Loans and Leases and Allowance for Credit Losses | Loans and Leases and Allowance for Credit Losses Major classifications of the loan and lease portfolio (collectively referred to as the “loan portfolio” or “loans”) are summarized as of the dates indicated as follows (in thousands) . September 30, 2023 December 31, 2022 Owner occupied commercial real estate $ 3,278,582 $ 2,734,666 Income producing commercial real estate 4,130,099 3,261,626 Commercial & industrial 2,504,330 2,252,322 Commercial construction 1,849,507 1,597,848 Equipment financing 1,534,352 1,374,251 Total commercial 13,296,870 11,220,713 Residential mortgage 3,043,120 2,355,061 Home equity 940,729 850,269 Residential construction 398,765 442,553 Manufactured housing 343,219 316,741 Consumer 180,104 149,290 Total loans 18,202,807 15,334,627 Less allowance for credit losses - loans (201,557) (159,357) Loans, net $ 18,001,250 $ 15,175,270 Accrued interest receivable related to loans totaled $63.1 million and $52.0 million at September 30, 2023 and December 31, 2022, respectively, and was reported in other assets on the consolidated balance sheets. Accrued interest receivable was excluded from the estimate of credit losses. At September 30, 2023 and December 31, 2022, the loan portfolio was subject to blanket pledges on certain qualifying loan types with the FHLB and FRB to secure contingent funding sources. The following table presents the amortized cost of certain loans held for investment that were sold in the periods indicated (in thousands). The gains on these loan sales were included in noninterest income on the consolidated statements of income. Three Months Ended September 30, Nine Months Ended September 30, 2023 2022 2023 2022 Guaranteed portion of SBA/USDA loans $ 26,381 $ 20,405 $ 70,223 $ 87,867 Equipment financing receivables 37,671 21,557 76,945 65,534 Total $ 64,052 $ 41,962 $ 147,168 $ 153,401 At September 30, 2023 and December 31, 2022, equipment financing receivables included leases of $65.7 million and $46.0 million, respectively. The components of the net investment in leases, which included both sales-type and direct financing, are presented below (in thousands) . September 30, 2023 December 31, 2022 Minimum future lease payments receivable $ 71,773 $ 49,723 Estimated residual value of leased equipment 3,971 2,804 Initial direct costs 1,349 767 Security deposits (418) (429) Unearned income (10,997) (6,877) Net investment in leases $ 65,678 $ 45,988 Minimum future lease payments expected to be received from equipment financing lease contracts as of September 30, 2023 were as follows (in thousands) : Year Remainder of 2023 $ 6,138 2024 22,773 2025 18,549 2026 13,320 2027 8,589 Thereafter 2,404 Total $ 71,773 Nonaccrual and Past Due Loans The following table presents the aging of the amortized cost basis in loans by aging category and accrual status as of the dates indicated (in thousands) . Past due status is based on contractual terms of the loan. The accrual of interest is generally discontinued when a loan becomes 90 days past due. Accruing Current Loans Loans Past Due 30 - 59 Days 60 - 89 Days > 90 Days Nonaccrual Loans Total Loans As of September 30, 2023 Owner occupied commercial real estate $ 3,271,847 $ 1,303 $ 298 $ — $ 5,134 $ 3,278,582 Income producing commercial real estate 4,099,376 409 59 — 30,255 4,130,099 Commercial & industrial 2,485,006 5,575 367 — 13,382 2,504,330 Commercial construction 1,848,362 80 — — 1,065 1,849,507 Equipment financing 1,517,824 4,068 3,254 — 9,206 1,534,352 Total commercial 13,222,415 11,435 3,978 — 59,042 13,296,870 Residential mortgage 3,026,653 3,995 579 — 11,893 3,043,120 Home equity 934,376 1,285 1,057 2 4,009 940,729 Residential construction 394,566 2,125 — — 2,074 398,765 Manufactured housing 317,831 10,388 2,289 — 12,711 343,219 Consumer 179,314 498 203 — 89 180,104 Total loans $ 18,075,155 $ 29,726 $ 8,106 $ 2 $ 89,818 $ 18,202,807 As of December 31, 2022 Owner