 2 | 100 |
Revolving Loans | 2,000 | 2,400 |
Total | 5,410 | 6,174 |
Commercial real estate | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 181,363 | 978,317 |
2023, charge-off | 0 | |
2022 / 2021 | 962,101 | 898,122 |
2022, charge-off | 0 | |
2021 / 2020 | 894,617 | 558,607 |
2021, charge-off | 0 | |
2020 / 2019 | 533,230 | 397,516 |
2020, charge-off | 0 | |
2019 / 2018 | 374,837 | 201,813 |
2019, charge-off | 0 | |
Prior | 360,789 | 209,715 |
Prior, charge-off | 539 | |
Revolving Loans | 17,599 | 17,783 |
Revolving Loans, charge-off | 0 | |
Total | 3,324,536 | 3,261,873 |
Total, gross write-offs | 539 | |
Commercial real estate | Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 139,599 | 883,688 |
2022 / 2021 | 882,834 | 819,133 |
2021 / 2020 | 810,278 | 478,452 |
2020 / 2019 | 457,122 | 297,525 |
2019 / 2018 | 279,737 | 161,409 |
Prior | 306,763 | 198,419 |
Revolving Loans | 12,637 | 13,083 |
Total | 2,888,970 | 2,851,709 |
Commercial real estate | Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 29,344 | 77,346 |
2022 / 2021 | 65,687 | 56,113 |
2021 / 2020 | 75,032 | 64,282 |
2020 / 2019 | 57,391 | 96,664 |
2019 / 2018 | 89,469 | 21,592 |
Prior | 40,302 | 5,758 |
Revolving Loans | 4,962 | 4,700 |
Total | 362,187 | 326,455 |
Commercial real estate | Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 816 | 11,943 |
2022 / 2021 | 7,001 | 5,389 |
2021 / 2020 | 4,365 | 12,386 |
2020 / 2019 | 15,293 | 1,420 |
2019 / 2018 | 3,743 | 6,917 |
Prior | 11,977 | 5,471 |
Revolving Loans | 0 | 0 |
Total | 43,195 | 43,526 |
Commercial real estate | Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 11,604 | 5,340 |
2022 / 2021 | 5,975 | 13,528 |
2021 / 2020 | 1,095 | 3,454 |
2020 / 2019 | 3,394 | 1,907 |
2019 / 2018 | 1,888 | 10,248 |
Prior | 667 | 62 |
Revolving Loans | 0 | 0 |
Total | 24,623 | 34,539 |
Commercial real estate | Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 0 | 0 |
2022 / 2021 | 604 | 3,959 |
2021 / 2020 | 3,847 | 33 |
2020 / 2019 | 30 | 0 |
2019 / 2018 | 0 | 1,647 |
Prior | 1,080 | 5 |
Revolving Loans | 0 | 0 |
Total | 5,561 | 5,644 |
Real estate construction | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 38,463 | 230,042 |
2023, charge-off | 0 | |
2022 / 2021 | 229,378 | 203,743 |
2022, charge-off | 0 | |
2021 / 2020 | 188,599 | 71,184 |
2021, charge-off | 0 | |
2020 / 2019 | 72,844 | 1,539 |
2020, charge-off | 0 | |
2019 / 2018 | 1,493 | 1,901 |
2019, charge-off | 0 | |
Prior | 3,510 | 3,149 |
Prior, charge-off | 0 | |
Revolving Loans | 19,722 | 18,911 |
Revolving Loans, charge-off | 0 | |
Total | 554,009 | 530,469 |
Total, gross write-offs | 0 | |
Real estate construction | Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 38,451 | 219,112 |
2022 / 2021 | 219,520 | 191,724 |
2021 / 2020 | 179,369 | 68,015 |
2020 / 2019 | 69,767 | 1,490 |
2019 / 2018 | 1,447 | 1,901 |
Prior | 3,510 | 1,751 |
Revolving Loans | 19,722 | 18,911 |
Total | 531,786 | 502,904 |
Real estate construction | Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 12 | 8,530 |
2022 / 2021 | 4,454 | 12,019 |
2021 / 2020 | 9,230 | 3,169 |
2020 / 2019 | 3,077 | 48 |
2019 / 2018 | 46 | 0 |
Prior | 0 | 1,398 |
Revolving Loans | 0 | 0 |
Total | 16,819 | 25,164 |
Real estate construction | Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 0 | |
2022 / 2021 | 0 | |
2021 / 2020 | 0 | |
2020 / 2019 | 1 | |
2019 / 2018 | 0 | |
Prior | 0 | |
Revolving Loans | 0 | |
Total | 0 | 1 |
Real estate construction | Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 0 | 2,400 |
2022 / 2021 | 5,404 | 0 |
2021 / 2020 | 0 | 0 |
2020 / 2019 | 0 | 0 |
2019 / 2018 | 0 | 0 |
Prior | 0 | 0 |
Revolving Loans | 0 | 0 |
Total | 5,404 | 2,400 |
Real estate construction | Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total | 0 | 0 |
Retail real estate | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 63,491 | 400,507 |
2023, charge-off | 0 | |
2022 / 2021 | 397,515 | 460,072 |
2022, charge-off | 0 | |
2021 / 2020 | 443,066 | 177,299 |
2021, charge-off | 0 | |
2020 / 2019 | 173,130 | 79,126 |
2020, charge-off | 0 | |
2019 / 2018 | 76,905 | 58,481 |
2019, charge-off | 0 | |
Prior | 312,833 | 270,808 |
Prior, charge-off | 5 | |
Revolving Loans | 200,597 | 210,789 |
Revolving Loans, charge-off | 0 | |
Total | 1,667,537 | 1,657,082 |
Total, gross write-offs | 5 | |
Retail real estate | Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 62,890 | 396,547 |
2022 / 2021 | 394,383 | 456,158 |
2021 / 2020 | 439,515 | 175,148 |
2020 / 2019 | 171,450 | 77,569 |
2019 / 2018 | 75,296 | 56,887 |
Prior | 307,826 | 267,387 |
Revolving Loans | 198,047 | 209,903 |
Total | 1,649,407 | 1,639,599 |
Retail real estate | Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 546 | 2,928 |
2022 / 2021 | 2,989 | 2,991 |
2021 / 2020 | 2,952 | 1,846 |
2020 / 2019 | 1,332 | 1,444 |
2019 / 2018 | 1,423 | 1,063 |
Prior | 974 | 27 |
Revolving Loans | 1,506 | 221 |
Total | 11,722 | 10,520 |
Retail real estate | Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 55 | 945 |
2022 / 2021 | 58 | 0 |
2021 / 2020 | 0 | 0 |
2020 / 2019 | 0 | 0 |
2019 / 2018 | 0 | 0 |
Prior | 390 | 393 |
Revolving Loans | 0 | 0 |
Total | 503 | 1,338 |
Retail real estate | Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 0 | 77 |
2022 / 2021 | 75 | 732 |
2021 / 2020 | 361 | 198 |
2020 / 2019 | 189 | 81 |
2019 / 2018 | 82 | 141 |
Prior | 1,256 | 1,293 |
Revolving Loans | 243 | 7 |
Total | 2,206 | 2,529 |
Retail real estate | Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 0 | 10 |
2022 / 2021 | 10 | 191 |
2021 / 2020 | 238 | 107 |
2020 / 2019 | 159 | 32 |
2019 / 2018 | 104 | 390 |
Prior | 2,387 | 1,708 |
Revolving Loans | 801 | 658 |
Total | 3,699 | 3,096 |
Retail other | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 35,635 | 134,581 |
2023, charge-off | 0 | |
2022 / 2021 | 123,863 | 43,646 |
2022, charge-off | 36 | |
2021 / 2020 | 32,249 | 13,144 |
2021, charge-off | 102 | |
2020 / 2019 | 11,278 | 13,086 |
2020, charge-off | 1 | |
2019 / 2018 | 10,581 | 5,646 |
2019, charge-off | 0 | |
Prior | 4,278 | 993 |
Prior, charge-off | 98 | |
Revolving Loans | 82,684 | 91,028 |
Revolving Loans, charge-off | 0 | |
Total | 300,568 | 302,124 |
Total, gross write-offs | 237 | |
Retail other | Pass | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 35,635 | 134,567 |
2022 / 2021 | 123,857 | 43,512 |
2021 / 2020 | 32,214 | 13,141 |
2020 / 2019 | 11,275 | 13,086 |
2019 / 2018 | 10,581 | 5,646 |
Prior | 4,278 | 991 |
Revolving Loans | 82,684 | 91,028 |
Total | 300,524 | 301,971 |
Retail other | Watch | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total | 0 | 0 |
Retail other | Special Mention | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total | 0 | 0 |
Retail other | Substandard | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total | 0 | 0 |
Retail other | Substandard Non-accrual | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
2023 / 2022 | 0 | 14 |
2022 / 2021 | 6 | 134 |
2021 / 2020 | 35 | 3 |
2020 / 2019 | 3 | 0 |
2019 / 2018 | 0 | 0 |
Prior | 0 | 2 |
Revolving Loans | 0 | 0 |
Total | $ 44 | $ 153 |
Portfolio Loans -Summary of por
Portfolio Loans -Summary of portfolio loans that are past due and still accruing or on a non-accrual status (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | $ 7,783,808 | $ 7,725,702 |
90 days past due and still accruing | 500 | 673 |
Non-accrual Loans | 14,714 | 15,067 |
30 to 59 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 4,295 | 5,249 |
60 to 89 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 1,177 | 1,299 |
Past due and non-accrual commercial loans | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 5,815,703 | 5,766,496 |
90 days past due and still accruing | 0 | 0 |
Non-accrual Loans | 10,971 | 11,818 |
Past due and non-accrual commercial loans | 30 to 59 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 522 | 126 |
Past due and non-accrual commercial loans | 60 to 89 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 1 | 0 |
Commercial | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 1,937,158 | 1,974,154 |
90 days past due and still accruing | 0 | 0 |
Non-accrual Loans | 5,410 | 6,174 |
Commercial | 30 to 59 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 78 | 2 |
Commercial | 60 to 89 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 1 | 0 |
Commercial real estate | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 3,324,536 | 3,261,873 |
90 days past due and still accruing | 0 | 0 |
Non-accrual Loans | 5,561 | 5,644 |
Commercial real estate | 30 to 59 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 444 | 124 |
Commercial real estate | 60 to 89 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 0 | 0 |
Past due and non-accrual retail loans | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 1,968,105 | 1,959,206 |
90 days past due and still accruing | 500 | 673 |
Non-accrual Loans | 3,743 | 3,249 |
Past due and non-accrual retail loans | 30 to 59 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 3,773 | 5,123 |
Past due and non-accrual retail loans | 60 to 89 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 1,176 | 1,299 |
Retail real estate | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 1,667,537 | 1,657,082 |
90 days past due and still accruing | 472 | 673 |
Non-accrual Loans | 3,699 | 3,096 |
Retail real estate | 30 to 59 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 3,120 | 4,709 |
Retail real estate | 60 to 89 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 1,169 | 1,239 |
Retail other | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 300,568 | 302,124 |
90 days past due and still accruing | 28 | 0 |
Non-accrual Loans | 44 | 153 |
Retail other | 30 to 59 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | 653 | 414 |
Retail other | 60 to 89 days past due and still accruing | ||
Financing Receivable, Past Due [Line Items] | ||
Commercial loans | $ 7 | $ 60 |
Portfolio Loans - Schedule of l
Portfolio Loans - Schedule of loan modifications made to borrowers experiencing financial difficulty (Details) $ in Thousands | 3 Months Ended |
Mar. 31, 2023 USD ($) | |
Payment Deferral1 | |
Loans identified as impaired | |
Interest Rate Reduction | $ 489 |
% of Total Class of Financing Receivable | 0% |
Payment Deferral1 | Commercial | |
Loans identified as impaired | |
Interest Rate Reduction | $ 489 |
% of Total Class of Financing Receivable | 0% |
Payment Deferral1 | Commercial real estate | |
Loans identified as impaired | |
Interest Rate Reduction | $ 0 |
% of Total Class of Financing Receivable | 0% |
Term Extension3 | |
Loans identified as impaired | |
Interest Rate Reduction | $ 37,853 |
% of Total Class of Financing Receivable | 0.50% |
Term Extension3 | Commercial | |
Loans identified as impaired | |
Interest Rate Reduction | $ 25,155 |
% of Total Class of Financing Receivable | 1.30% |
Term Extension3 | Commercial real estate | |
Loans identified as impaired | |
Interest Rate Reduction | $ 12,698 |
% of Total Class of Financing Receivable | 0.40% |
Portfolio Loans - Summary of th
Portfolio Loans - Summary of the financial effect of modifications (Details) | 3 Months Ended |
Mar. 31, 2023 | |
Loans identified as impaired | |
Total financial effect | 8 months |
Commercial | |
Loans identified as impaired | |
Total financial effect | 9 months 3 days |
Commercial real estate | |
Loans identified as impaired | |
Total financial effect | 5 months 24 days |
Portfolio Loans - Schedule of p
Portfolio Loans - Schedule of payment status of modified loans (Details) $ in Thousands | Mar. 31, 2023 USD ($) |
Current | |
Loans identified as impaired | |
Amortized cost of modified loans | $ 38,342 |
30-89 Days | |
Loans identified as impaired | |
Amortized cost of modified loans | 0 |
90+ Days | |
Loans identified as impaired | |
Amortized cost of modified loans | 0 |
Commercial | Current | |
Loans identified as impaired | |
Amortized cost of modified loans | 25,644 |
Commercial | 30-89 Days | |
Loans identified as impaired | |
Amortized cost of modified loans | 0 |
Commercial | 90+ Days | |
Loans identified as impaired | |
Amortized cost of modified loans | 0 |
Commercial real estate | Current | |
Loans identified as impaired | |
Amortized cost of modified loans | 12,698 |
Commercial real estate | 30-89 Days | |
Loans identified as impaired | |
Amortized cost of modified loans | 0 |
Commercial real estate | 90+ Days | |
Loans identified as impaired | |
Amortized cost of modified loans | $ 0 |
Portfolio Loans - Schedule of d
Portfolio Loans - Schedule of details of impaired loans, segregated by category (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2023 | Dec. 31, 2022 | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Unpaid Principal Balance | $ 18,431 | $ 20,608 |
Recorded investment with no allowance | 3,930 | 5,801 |
Recorded investment with allowance | 9,000 | 9,846 |
Total recorded investment | 12,930 | 15,647 |
Related Allowance | 3,194 | 4,501 |
Average Recorded Investment | 14,061 | 14,551 |
Total commercial loans | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Unpaid Principal Balance | 17,182 | 17,875 |
Recorded investment with no allowance | 2,850 | 3,237 |
Recorded investment with allowance | 8,975 | 9,821 |
Total recorded investment | 11,825 | 13,058 |
Related Allowance | 3,169 | 4,476 |
Average Recorded Investment | 12,003 | 12,240 |
Commercial | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Unpaid Principal Balance | 8,761 | 9,589 |
Recorded investment with no allowance | 564 | 656 |
Recorded investment with allowance | 5,181 | 5,918 |
Total recorded investment | 5,745 | 6,574 |
Related Allowance | 1,825 | 2,476 |
Average Recorded Investment | 6,512 | 6,761 |
Commercial real estate | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Unpaid Principal Balance | 8,421 | 8,039 |
Recorded investment with no allowance | 2,286 | 2,334 |
Recorded investment with allowance | 3,794 | 3,903 |
Total recorded investment | 6,080 | 6,237 |
Related Allowance | 1,344 | 2,000 |
Average Recorded Investment | 5,285 | 5,219 |
Real estate construction | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Unpaid Principal Balance | 0 | 247 |
Recorded investment with no allowance | 0 | 247 |
Recorded investment with allowance | 0 | 0 |
Total recorded investment | 0 | 247 |
Related Allowance | 0 | 0 |
Average Recorded Investment | 206 | 260 |
Total retail loans | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Unpaid Principal Balance | 1,249 | 2,733 |
Recorded investment with no allowance | 1,080 | 2,564 |
Recorded investment with allowance | 25 | 25 |
Total recorded investment | 1,105 | 2,589 |
Related Allowance | 25 | 25 |
Average Recorded Investment | 2,058 | 2,311 |
Retail real estate | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Unpaid Principal Balance | 1,249 | 2,733 |
Recorded investment with no allowance | 1,080 | 2,564 |
Recorded investment with allowance | 25 | 25 |
Total recorded investment | 1,105 | 2,589 |
Related Allowance | 25 | 25 |
Average Recorded Investment | $ 2,058 | $ 2,311 |
Portfolio Loans - Schedule of a
Portfolio Loans - Schedule of activity on the allowance for loan losses (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Activity in the allowance for loan losses | ||
ACL beginning balance | $ 91,608 | $ 87,887 |
Provision for credit losses | 953 | (253) |
Charged-off | (1,181) | (125) |
Recoveries | 347 | 704 |
ACL ending balance | 91,727 | 88,213 |
Commercial | ||
Activity in the allowance for loan losses | ||
ACL beginning balance | 23,860 | 23,855 |
Provision for credit losses | 695 | 251 |
Charged-off | (400) | 0 |
Recoveries | 121 | 67 |
ACL ending balance | 24,276 | 24,173 |
Commercial real estate | ||
Activity in the allowance for loan losses | ||
ACL beginning balance | 38,299 | 38,249 |
Provision for credit losses | (3,359) | (1,218) |
Charged-off | (539) | 0 |
Recoveries | 20 | 308 |
ACL ending balance | 34,421 | 37,339 |
Real estate construction | ||
Activity in the allowance for loan losses | ||
ACL beginning balance | 6,457 | 5,102 |
Provision for credit losses | (1,329) | 510 |
Charged-off | 0 | 0 |
Recoveries | 31 | 93 |
ACL ending balance | 5,159 | 5,705 |
Retail real estate | ||
Activity in the allowance for loan losses | ||
ACL beginning balance | 18,193 | 17,589 |
Provision for credit losses | 5,948 | (170) |
Charged-off | (5) | (16) |
Recoveries | 119 | 152 |
ACL ending balance | 24,255 | 17,555 |
Retail other | ||
Activity in the allowance for loan losses | ||
ACL beginning balance | 4,799 | 3,092 |
Provision for credit losses | (1,002) | 374 |
Charged-off | (237) | (109) |
Recoveries | 56 | 84 |
ACL ending balance | $ 3,616 | $ 3,441 |
Portfolio Loans - Schedule of_2
Portfolio Loans - Schedule of allowance for loan losses and recorded investments in portfolio loans, by category (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 | Mar. 31, 2022 | Dec. 31, 2021 |
Portfolio Loans | ||||
Collectively Evaluated for Impairment | $ 7,770,878 | $ 7,710,055 | ||
Individually Evaluated for Impairment | 12,930 | 15,647 | ||
Total | 7,783,808 | 7,725,702 | ||
ACL Attributed to Portfolio Loans | ||||
Collectively Evaluated for Impairment | 88,533 | 87,107 | ||
Individually Evaluated for Impairment | 3,194 | 4,501 | ||
Total | 91,727 | 91,608 | $ 88,213 | $ 87,887 |
Total commercial loans | ||||
Portfolio Loans | ||||
Collectively Evaluated for Impairment | 5,803,878 | 5,753,438 | ||
Individually Evaluated for Impairment | 11,825 | 13,058 | ||
Total | 5,815,703 | 5,766,496 | ||
ACL Attributed to Portfolio Loans | ||||
Collectively Evaluated for Impairment | 60,687 | 64,140 | ||
Individually Evaluated for Impairment | 3,169 | 4,476 | ||
Total | 63,856 | 68,616 | ||
Commercial | ||||
Portfolio Loans | ||||
Collectively Evaluated for Impairment | 1,931,413 | 1,967,580 | ||
Individually Evaluated for Impairment | 5,745 | 6,574 | ||
Total | 1,937,158 | 1,974,154 | ||
ACL Attributed to Portfolio Loans | ||||
Collectively Evaluated for Impairment | 22,451 | 21,384 | ||
Individually Evaluated for Impairment | 1,825 | 2,476 | ||
Total | 24,276 | 23,860 | 24,173 | 23,855 |
Commercial real estate | ||||