occupied commercial real estate $ 2,731,574 $ 1,522 $ 1,047 $ — $ 523 $ 2,734,666 Income producing commercial real estate 3,257,232 468 41 — 3,885 3,261,626 Commercial & industrial 2,234,284 3,288 274 6 14,470 2,252,322 Commercial construction 1,597,268 447 — — 133 1,597,848 Equipment financing 1,362,622 4,285 1,906 — 5,438 1,374,251 Total commercial 11,182,980 10,010 3,268 6 24,449 11,220,713 Residential mortgage 2,342,196 1,939 7 — 10,919 2,355,061 Home equity 844,888 2,709 784 — 1,888 850,269 Residential construction 441,673 20 455 — 405 442,553 Manufactured housing 302,386 6,913 924 — 6,518 316,741 Consumer 148,943 237 48 9 53 149,290 Total loans $ 15,263,066 $ 21,828 $ 5,486 $ 15 $ 44,232 $ 15,334,627 The following table presents nonaccrual loans held for investment by loan class for the periods indicated (in thousands) . Nonaccrual Loans September 30, 2023 December 31, 2022 With no allowance With an allowance Total With no allowance With an allowance Total Owner occupied commercial real estate $ 4,702 $ 432 $ 5,134 $ 276 $ 247 $ 523 Income producing commercial real estate 11,117 19,138 30,255 3,798 87 3,885 Commercial & industrial 11,448 1,934 13,382 13,917 553 14,470 Commercial construction 1,004 61 1,065 69 64 133 Equipment financing 19 9,187 9,206 85 5,353 5,438 Total commercial 28,290 30,752 59,042 18,145 6,304 24,449 Residential mortgage 2,222 9,671 11,893 2,159 8,760 10,919 Home equity 1,405 2,604 4,009 430 1,458 1,888 Residential construction 1,405 669 2,074 311 94 405 Manufactured housing — 12,711 12,711 — 6,518 6,518 Consumer 1 88 89 3 50 53 Total $ 33,323 $ 56,495 $ 89,818 $ 21,048 $ 23,184 $ 44,232 Risk Ratings United categorizes commercial loans, with the exception of equipment financing receivables, into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, public information, and current industry and economic trends, among other factors. United analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on a continual basis. United uses the following definitions for its risk ratings: Pass. Loans in this category are considered to have a low probability of default and do not meet the criteria of the risk categories below. Special Mention. Loans in this category are presently protected from apparent loss; however, weaknesses exist that could cause future impairment, including the deterioration of financial ratios, past due status and questionable management capabilities. These loans require more than the ordinary amount of supervision. Collateral values generally afford adequate coverage, but may not be immediately marketable. Substandard. These loans are inadequately protected by the current net worth and paying capacity of the obligor or by the collateral pledged. Specific and well-defined weaknesses exist that may include poor liquidity and deterioration of financial ratios. The loan may be past due and related deposit accounts experiencing overdrafts. There is the distinct possibility that United will sustain some loss if deficiencies are not corrected. If possible, immediate corrective action is taken. Doubtful. Specific weaknesses characterized as Substandard that are severe enough to make collection in full highly questionable and improbable. There is no reliable secondary source of full repayment. Loss. Loans categorized as Loss have the same characteristics as Doubtful; however, probability of loss is certain. Loans classified as Loss are charged off. Equipment Financing Receivables and Consumer Purpose Loans. United applies a pass / fail grading system to all equipment financing receivables and consumer purpose loans. Under this system, loans that are on nonaccrual status, become past due 90 days, or are in bankruptcy and 30 or more days past due are classified as “fail” and all other loans are classified as “pass”. For reporting purposes, loans in these categories that are classified as “fail” are reported as substandard and all other loans are reported as pass. The