Portfolio Loans | ||||
Collectively Evaluated for Impairment | 3,318,456 | 3,255,636 | ||
Individually Evaluated for Impairment | 6,080 | 6,237 | ||
Total | 3,324,536 | 3,261,873 | ||
ACL Attributed to Portfolio Loans | ||||
Collectively Evaluated for Impairment | 33,077 | 36,299 | ||
Individually Evaluated for Impairment | 1,344 | 2,000 | ||
Total | 34,421 | 38,299 | 37,339 | 38,249 |
Real estate construction | ||||
Portfolio Loans | ||||
Collectively Evaluated for Impairment | 554,009 | 530,222 | ||
Individually Evaluated for Impairment | 0 | 247 | ||
Total | 554,009 | 530,469 | ||
ACL Attributed to Portfolio Loans | ||||
Collectively Evaluated for Impairment | 5,159 | 6,457 | ||
Individually Evaluated for Impairment | 0 | 0 | ||
Total | 5,159 | 6,457 | 5,705 | 5,102 |
Total retail loans | ||||
Portfolio Loans | ||||
Collectively Evaluated for Impairment | 1,967,000 | 1,956,617 | ||
Individually Evaluated for Impairment | 1,105 | 2,589 | ||
Total | 1,968,105 | 1,959,206 | ||
ACL Attributed to Portfolio Loans | ||||
Collectively Evaluated for Impairment | 27,846 | 22,967 | ||
Individually Evaluated for Impairment | 25 | 25 | ||
Total | 27,871 | 22,992 | ||
Retail real estate | ||||
Portfolio Loans | ||||
Collectively Evaluated for Impairment | 1,666,432 | 1,654,493 | ||
Individually Evaluated for Impairment | 1,105 | 2,589 | ||
Total | 1,667,537 | 1,657,082 | ||
ACL Attributed to Portfolio Loans | ||||
Collectively Evaluated for Impairment | 24,230 | 18,168 | ||
Individually Evaluated for Impairment | 25 | 25 | ||
Total | 24,255 | 18,193 | 17,555 | 17,589 |
Retail other | ||||
Portfolio Loans | ||||
Collectively Evaluated for Impairment | 300,568 | 302,124 | ||
Individually Evaluated for Impairment | 0 | 0 | ||
Total | 300,568 | 302,124 | ||
ACL Attributed to Portfolio Loans | ||||
Collectively Evaluated for Impairment | 3,616 | 4,799 | ||
Individually Evaluated for Impairment | 0 | 0 | ||
Total | $ 3,616 | $ 4,799 | $ 3,441 | $ 3,092 |
Deposits - Schedule of composit
Deposits - Schedule of composition of deposits (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Deposits [Abstract] | ||
Noninterest-bearing demand deposits | $ 3,173,783 | $ 3,393,666 |
Interest-bearing transaction deposits | 2,648,116 | 2,857,818 |
Saving deposits and money market deposits | 2,830,599 | 2,964,421 |
Time deposits | 1,148,671 | 855,375 |
Total deposits | 9,801,169 | 10,071,280 |
Brokered savings deposits and money market deposits | 6,005 | 1,303 |
Brokered time deposits | 278 | 275 |
Aggregate amount of time deposits with a minimum denomination of $100,000 | 630,529 | 416,445 |
Aggregate amount of time deposits with a minimum denomination that meets or exceeds the FDIC insurance limit of $250,000 | $ 200,898 | $ 120,377 |
Deposits - Schedule of maturiti
Deposits - Schedule of maturities of time deposits (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Time deposits by schedule of maturities | ||
Remainder of 2023 | $ 474,277 | |
2024 | 596,731 | |
2025 | 42,344 | |
2026 | 17,183 | |
2027 | 13,746 | |
2028 | 3,851 | |
Thereafter | 539 | |
Time deposits | $ 1,148,671 | $ 855,375 |
Borrowings - Schedule of distri
Borrowings - Schedule of distribution of securities sold under agreements to repurchase and short-term borrowings and weighted average interest rates (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Debt Disclosure [Abstract] | ||
Securities sold under agreements to repurchase | $ 210,977 | $ 229,806 |
Weighted average rate for securities sold under agreements to repurchase | 2.44% | 1.91% |
Borrowings - Term Loan (Details
Borrowings - Term Loan (Details) - USD ($) | 3 Months Ended | |||
Mar. 31, 2023 | Dec. 31, 2022 | Apr. 30, 2022 | May 28, 2021 | |
Term Loan | ||||
Short-Term Debt [Line Items] | ||||
Issuance of debt | $ 60,000,000 | |||
Long-term debt | $ 27,000,000 | $ 30,000,000 | ||
Revolving Credit Facility | ||||
Short-Term Debt [Line Items] | ||||
Issuance of debt | $ 40,000,000 | |||
Quarterly payments on the term loan reduce the outstanding principal balance, amount | 3,000,000 | |||
Second Amended and Restated Credit Agreement | Term Loan | ||||
Short-Term Debt [Line Items] | ||||
Long-term debt | 39,000,000 | |||
Long-term debt, current | 12,000,000 | |||
Long term debt, noncurrent | 27,000,000 | |||
Second Amended and Restated Credit Agreement | Revolving Credit Facility | ||||
Short-Term Debt [Line Items] | ||||
Balance outstanding | $ 0 | |||
Second Amended and Restated Credit Agreement | One-month LIBOR rate | Term Loan | ||||
Short-Term Debt [Line Items] | ||||
Interest rate | 1.75% | |||
Third Amendment To Extend Credit Facility | SOFR-indexed interest rate | Term Loan | ||||
Short-Term Debt [Line Items] | ||||
Interest rate | 1.80% |
Borrowings - Schedule of short-
Borrowings - Schedule of short-term borrowings (Details) | 3 Months Ended | 12 Months Ended |
Mar. 31, 2023 USD ($) note | Dec. 31, 2022 USD ($) note | |
Short-Term Debt [Line Items] | ||
Total short-term debt | $ 615,881,000 | $ 351,054,000 |
Weighted average rate for securities sold under agreements to repurchase | 2.44% | 1.91% |
Weighted average maturity period for securities sold under agreements to repurchase | 4 days | 5 days |
Federal funds purchased | $ 0 | $ 0 |
FHLB advances maturing in less than one year from date of origination, and the current portion of long-term FHLB advances due within 12 months | ||
Short-Term Debt [Line Items] | ||
Total short-term debt | 603,881,000 | 339,054,000 |
Term Loan, current portion due within 12 months | ||
Short-Term Debt [Line Items] | ||
Total short-term debt | $ 12,000,000 | $ 12,000,000 |
Federal Home Loan Bank Certificates and Obligations (FHLB) | ||
Short-Term Debt [Line Items] | ||
Number of notes | note | 4 | 4 |
Weighted average rate for securities sold under agreements to repurchase | 4.81% | 4.28% |
Minimum | ||
Short-Term Debt [Line Items] | ||
Short-term borrowings, mature period | 1 day | |
Maximum | ||
Short-Term Debt [Line Items] | ||
Short-term borrowings, mature period | 90 days |
Borrowings - Summary of Long-te
Borrowings - Summary of Long-term Debt (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Term Loan | ||
Debt Instrument [Line Items] | ||
Long-term debt | $ 27,000 | $ 30,000 |
Borrowings - Senior and Subordi
Borrowings - Senior and Subordinated Notes (Details) - Subordinated Debt - USD ($) $ in Millions | Jun. 02, 2022 | Jun. 01, 2020 |
5.25% notes maturing June 1, 2030 | ||
Debt Instrument [Line Items] | ||
Issuance of debt | $ 125 | |
Floating interest rate margin (as a percent) | 5.11% | |
Duration of fixed interest rate | 5 years | |
5.25% notes maturing June 1, 2030 | Base Rate | ||
Debt Instrument [Line Items] | ||
Interest rate | 5.25% | |
5.000% notes due 2032 | ||
Debt Instrument [Line Items] | ||
Issuance of debt | $ 100 | |
Fixed to floating interest rate | 5% | |
Percentage of principal amount of notes | 100% | |
5.000% notes due 2032 | SOFR | ||
Debt Instrument [Line Items] | ||
Floating interest rate margin (as a percent) | 2.52% |
Borrowings - Schedule of unamor
Borrowings - Schedule of unamortized debt issuance cost (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Debt Instrument [Line Items] | ||
Total unamortized debt issuance costs | $ 2,755 | $ 2,962 |
Subordinated notes issued in 2020 | Subordinated Debt | ||
Debt Instrument [Line Items] | ||
Total unamortized debt issuance costs | 1,101 | 1,220 |
Subordinated notes issued in 2022 | Subordinated Debt | ||
Debt Instrument [Line Items] | ||
Total unamortized debt issuance costs | $ 1,654 | $ 1,742 |
Regulatory Capital - Capital Am
Regulatory Capital - Capital Amounts and Ratios (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Common Equity Tier 1 Capital to Risk Weighted Assets, Amount | ||
Actual | $ 1,103,960 | $ 1,081,686 |
Minimum Capital Requirement | 407,938 | 406,980 |
Minimum To Be Well Capitalized | $ 589,243 | $ 587,861 |
Common Equity Tier 1 Capital to Risk Weighted Assets, Ratio | ||
Actual | 12.18% | 11.96% |
Minimum Capital Requirement | 4.50% | 4.50% |
Minimum To Be Well Capitalized | 6.50% | 6.50% |
Tier 1 Capital to Risk Weighted Assets, Amount | ||
Actual | $ 1,177,960 | $ 1,155,686 |
Minimum Capital Requirement | 543,917 | 542,640 |
Minimum To Be Well Capitalized | $ 725,222 | $ 723,521 |
Tier 1 Capital to Risk Weighted Assets, Ratio | ||
Actual | 12.99% | 12.78% |
Minimum Capital Requirement | 6% | 6% |
Minimum To Be Well Capitalized | 8% | 8% |
Total Capital to Risk Weighted Assets, Amount | ||
Actual | $ 1,486,577 | $ 1,457,994 |
Minimum Capital Requirement | 725,222 | 723,521 |
Minimum To Be Well Capitalized | $ 906,528 | $ 904,401 |
Total Capital to Risk Weighted Assets, Ratio | ||
Actual | 16.40% | 16.12% |
Minimum Capital Requirement | 8% | 8% |
Minimum To Be Well Capitalized | 10% | 10% |
Leverage Ratio of Tier 1 Capital to Average Assets, Amount | ||
Actual | $ 1,177,960 | $ 1,081,686 |
Minimum Capital Requirement | $ 485,472 | $ 489,124 |
Leverage Ratio of Tier 1 Capital to Average Assets, Ratio | ||
Actual | 9.71% | 9.45% |
Minimum Capital Requirement | 4% | 4% |
Busey Bank | ||
Common Equity Tier 1 Capital to Risk Weighted Assets, Amount | ||
Actual | $ 1,325,556 | $ 1,306,716 |
Minimum Capital Requirement | 406,788 | 405,736 |
Minimum To Be Well Capitalized | $ 587,582 | $ 586,063 |
Common Equity Tier 1 Capital to Risk Weighted Assets, Ratio | ||
Actual | 14.66% | 14.49% |
Minimum Capital Requirement | 4.50% | 4.50% |
Minimum To Be Well Capitalized | 6.50% | 6.50% |
Tier 1 Capital to Risk Weighted Assets, Amount | ||
Actual | $ 1,325,556 | $ 1,306,716 |
Minimum Capital Requirement | 542,383 | 540,981 |
Minimum To Be Well Capitalized | $ 723,178 | $ 721,308 |
Tier 1 Capital to Risk Weighted Assets, Ratio | ||
Actual | 14.66% | 14.49% |
Minimum Capital Requirement | 6% | 6% |
Minimum To Be Well Capitalized | 8% | 8% |
Total Capital to Risk Weighted Assets, Amount | ||
Actual | $ 1,409,173 | $ 1,384,024 |
Minimum Capital Requirement | 723,178 | 721,308 |
Minimum To Be Well Capitalized | $ 903,972 | $ 901,635 |
Total Capital to Risk Weighted Assets, Ratio | ||
Actual | 15.59% | 15.35% |
Minimum Capital Requirement | 8% | 8% |
Minimum To Be Well Capitalized | 10% | 10% |
Leverage Ratio of Tier 1 Capital to Average Assets, Amount | ||
Actual | $ 1,325,556 | $ 1,306,716 |
Minimum Capital Requirement | 484,256 | 487,541 |
Minimum To Be Well Capitalized | $ 605,320 | $ 609,426 |
Leverage Ratio of Tier 1 Capital to Average Assets, Ratio | ||
Actual | 10.95% | 10.72% |
Minimum Capital Requirement | 4% | 4% |
Minimum To Be Well Capitalized | 5% | 5% |
Stock-Based Compensation - Summ
Stock-Based Compensation - Summary of changes in the Company's stock option awards (Details) - $ / shares | 3 Months Ended | 12 Months Ended |
Mar. 31, 2023 | Dec. 31, 2022 | |
Shares | ||
Outstanding at beginning of year (in shares) | 26,106 | |
Forfeited (in shares) | (3,300) | |
Outstanding at end of year (in shares) | 22,806 | 26,106 |
Exercisable at end of year (in shares) | 22,806 | |
Weighted- Average Exercise Price | ||
Outstanding at beginning of year (in dollars per share) | $ 23.53 | |
Forfeited (in dollars per share) | 23.53 | |
Outstanding at end of year (in dollars per share) | 23.53 | $ 23.53 |
Exercisable at end of year (in dollars per share) | $ 23.53 | |
Weighted- Average Remaining Contractual Life | ||
Weighted-average remaining contractual life, options outstanding | 3 years 7 months 17 days | 3 years 10 months 17 days |
Weighted-average remaining contractual life, exercisable at end of year | 3 years 7 months 17 days |
Stock-Based Compensation - 2020
Stock-Based Compensation - 2020 Equity Plan (Details) | Mar. 31, 2023 shares |
2020 Equity Plan | |
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |
Remaining shares available for issuance (in shares) | 200,774 |
Stock-Based Compensation - RSU,
Stock-Based Compensation - RSU, PSU, and DSU Narrative (Details) - USD ($) $ in Millions | 3 Months Ended | 12 Months Ended | |
Mar. 22, 2023 | Mar. 31, 2023 | Dec. 31, 2022 | |
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Period over which cost will be recognized | 2 years 9 months 18 days | 2 years 6 months | |
RSU Awards | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Number of shares of common stock per award (in shares) | 1 | ||
Granted (in shares) | 224,316 | ||
RSU Awards | Minimum | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Requisite service periods | 1 year | ||
RSU Awards | Maximum | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Requisite service periods | 5 years | ||
DSU Awards | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Number of shares of common stock per award (in shares) | 1 | ||
Granted (in shares) | 41,548 | ||
Vesting period | 1 year | ||
Settlement period | 30 days | ||
PSU Awards | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Number of shares of common stock per award (in shares) | 1 | ||
Granted (in shares) | 15,045 | 224,331 | |
Grant date fair value of the award | $ 0.3 | ||
PSU Awards | Minimum | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Vesting percentage | 0% | ||
PSU Awards | Maximum | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Granted (in shares) | 30,090 | ||
Vesting percentage | 200% | ||
Market Based Performance Stock Units | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Granted (in shares) | 104,643 | ||
Grant date fair value of the award | $ 2.1 | ||
Market Based Performance Stock Units | Minimum | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Vesting percentage | 0% | ||
Market Based Performance Stock Units | Maximum | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Granted (in shares) | 167,429 | ||
Vesting percentage | 160% | ||
Performance Based Performance Stock Units | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Granted (in shares) | 104,643 | ||
Grant date fair value of the award | $ 2.1 | ||
Performance Based Performance Stock Units | Minimum | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Vesting percentage | 0% | ||
Performance Based Performance Stock Units | Maximum | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Granted (in shares) | 167,429 | ||
Vesting percentage | 160% | ||
Members of management, including the Vice-Chairman of the Board | RSU Awards | 2020 Equity Incentive Plan | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Granted (in shares) | 224,316 | ||
Grant date fair value of the award | $ 4.6 | ||
Vesting percentage | 100% | ||
Members of management, including the Vice-Chairman of the Board | RSU Awards | 2020 Equity Incentive Plan | Minimum | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Period over which cost will be recognized | 1 year | ||
Members of management, including the Vice-Chairman of the Board | RSU Awards | 2020 Equity Incentive Plan | Maximum | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Period over which cost will be recognized | 5 years | ||
Directors and Advisory Directors | DSU Awards | 2020 Equity Incentive Plan | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Granted (in shares) | 41,548 | ||
Grant date fair value of the award | $ 0.8 | ||
Period over which cost will be recognized | 1 year | ||
Vesting percentage | 100% |
Stock-Based Compensation - Su_2
Stock-Based Compensation - Summary of changes in the Company's RSU, PSU, and DSU awards (Details) - $ / shares | 3 Months Ended | |
Mar. 22, 2023 | Mar. 31, 2023 | |
RSU Awards | ||
Shares | ||
Non-vested at beginning of period (in shares) | 1,096,931 | |
Granted (in shares) | 224,316 | |
Dividend equivalents earned (in shares) | 11,509 | |
Vested (in shares) | (4,308) | |
Forfeited (in shares) | (6,863) | |
Non-vested at end of period (in shares) | 1,321,585 | |
Weighted- Average Grant Date Fair Value | ||
Non-vested at beginning of period (in dollars per share) | $ 23.61 | |
Granted (in dollars per share) | 20.44 | |
Dividend equivalents earned (in dollars per share) | 22.85 | |
Vested (in dollars per share) | 25.79 | |
Forfeited (in dollars per share) | 20.88 | |
Non-vested at end of period (in dollars per share) | $ 23.07 | |
PSU Awards | ||
Shares | ||
Non-vested at beginning of period (in shares) | 285,351 | |
Granted (in shares) | 15,045 | 224,331 |
Dividend equivalents earned (in shares) | 92 | |
Vested (in shares) | (92) | |
Forfeited (in shares) | (36,345) | |
Non-vested at end of period (in shares) | 473,337 | |
Weighted- Average Grant Date Fair Value | ||
Non-vested at beginning of period (in dollars per share) | $ 25.40 | |
Granted (in dollars per share) | 20.44 | |
Dividend equivalents earned (in dollars per share) | 22.85 | |
Vested (in dollars per share) | 22.85 | |
Forfeited (in dollars per share) | 25.24 | |
Non-vested at end of period (in dollars per share) | $ 23.06 | |
DSU Awards | ||
Shares | ||
Non-vested at beginning of period (in shares) | 31,085 | |
Granted (in shares) | 41,548 | |
Dividend equivalents earned (in shares) | 1,507 | |
Vested (in shares) | (32,592) | |
Non-vested at end of period (in shares) | 41,548 | |
Vested and outstanding at end of period (in shares) | 145,026 | |
Weighted- Average Grant Date Fair Value | ||
Non-vested at beginning of period (in dollars per share) | $ 25.75 | |
Granted (in dollars per share) | 20.44 | |
Dividend equivalents earned (in dollars per share) | 22.86 | |
Vested (in dollars per share) | 25.61 | |
Non-vested at end of period (in dollars per share) | 20.44 | |
Vested and outstanding at end of period (in dollars per share) | $ 23.66 |
Stock-Based Compensation - 2021
Stock-Based Compensation - 2021 Employee Stock Purchase Plan (Details) - USD ($) | 3 Months Ended | ||
Jul. 01, 2021 | Mar. 31, 2023 | Mar. 31, 2022 | |
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Stock option compensation expense | $ 1,669,000 | $ 1,909,000 | |
Options | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Stock option compensation expense | 0 | $ 0 | |
Unrecognized stock option compensation expense | $ 0 | ||
2021 ESPP | |||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||
Discount through voluntary payroll deductions | 15% | ||
Remaining shares available for issuance (in shares) | 600,000 | 481,865 |