following tables present the risk category of term loans and, for 2023, gross charge-offs by vintage year, which is the year of origination or most recent renewal, as of the date indicated (in thousands) . Term Loans by Origination Year Revolvers Revolvers converted to term loans Total As of September 30, 2023 2023 2022 2021 2020 2019 Prior Owner occupied commercial real estate Pass $ 548,702 $ 697,407 $ 648,517 $ 591,130 $ 212,522 $ 369,305 $ 108,956 $ 17,900 $ 3,194,439 Special Mention 2,739 5,515 4,189 5,859 9,722 3,045 — 256 31,325 Substandard 6,908 7,611 4,345 13,341 4,981 11,587 1,327 2,718 52,818 Total owner occupied commercial real estate $ 558,349 $ 710,533 $ 657,051 $ 610,330 $ 227,225 $ 383,937 $ 110,283 $ 20,874 $ 3,278,582 Current period gross charge-offs $ 207 $ — $ — $ 656 $ — $ — $ — $ — $ 863 Income producing commercial real estate Pass $ 480,148 $ 943,710 $ 798,023 $ 761,973 $ 306,892 $ 466,308 $ 56,787 $ 12,413 $ 3,826,254 Special Mention 42,427 37,350 19,078 26,535 35,108 9,627 — — 170,125 Substandard 37,236 20,604 8,061 20,766 17,418 29,579 — 56 133,720 Total income producing commercial real estate $ 559,811 $ 1,001,664 $ 825,162 $ 809,274 $ 359,418 $ 505,514 $ 56,787 $ 12,469 $ 4,130,099 Current period gross charge-offs $ 3,033 $ 2,534 $ — $ — $ — $ 2,291 $ — $ — $ 7,858 Commercial & industrial Pass $ 536,057 $ 475,831 $ 316,737 $ 141,890 $ 105,098 $ 172,251 $ 583,560 $ 14,397 $ 2,345,821 Special Mention 5,901 2,843 3,788 5,624 8,490 776 25,636 294 53,352 Substandard 18,786 5,802 25,867 6,583 4,265 2,060 39,830 1,964 105,157 Total commercial & industrial $ 560,744 $ 484,476 $ 346,392 $ 154,097 $ 117,853 $ 175,087 $ 649,026 $ 16,655 $ 2,504,330 Current period gross charge-offs $ 5,433 $ 1,551 $ 13,056 $ 2,379 $ 315 $ 41 $ — $ 1,578 $ 24,353 Commercial construction Pass $ 508,200 $ 668,556 $ 333,915 $ 177,196 $ 58,028 $ 29,494 $ 56,061 $ 899 $ 1,832,349 Special Mention 57 129 8 50 — — — — 244 Substandard 6,612 1,004 6,838 2,136 — 87 — 237 16,914 Total commercial construction $ 514,869 $ 669,689 $ 340,761 $ 179,382 $ 58,028 $ 29,581 $ 56,061 $ 1,136 $ 1,849,507 Current period gross charge-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — Equipment financing Pass $ 557,422 $ 544,029 $ 266,554 $ 99,360 $ 51,089 $ 5,637 $ — $ — $ 1,524,091 Substandard 961 4,106 2,996 1,287 880 31 — — 10,261 Total equipment financing $ 558,383 $ 548,135 $ 269,550 $ 100,647 $ 51,969 $ 5,668 $ — $ — $ 1,534,352 Current period gross charge-offs $ 32 $ 6,840 $ 5,818 $ 1,244 $ 748 $ 312 $ — $ — $ 14,994 Residential mortgage Pass $ 652,060 $ 959,694 $ 746,217 $ 326,186 $ 86,697 $ 254,232 $ 402 $ 3,468 $ 3,028,956 Substandard 443 2,499 1,573 887 1,565 6,944 — 253 14,164 Total residential mortgage $ 652,503 $ 962,193 $ 747,790 $ 327,073 $ 88,262 $ 261,176 $ 402 $ 3,721 $ 3,043,120 Current period gross charge-offs $ — $ 23 $ — $ — $ — $ 38 $ — $ — $ 61 Home equity Pass $ — $ — $ — $ — $ — $ — $ 909,429 $ 27,059 $ 936,488 Substandard — — — — — — 38 4,203 4,241 Total home equity $ — $ — $ — $ — $ — $ — $ 909,467 $ 31,262 $ 940,729 Current period gross charge-offs $ — $ — $ — $ — $ — $ — $ — $ 167 $ 167 Residential construction Pass $ 213,572 $ 138,093 $ 29,365 $ 5,527 $ 1,203 $ 6,435 $ — $ 94 $ 394,289 Substandard 2,639 1,163 425 7 18 224 — — 4,476 Total residential construction $ 216,211 $ 139,256 $ 29,790 $ 5,534 $ 1,221 $ 6,659 $ — $ 94 $ 398,765 Current period gross charge-offs $ — $ 1,111 $ — $ — $ — $ — $ — $ — $ 1,111 Manufactured housing Pass $ 45,600 $ 71,672 $ 50,298 $ 45,392 $ 32,324 $ 83,385 $ — $ — $ 328,671 Substandard 436 3,834 3,196 2,214 1,037 3,831 — — 14,548 Total consumer $ 46,036 $ 75,506 $ 53,494 $ 47,606 $ 33,361 $ 87,216 $ — $ — $ 343,219 Current period gross charge-offs $ 3 $ 1,097 $ 503 $ 300 $ 205 $ 337 $ — $ — $ 2,445 Consumer Pass $ 74,136 $ 46,324 $ 20,955 $ 11,624 $ 1,644 $ 1,013 $ 24,053 $ 175 $ 179,924 Substandard 20 64 56 23 — 17 — — 180 Total consumer $ 74,156 $ 46,388 $ 