Stock-Based Compensation - Sche
Stock-Based Compensation - Schedule of Stock-based compensation expense (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||
Total stock-based compensation expense | $ 1,669 | $ 1,909 |
RSU Awards | ||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||
Total stock-based compensation expense | 1,020 | 1,176 |
PSU Awards | ||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||
Total stock-based compensation expense | 360 | 412 |
DSU Awards | ||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||
Total stock-based compensation expense | 196 | 226 |
2021 ESPP | ||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||
Total stock-based compensation expense | $ 93 | $ 95 |
Stock-Based Compensation - Sc_2
Stock-Based Compensation - Schedule of Unamortized stock-based compensation expense (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2023 | Dec. 31, 2022 | |
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||
Total unamortized stock-based compensation | $ 21,466 | $ 13,024 |
Weighted average period over which expense is to be recognized | 2 years 9 months 18 days | 2 years 6 months |
RSU Awards | ||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||
Total unamortized stock-based compensation | $ 12,005 | $ 8,570 |
PSU Awards | ||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||
Total unamortized stock-based compensation | 8,632 | 4,279 |
DSU Awards | ||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||
Total unamortized stock-based compensation | $ 829 | $ 175 |
Outstanding Commitments and C_3
Outstanding Commitments and Contingent Liabilities - Schedule of contractual amount of exposure to off-balance-sheet risk (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Credit Commitments and Contingencies | ||
Total commitments | $ 2,103,910 | $ 2,024,777 |
Commitments to extend credit | ||
Credit Commitments and Contingencies | ||
Total commitments | 2,066,438 | 1,991,769 |
Standby letters of credit | ||
Credit Commitments and Contingencies | ||
Total commitments | $ 37,472 | $ 33,008 |
Derivative Financial Instrume_3
Derivative Financial Instruments - Schedule of financial instruments owned and pledged as collateral (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Interest Rate Swap | ||
Derivative [Line Items] | ||
Cash pledged to secure obligations | $ 37,827 | $ 38,609 |
Interest Rate Contract | ||
Derivative [Line Items] | ||
Cash pledged to secure obligations | $ 22,650 | $ 29,830 |
Derivative Financial Instrume_4
Derivative Financial Instruments - Narrative (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Interest Rate Swap | Designated as Hedging Instrument | ||
Derivative [Line Items] | ||
Notional amount | $ 300,000 | |
Interest Rate Swap | Not Designated as Hedging Instrument | ||
Derivative [Line Items] | ||
Variable rate, commercial loans that are supported by the interest rate swap contracts | 648,300 | $ 576,900 |
Interest Rate Swap | Cash Flow Hedging | Designated as Hedging Instrument | ||
Derivative [Line Items] | ||
Notional amount | 350,000 | 350,000 |
Debt Swap | Cash Flow Hedging | ||
Derivative [Line Items] | ||
Notional amount | 50,000 | $ 50,000 |
Debt Swap | Cash Flow Hedging | Designated as Hedging Instrument | ||
Derivative [Line Items] | ||
Notional amount | $ 50,000 |
Derivative Financial Instrume_5
Derivative Financial Instruments - Summary of the interest-rate swaps designated as cash flow hedges (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | Dec. 31, 2022 | |
Interest Rate Swap | |||
Balances carried in AOCI | |||
Unrealized gains (losses) on cash flow hedges, net of tax | $ 0 | $ 0 | |
Cash Flow Hedging | Interest Rate Swap | |||
Balances carried in AOCI | |||
Unrealized gains (losses) on cash flow hedges, net of tax | (16,642) | $ (20,985) | |
Cash Flow Hedging | Interest Rate Swap | Other assets | |||
Gross aggregate fair value of the swaps | |||
Gross aggregate fair value of swap assets | 2,062 | 2,535 | |
Cash Flow Hedging | Interest Rate Swap | Other liabilities | |||
Gross aggregate fair value of the swaps | |||
Gross aggregate fair value of swap liabilities | 25,970 | 32,367 | |
Cash Flow Hedging | Debt Swap | |||
Derivative [Line Items] | |||
Notional amount | $ 50,000 | $ 50,000 | |
Weighted average fixed pay/receive rates | 1.79% | 1.79% | |
Weighted average variable interest rates | 4.87% | 4.77% | |
Weighted average maturity, in years | 1 year 5 months 15 days | 1 year 8 months 15 days | |
Cash Flow Hedging | Loan Swap | |||
Derivative [Line Items] | |||
Notional amount | $ 300,000 | $ 300,000 | |
Weighted average fixed pay/receive rates | 4.81% | 4.81% | |
Weighted average variable interest rates | 7.85% | 7.32% | |
Weighted average maturity, in years | 5 years 10 months 6 days | 6 years 1 month 6 days |
Derivative Financial Instrume_6
Derivative Financial Instruments - Reclassification of unrealized gains and losses from OCI (Details) - Interest Rate Swap - Cash Flow Hedging $ in Thousands | 3 Months Ended |
Mar. 31, 2023 USD ($) | |
Derivative [Line Items] | |
Net unrealized gains (losses) in OCI expected to be recognized in net interest income | $ (390) |
Interest Income | |
Derivative [Line Items] | |
Net unrealized gains (losses) in OCI expected to be recognized in net interest income | 393 |
Interest Expense | |
Derivative [Line Items] | |
Net unrealized gains (losses) in OCI expected to be recognized in net interest income | $ (783) |
Derivative Financial Instrume_7
Derivative Financial Instruments - Schedule of interest income (expense) recorded on swap transactions (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Derivative [Line Items] | ||
Interest expense on swap transactions | $ (25,248) | $ (6,035) |
Interest Rate Swap | Cash Flow Hedging | ||
Derivative [Line Items] | ||
Interest income on swap transactions | 383 | 685 |
Interest expense on swap transactions | (2,192) | (185) |
Net interest income (expense) on swap transactions | $ (1,809) | $ 500 |
Derivative Financial Instrume_8
Derivative Financial Instruments - Net Gains (Losses) Recorded in Accumulated Other Comprehensive Income (Loss) (Details) - Cash Flow Hedging - Interest Rate Contract - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Derivative [Line Items] | ||
Net gain (loss) recognized in OCI, net of tax | $ 3,050 | $ (4,845) |
(Gain) loss reclassified from OCI to interest income, net of tax | (274) | (489) |
(Gain) loss reclassified from OCI to interest expense, net of tax | 1,567 | 132 |
Net change in unrealized gains (losses) on cash flow hedges, net of tax | $ 4,343 | $ (5,202) |
Derivative Financial Instrume_9
Derivative Financial Instruments - Interest Rate Swaps Not Designated as Hedges (Details) - Not Designated as Hedging Instrument - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Interest Rate Swap | ||
Derivative Asset | ||
Notional Amount | $ 648,260 | $ 576,911 |
Fair Value | 32,482 | 40,055 |
Derivative Liability | ||
Notional Amount | 648,260 | 576,911 |
Fair Value | 32,482 | 40,055 |
Interest rate swaps – pay floating, receive fixed | ||
Derivative Asset | ||
Notional Amount | 161,772 | 48,728 |
Fair Value | 2,256 | 370 |
Derivative Liability | ||
Notional Amount | 486,488 | 528,183 |
Fair Value | 30,226 | 39,685 |
Interest rate swaps – pay fixed, receive floating | ||
Derivative Asset | ||
Notional Amount | 486,488 | 528,183 |
Fair Value | 30,226 | 39,685 |
Derivative Liability | ||
Notional Amount | 161,772 | 48,728 |
Fair Value | $ 2,256 | $ 370 |
Derivative Financial Instrum_10
Derivative Financial Instruments - Interest Rate Swaps Recorded in Noninterest Expense (Details) - Interest Rate Swap - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Derivative [Line Items] | ||
Net change in fair value of interest rate swaps | $ 0 | $ 0 |
Noninterest expense | ||
Derivative [Line Items] | ||
Gain (loss), pay floating, receive fixed | (7,667) | (3,550) |
Gain (loss), pay fixed, receive floating | $ 7,667 | $ 3,550 |
Derivative Financial Instrum_11
Derivative Financial Instruments - Risk Participation Agreement (Details) - Risk Participation Agreement $ in Thousands | Mar. 31, 2023 USD ($) agreement | Dec. 31, 2022 USD ($) agreement |
Derivative [Line Items] | ||
Number of risk participation agreements | agreement | 3 | 2 |
Notional amount | $ 34,320 | $ 18,899 |
Fair value | $ 24 | $ 5 |
Derivative Financial Instrum_12
Derivative Financial Instruments - Mortgage Banking Derivatives (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Derivatives with positive fair value | ||
Derivative Asset, Statement of Financial Position [Extensible Enumeration] | Other assets | Other assets |
Derivatives with negative fair value | ||
Derivative Liability, Statement of Financial Position [Extensible Enumeration] | Other liabilities | Other liabilities |
Interest rate lock commitments | ||
Derivatives with positive fair value | ||
Notional Amount | $ 2,955 | $ 1,517 |
Fair value recorded in other assets | 53 | 16 |
Derivatives with negative fair value | ||
Notional Amount | 36 | 83 |
Fair value recorded in other liabilities | 0 | 1 |
Forward sales commitments | ||
Derivatives with positive fair value | ||
Notional Amount | 697 | 83 |
Fair value recorded in other assets | 3 | 1 |
Derivatives with negative fair value | ||
Notional Amount | 4,983 | 2,757 |
Fair value recorded in other liabilities | 95 | 39 |
Mortgage banking derivatives recorded in other assets | Designated as Hedging Instrument | ||
Derivatives with positive fair value | ||
Notional Amount | 3,652 | 1,600 |
Fair value recorded in other assets | 56 | 17 |
Derivatives with negative fair value | ||
Notional Amount | 5,019 | 2,840 |
Fair value recorded in other liabilities | $ 95 | $ 40 |
Derivative Financial Instrum_13
Derivative Financial Instruments - Net Gains (Losses) Relating to Derivative Instruments (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Derivative [Line Items] | ||
Derivative, Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration] | Mortgage revenue | Mortgage revenue |
Interest rate lock commitments | Designated as Hedging Instrument | ||
Derivative [Line Items] | ||
Net change in fair value of interest rate swaps | $ 37 | $ 15 |
Forward sales commitments | Designated as Hedging Instrument | ||
Derivative [Line Items] | ||
Net change in fair value of interest rate swaps | (54) | 106 |
Net gains (losses) | Designated as Hedging Instrument | ||
Derivative [Line Items] | ||
Net change in fair value of interest rate swaps | $ (17) | $ 121 |
Fair Value Measurements - Sched
Fair Value Measurements - Schedule of financial assets and financial liabilities measured at fair value on a recurring basis (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | $ 2,383,550 | $ 2,461,393 |
Equity securities | 10,915 | 11,535 |
U.S. Treasury securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 84,632 | 114,061 |
Obligations of U.S. government corporations and agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 11,627 | 19,779 |
Obligations of states and political subdivisions | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 254,261 | 257,512 |
Asset-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 469,147 | 469,875 |
Commercial mortgage-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 108,827 | 108,394 |
Residential mortgage-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 1,225,934 | 1,243,256 |
Corporate debt securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 229,122 | 248,516 |
Fair Value, Recurring | Derivative assets | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative assets | 34,624 | 42,612 |
Fair Value, Recurring | Derivative liabilities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative liabilities | 58,547 | 72,462 |
Fair Value, Recurring | U.S. Treasury securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 84,632 | 114,061 |
Fair Value, Recurring | Obligations of U.S. government corporations and agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 11,627 | 19,779 |
Fair Value, Recurring | Obligations of states and political subdivisions | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 254,261 | 257,512 |
Fair Value, Recurring | Asset-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 469,147 | 469,875 |
Fair Value, Recurring | Commercial mortgage-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 108,827 | 108,394 |
Fair Value, Recurring | Residential mortgage-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 1,225,934 | 1,243,256 |
Fair Value, Recurring | Corporate debt securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 229,122 | 248,516 |
Fair Value, Recurring | Equity securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Equity securities | 10,915 | 11,535 |
Fair Value, Recurring | Level 1 Inputs | Derivative assets | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative assets | 0 | 0 |
Fair Value, Recurring | Level 1 Inputs | Derivative liabilities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative liabilities | 0 | 0 |
Fair Value, Recurring | Level 1 Inputs | U.S. Treasury securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 1 Inputs | Obligations of U.S. government corporations and agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 1 Inputs | Obligations of states and political subdivisions | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 1 Inputs | Asset-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 1 Inputs | Commercial mortgage-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 1 Inputs | Residential mortgage-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 1 Inputs | Corporate debt securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 1 Inputs | Equity securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Equity securities | 0 | 0 |
Fair Value, Recurring | Level 2 Inputs | Derivative assets | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative assets | 34,600 | 42,607 |
Fair Value, Recurring | Level 2 Inputs | Derivative liabilities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative liabilities | 58,547 | 72,462 |
Fair Value, Recurring | Level 2 Inputs | U.S. Treasury securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 84,632 | 114,061 |
Fair Value, Recurring | Level 2 Inputs | Obligations of U.S. government corporations and agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 11,627 | 19,779 |
Fair Value, Recurring | Level 2 Inputs | Obligations of states and political subdivisions | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 254,261 | 257,512 |
Fair Value, Recurring | Level 2 Inputs | Asset-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 469,147 | 469,875 |
Fair Value, Recurring | Level 2 Inputs | Commercial mortgage-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 108,827 | 108,394 |
Fair Value, Recurring | Level 2 Inputs | Residential mortgage-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 1,225,934 | 1,243,256 |
Fair Value, Recurring | Level 2 Inputs | Corporate debt securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 229,122 | 248,516 |
Fair Value, Recurring | Level 2 Inputs | Equity securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Equity securities | 10,915 | 11,535 |
Fair Value, Recurring | Level 3 Inputs | Derivative assets | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative assets | 24 | 5 |
Fair Value, Recurring | Level 3 Inputs | Derivative liabilities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative liabilities | 0 | 0 |
Fair Value, Recurring | Level 3 Inputs | U.S. Treasury securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 3 Inputs | Obligations of U.S. government corporations and agencies | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 3 Inputs | Obligations of states and political subdivisions | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 3 Inputs | Asset-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 3 Inputs | Commercial mortgage-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 3 Inputs | Residential mortgage-backed securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 3 Inputs | Corporate debt securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Debt securities available for sale | 0 | 0 |
Fair Value, Recurring | Level 3 Inputs | Equity securities | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Equity securities | $ 0 | $ 0 |
Fair Value Measurements - Sch_2
Fair Value Measurements - Schedule of assets and liabilities measured at fair value on a non-recurring basis (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Loans evaluated individually, net of related allowance | $ 12,930 | $ 15,647 |
Loans evaluated individually, net of related allowance | Fair Value, Nonrecurring | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Loans evaluated individually, net of related allowance | 5,806 | 5,345 |
Loans evaluated individually, net of related allowance | Level 1 Inputs | Fair Value, Nonrecurring | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Loans evaluated individually, net of related allowance | 0 | 0 |
Loans evaluated individually, net of related allowance | Level 2 Inputs | Fair Value, Nonrecurring | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Loans evaluated individually, net of related allowance | 0 | 0 |
Loans evaluated individually, net of related allowance | Level 3 Inputs | Fair Value, Nonrecurring | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Loans evaluated individually, net of related allowance | 5,806 | 5,345 |
OREO and other repossessed assets with subsequent impairment | Fair Value, Nonrecurring | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
OREO and other repossessed assets with subsequent impairment | 639 | |
OREO and other repossessed assets with subsequent impairment | Level 1 Inputs | Fair Value, Nonrecurring | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
OREO and other repossessed assets with subsequent impairment | 0 | |
OREO and other repossessed assets with subsequent impairment | Level 2 Inputs | Fair Value, Nonrecurring | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
OREO and other repossessed assets with subsequent impairment | 0 | |
OREO and other repossessed assets with subsequent impairment | Level 3 Inputs | Fair Value, Nonrecurring | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
OREO and other repossessed assets with subsequent impairment | 639 | |
Bank property held for sale with impairment | Fair Value, Nonrecurring | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Bank property held for sale with impairment | 7,923 | 7,923 |
Bank property held for sale with impairment | Level 1 Inputs | Fair Value, Nonrecurring | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Bank property held for sale with impairment | 0 | 0 |
Bank property held for sale with impairment | Level 2 Inputs | Fair Value, Nonrecurring | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Bank property held for sale with impairment | 0 | 0 |
Bank property held for sale with impairment | Level 3 Inputs | Fair Value, Nonrecurring | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Bank property held for sale with impairment | $ 7,923 | $ 7,923 |
Fair Value Measurements - Sch_3
Fair Value Measurements - Schedule of quantitative information about Level 3 fair value measurements (Details) $ in Thousands | Mar. 31, 2023 USD ($) | Dec. 31, 2022 USD ($) |
Fair Value | ||
Loans evaluated individually, net of related allowance | $ 12,930 | $ 15,647 |
Fair Value, Nonrecurring | Loans evaluated individually, net of related allowance | ||
Fair Value | ||
Loans evaluated individually, net of related allowance | 5,806 | 5,345 |
Fair Value, Nonrecurring | OREO and other repossessed assets with subsequent impairment | ||
Fair Value | ||
OREO and other repossessed assets with subsequent impairment | 639 | |
Fair Value, Nonrecurring | Bank property held for sale with impairment | ||
Fair Value | ||
Bank property held for sale with impairment | 7,923 | 7,923 |
Fair Value, Nonrecurring | Level 3 Inputs | Loans evaluated individually, net of related allowance | ||
Fair Value | ||
Loans evaluated individually, net of related allowance | 5,806 | 5,345 |
Fair Value, Nonrecurring | Level 3 Inputs | OREO and other repossessed assets with subsequent impairment | ||
Fair Value | ||
OREO and other repossessed assets with subsequent impairment | 639 | |
Fair Value, Nonrecurring | Level 3 Inputs | Bank property held for sale with impairment | ||
Fair Value | ||
Bank property held for sale with impairment | 7,923 | 7,923 |
Fair Value, Nonrecurring | Level 3 Inputs | Appraisal of collateral | Loans evaluated individually, net of related allowance | ||
Fair Value | ||
Loans evaluated individually, net of related allowance | 5,806 | 5,345 |
Fair Value, Nonrecurring | Level 3 Inputs | Appraisal of collateral | OREO and other repossessed assets with subsequent impairment | ||
Fair Value | ||
OREO and other repossessed assets with subsequent impairment | 639 | |
Fair Value, Nonrecurring | Level 3 Inputs | Appraisal of collateral or real estate listing price | Bank property held for sale with impairment | ||
Fair Value | ||
Bank property held for sale with impairment | $ 7,923 | $ 7,923 |
Measurement Input, Comparability Adjustment | Fair Value, Nonrecurring | Level 3 Inputs | Appraisal of collateral | Loans evaluated individually, net of related allowance | Minimum | ||
Range (Weighted Average) | ||
Loans evaluated individually, net of related allowance | (0.208) | (0.227) |
Measurement Input, Comparability Adjustment | Fair Value, Nonrecurring | Level 3 Inputs | Appraisal of collateral | Loans evaluated individually, net of related allowance | Maximum | ||
Range (Weighted Average) | ||
Loans evaluated individually, net of related allowance | (1) | (1) |
Measurement Input, Comparability Adjustment | Fair Value, Nonrecurring | Level 3 Inputs | Appraisal of collateral | Loans evaluated individually, net of related allowance | Weighted Average | ||
Range (Weighted Average) | ||
Loans evaluated individually, net of related allowance | (0.355) | (0.457) |
Measurement Input, Comparability Adjustment | Fair Value, Nonrecurring | Level 3 Inputs | Appraisal of collateral | OREO and other repossessed assets with subsequent impairment | Maximum | ||
Range (Weighted Average) | ||
OREO and other repossessed assets with subsequent impairment | (0.136) | |
Measurement Input, Comparability Adjustment | Fair Value, Nonrecurring | Level 3 Inputs | Appraisal of collateral | OREO and other repossessed assets with subsequent impairment | Weighted Average | ||
Range (Weighted Average) | ||
OREO and other repossessed assets with subsequent impairment | (0.136) | |
Measurement Input, Comparability Adjustment | Fair Value, Nonrecurring | Level 3 Inputs | Appraisal of collateral or real estate listing price | Bank property held for sale with impairment | Minimum | ||
Range (Weighted Average) | ||
Bank property held for sale with impairment | (0.007) | (0.007) |
Measurement Input, Comparability Adjustment | Fair Value, Nonrecurring | Level 3 Inputs | Appraisal of collateral or real estate listing price | Bank property held for sale with impairment | Maximum | ||
Range (Weighted Average) | ||
Bank property held for sale with impairment | (0.701) | (0.701) |
Measurement Input, Comparability Adjustment | Fair Value, Nonrecurring | Level 3 Inputs | Appraisal of collateral or real estate listing price | Bank property held for sale with impairment | Weighted Average | ||
Range (Weighted Average) | ||
Bank property held for sale with impairment | (0.351) | (0.351) |
Fair Value Measurements - Sch_4
Fair Value Measurements - Schedule of estimated fair values of financial instruments (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Financial assets | ||
Debt securities held to maturity | $ 780,653 | $ 785,295 |
Portfolio loans, net | 7,692,081 | 7,634,094 |
Financial liabilities | ||
Short-term borrowings | 615,881 | 351,054 |
Junior subordinated debt owed to unconsolidated trusts | 71,855 | 71,810 |
Level 1 Inputs | Carrying Amount | ||
Financial assets | ||
Cash and cash equivalents | 275,569 | 227,164 |
Level 1 Inputs | Fair Value | ||
Financial assets | ||
Cash and cash equivalents | 275,569 | 227,164 |
Level 2 Inputs | Carrying Amount | ||
Financial assets | ||
Debt securities held to maturity | 907,559 | 918,312 |
Loans held for sale | 2,714 | 1,253 |
Accrued interest receivable | 42,854 | 43,372 |
Financial liabilities | ||
Time deposits | 1,148,671 | 855,375 |
Securities sold under agreements to repurchase | 210,977 | 229,806 |
Short-term borrowings | 615,881 | 351,054 |
Long-term debt | 27,000 | 30,000 |
Junior subordinated debt owed to unconsolidated trusts | 71,855 | 71,810 |
Accrued interest payable | 9,265 | 3,978 |
Level 2 Inputs | Fair Value | ||
Financial assets | ||
Debt securities held to maturity | 780,653 | 785,295 |
Loans held for sale | 2,756 | 1,276 |
Accrued interest receivable | 42,854 | 43,372 |
Financial liabilities | ||
Time deposits | 1,122,686 | 830,596 |
Securities sold under agreements to repurchase | 210,977 | 229,806 |
Short-term borrowings | 615,899 | 351,085 |
Long-term debt | 27,025 | 30,052 |
Junior subordinated debt owed to unconsolidated trusts | 56,640 | 59,111 |
Accrued interest payable | 9,265 | 3,978 |
Level 3 Inputs | Carrying Amount | ||
Financial assets | ||
Portfolio loans, net | 7,692,081 | 7,634,094 |
Mortgage servicing rights | 5,158 | 5,861 |
Other servicing rights | 1,813 | 1,914 |
Level 3 Inputs | Fair Value | ||
Financial assets | ||
Portfolio loans, net | 7,431,580 | 7,320,422 |
Mortgage servicing rights | 17,748 | 18,284 |
Other servicing rights | 2,242 | 2,331 |
Level 3 Inputs | Subordinated Debt | Carrying Amount | ||
Financial liabilities | ||
Long-term debt | 222,245 | 222,038 |
Level 3 Inputs | Subordinated Debt | Fair Value | ||
Financial liabilities | ||
Long-term debt | $ 199,375 | $ 208,562 |
Earnings Per Common Share - Sch
Earnings Per Common Share - Schedule of computation of earnings per common share (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Net income per share calculations for basic and diluted methods | ||
Net income | $ 36,786 | $ 28,439 |
Weighted Average Shares Outstanding | ||
Weighted average number of common shares outstanding, basic (in shares) | 55,397,989 | 55,427,696 |
Weighted average number of common shares outstanding, diluted (in shares) | 56,179,606 | 56,194,946 |
Basic earnings per common share (in dollars per share) | $ 0.66 | $ 0.51 |
Diluted earnings per common share (in dollars per share) | $ 0.65 | $ 0.51 |
Options | ||
Weighted Average Shares Outstanding | ||
Dilutive effect of common stock equivalents (in shares) | 0 | 4,568 |
Warrants | ||
Weighted Average Shares Outstanding | ||
Dilutive effect of common stock equivalents (in shares) | 1,296 | 1,855 |
RSU Awards | ||
Weighted Average Shares Outstanding | ||
Dilutive effect of common stock equivalents (in shares) | 651,777 | 703,574 |
PSU Awards | ||
Weighted Average Shares Outstanding | ||
Dilutive effect of common stock equivalents (in shares) | 90,645 | 16,378 |
DSU Awards | ||
Weighted Average Shares Outstanding | ||
Dilutive effect of common stock equivalents (in shares) | 24,345 | 29,373 |
ESPP | ||
Weighted Average Shares Outstanding | ||
Dilutive effect of common stock equivalents (in shares) | 13,554 | 11,502 |
Earnings Per Common Share - S_2
Earnings Per Common Share - Schedule of average shares excluded from computation of diluted earnings per common share (Details) - shares | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Total anti-dilutive common stock equivalents | 288,265 | 241,452 |
Options | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Total anti-dilutive common stock equivalents | 22,806 | 0 |
PSU Awards | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Total anti-dilutive common stock equivalents | 265,459 | 241,452 |
Accumulated Other Comprehensi_3
Accumulated Other Comprehensive Income (Loss) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||
Beginning balance, net of tax | $ 1,145,977 | $ 1,319,112 |
Unrealized/Unrecognized gains (losses) on debt securities | ||
Unrealized holding gains (losses) on debt securities available for sale, net of tax | 21,944 | (74,556) |
Unrealized losses on debt securities transferred to held to maturity from available for sale, net of tax | 0 | (34,644) |
Amounts reclassified from AOCI, net of tax | 3 | 76 |
Amortization of unrealized losses on securities transferred to held to maturity, net of tax | (1,210) | (631) |
Unrealized gains (losses) on cash flow hedges | ||
Unrealized holding gains (losses) on cash flow hedges, net of tax | 3,050 | (4,845) |
Amounts reclassified from AOCI, net of tax | (1,293) | 357 |
Ending balance, net of tax | 1,198,558 | 1,218,025 |
AOCI | ||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||
Beginning balance, net of tax | (273,278) | (23,758) |
Unrealized gains (losses) on cash flow hedges | ||
Accumulated other comprehensive income (loss) ending balance period, before tax | (343,773) | (192,467) |
Accumulated other comprehensive income (loss) ending balance period, tax effect | 97,989 | 54,862 |
Ending balance, net of tax | (245,784) | (137,605) |
AOCI, Accumulated Gain (Loss), Debt Securities, Available-for-sale, Parent | ||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||
Accumulated other comprehensive income (loss) beginning balance period, before tax | (352,878) | (32,272) |
Accumulated other comprehensive income (loss) beginning balance period, tax effect | 100,585 | 9,199 |
Beginning balance, net of tax | (252,293) | (23,073) |
Unrealized/Unrecognized gains (losses) on debt securities | ||
Unrealized holding gains (losses) on debt securities available for sale, before tax | 30,693 | (104,282) |
Unrealized holding gains (losses) on debt securities available for sale, tax effect | (8,749) | 29,726 |
Unrealized holding gains (losses) on debt securities available for sale, net of tax | 21,944 | (74,556) |
Unrealized losses on debt securities transferred to held to maturity from available for sale, before tax | 0 | (48,456) |
Unrealized losses on debt securities transferred to held to maturity from available for sale, tax effect | 0 | 13,812 |
Unrealized losses on debt securities transferred to held to maturity from available for sale, net of tax | 0 | (34,644) |
Amounts reclassified from AOCI, before tax | (4) | (106) |
Reclassification adjustment for realized (gains) losses on debt securities available for sale included in net income, tax expense (benefit) | 1 | 30 |
Amounts reclassified from AOCI, net of tax | (3) | (76) |
Amortization of unrealized losses on securities transferred to held to maturity, before tax | 1,693 | 883 |
Amortization of unrealized losses on securities transferred to held to maturity, tax effect | 483 | 252 |
Amortization of unrealized losses on securities transferred to held to maturity, net of tax | 1,210 | 631 |
Unrealized gains (losses) on cash flow hedges | ||
Accumulated other comprehensive income (loss) ending balance period, before tax | (320,496) | (184,233) |
Accumulated other comprehensive income (loss) ending balance period, tax effect | 91,354 | 52,515 |
Ending balance, net of tax | (229,142) | (131,718) |
Accumulated Gain (Loss), Net, Cash Flow Hedge, Parent | ||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||
Accumulated other comprehensive income (loss) beginning balance period, before tax | (29,350) | (958) |
Accumulated other comprehensive income (loss) beginning balance period, tax effect | 8,365 | 273 |
Beginning balance, net of tax | (20,985) | (685) |
Unrealized gains (losses) on cash flow hedges | ||
Unrealized holding gains (losses) on cash flow hedges, before tax | 4,264 | (6,776) |
Unrealized holding gains (losses) on cash flow hedges, tax effect | (1,214) | 1,931 |
Unrealized holding gains (losses) on cash flow hedges, net of tax | 3,050 | (4,845) |
(Gain) loss reclassified from OCI to interest expense, net of tax | 1,809 | (500) |
Amounts reclassified from AOCI, tax effect | (516) | 143 |
Amounts reclassified from AOCI, net of tax | 1,293 | (357) |
Accumulated other comprehensive income (loss) ending balance period, before tax | (23,277) | (8,234) |
Accumulated other comprehensive income (loss) ending balance period, tax effect | 6,635 | 2,347 |
Ending balance, net of tax | $ (16,642) | $ (5,887) |
Operating Segments and Relate_3
Operating Segments and Related Information - Narrative (Details) | 3 Months Ended |
Mar. 31, 2023 segment center | |
Segment Reporting [Abstract] | |
Number of reportable segments | 3 |
Number of operating segments | 3 |
Number of banking centers consolidated | center | 58 |
Operating Segments and Relate_4
Operating Segments and Related Information - Summary of information relating to operating segments (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2023 | Mar. 31, 2022 | Dec. 31, 2022 | |
Segment Reporting Information [Line Items] | |||
Goodwill | $ 317,873 | $ 317,873 | |
Total Assets | 12,344,555 | 12,336,677 | |
Net interest income | 85,857 | $ 70,056 | |
Noninterest income | 31,848 | 35,772 | |
Noninterest expense | 70,403 | 70,376 | |
Income before income taxes | 46,349 | 35,705 | |
Net income | 36,786 | 28,439 | |
Operating segment | Banking | |||
Segment Reporting Information [Line Items] | |||
Goodwill | 294,773 | 294,773 | |
Total Assets | 12,206,562 | 12,199,960 | |
Net interest income | 89,890 | 73,832 | |
Noninterest income | 12,421 | 15,286 | |
Noninterest expense | 54,651 | 55,567 | |
Income before income taxes | 46,707 | 33,804 | |
Net income | 36,835 | 26,451 | |
Operating segment | FirsTech | |||
Segment Reporting Information [Line Items] | |||
Goodwill | 8,992 | 8,992 | |
Total Assets | 47,750 | 48,715 | |
Net interest income | 13 | 18 | |
Noninterest income | 5,674 | 5,419 | |
Noninterest expense | 5,739 | 4,683 | |
Income before income taxes | (52) | 754 | |
Net income | (38) | 550 | |
Operating segment | Wealth Management | |||
Segment Reporting Information [Line Items] | |||
Goodwill | 14,108 | 14,108 | |
Total Assets | 87,878 | 84,082 | |
Noninterest income | 14,926 | 15,776 | |
Noninterest expense | 8,534 | 8,265 | |
Income before income taxes | 6,392 | 7,511 | |
Net income | 4,858 | 5,840 | |
Intersegment Eliminations | |||
Segment Reporting Information [Line Items] | |||
Goodwill | 0 | 0 | |
Total Assets | 2,365 | $ 3,920 | |
Net interest income | (4,046) | (3,794) | |
Noninterest income | (1,173) | (709) | |
Noninterest expense | 1,479 | 1,861 | |
Income before income taxes | (6,698) | (6,364) | |
Net income | $ (4,869) | $ (4,402) |
Leases - Summary of lease-relat
Leases - Summary of lease-related balances (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Leases [Abstract] | ||
Right of use assets | $ 12,291 | $ 12,829 |
Lease liabilities | $ 12,515 | $ 12,995 |
Weighted average remaining lease term, in years | 8 years 9 months 25 days | 8 years 10 months 24 days |
Weighted average discount rate | 3.49% | 3.45% |
Leases - Schedule of lease cost
Leases - Schedule of lease costs and other lease information (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Lease costs | ||
Operating lease costs | $ 628 | $ 617 |
Variable lease costs | 5 | 128 |
Short-term lease costs | 6 | 4 |
Total lease cost | 639 | 749 |
Cash flows related to leases | ||
Operating lease cash flows – Fixed payments | 570 | 631 |
Operating lease cash flows – Liability reduction | 479 | 585 |
Right of use assets obtained during the period in exchange for operating lease liabilities | $ 4 | $ 55 |
Leases - Schedule of future und
Leases - Schedule of future undiscounted lease payments (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Rent commitments | ||
Remainder of 2023 | $ 1,650 | |
2024 | 1,933 | |
2025 | 1,716 | |
2026 | 1,441 | |
2027 | 1,276 | |
2028 | 1,255 | |
Thereafter | 5,477 | |
Total undiscounted cash flows | 14,748 | |
Less: Amounts representing interest | 2,233 | |
Present value of net future minimum lease payments | $ 12,515 | $ 12,995 |
Leases - Summary of revenue rec
Leases - Summary of revenue recorded in connection with leases (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Leases [Abstract] | ||
Rental income | $ 191 | $ 230 |