21,011 $ 11,647 $ 1,644 $ 1,030 $ 24,053 $ 175 $ 180,104 Current period gross charge-offs $ 2,472 $ 120 $ 229 $ 29 $ 14 $ 1 $ 1 $ 141 $ 3,007 Term Loans Revolvers Revolvers converted to term loans Total As of December 31, 2022 2022 2021 2020 2019 2018 Prior Pass Owner occupied commercial real estate $ 669,451 $ 671,395 $ 611,900 $ 204,990 $ 127,738 $ 253,890 $ 114,975 $ 5,779 $ 2,660,118 Income producing commercial real estate 812,804 753,936 733,946 248,259 171,108 255,485 50,026 9,953 3,035,517 Commercial & industrial 535,594 388,851 186,292 134,789 119,547 71,503 670,161 15,880 2,122,617 Commercial construction 732,147 391,963 256,087 78,778 11,977 19,973 70,819 1,433 1,563,177 Equipment financing 714,044 374,030 162,463 93,690 22,753 1,214 — — 1,368,194 Total commercial 3,464,040 2,580,175 1,950,688 760,506 453,123 602,065 905,981 33,045 10,749,623 Residential mortgage 894,960 742,821 329,762 91,300 55,785 223,846 8 3,133 2,341,615 Home equity — — — — — — 824,153 23,948 848,101 Residential construction 344,443 82,289 4,478 1,742 1,545 7,549 — 31 442,077 Manufactured housing 78,097 54,976 48,908 34,836 31,060 61,148 — — 309,025 Consumer 71,899 29,322 15,406 3,987 1,837 588 25,963 126 149,128 4,853,439 3,489,583 2,349,242 892,371 543,350 895,196 1,756,105 60,283 14,839,569 Special Mention Owner occupied commercial real estate 4,236 8,036 4,641 10,299 1,232 11,596 3,875 279 44,194 Income producing commercial real estate 41,423 1,137 44,802 32,821 21,647 50 805 — 142,685 Commercial & industrial 1,695 21,745 2,686 1,047 1,244 167 10,449 309 39,342 Commercial construction 850 33 1,640 13,237 4,891 28 — — 20,679 Equipment financing — — — — — — — — — Total commercial 48,204 30,951 53,769 57,404 29,014 11,841 15,129 588 246,900 Residential mortgage — — — — — — — — — Home equity — — — — — — — — — Residential construction — — — — — — — — — Manufactured housing — — — — — — — — — Consumer — — — — — — — — — 48,204 30,951 53,769 57,404 29,014 11,841 15,129 588 246,900 Substandard Owner occupied commercial real estate 9,835 77 2,873 4,490 1,204 8,055 209 3,611 30,354 Income producing commercial real estate 52,384 1,357 1,867 4,180 13,209 10,365 — 62 83,424 Commercial & industrial 10,431 19,477 3,880 4,557 11,019 1,189 39,333 477 90,363 Commercial construction 133 — 45 2 3,876 9,693 — 243 13,992 Equipment financing 1,625 2,160 1,303 705 236 28 — — 6,057 Total commercial 74,408 23,071 9,968 13,934 29,544 29,330 39,542 4,393 224,190 Residential mortgage 1,195 964 1,364 1,836 2,589 5,296 — 202 13,446 Home equity — — — — — — 93 2,075 2,168 Residential construction 32 268 — 20 3 153 — — 476 Manufactured housing 1,130 1,267 1,427 990 1,188 1,714 — — 7,716 Consumer 20 77 34 1 25 4 1 — 162 76,785 25,647 12,793 16,781 33,349 36,497 39,636 6,670 248,158 Total $ 4,978,428 $ 3,546,181 $ 2,415,804 $ 966,556 $ 605,713 $ 943,534 $ 1,810,870 $ 67,541 $ 15,334,627 Modifications to Borrowers Experiencing Financial Difficulty The period-end amortized cost of loans modified under the terms of a FDM during the nine months ended September 30, 2023 is presented in the following table (in thousands). New FDMs Post-Modification Amortized Cost by Type of Modification Extension Payment Delay Payment Delay & Extension Rate Reduction & Extension Total % of Total Class of Receivable Nine Months Ended September 30, 2023 Owner occupied commercial real estate $ 782 $ 276 $ — $ — $ 1,058 — % Income producing commercial real estate 38,139 — — 35,369 73,508 1.8 % Commercial & industrial 4,029 13,673 1,663 — 19,365 0.8 Commercial construction — 366 — — 366 — Equipment financing 15,888 — 1,763 — 17,651 1.2 Residential mortgage 57 — — 930 987 — Residential construction — — — 47 47 — Manufactured housing — — — 256 256 0.1 Total loans $ 58,895 $ 14,315 $ 3,426 $ 36,602 $ 113,238 0.6 Equipment financing FDMs typically consist of extensions and/or payment delays in which the borrower receives one or more three-month payment delays and/or extensions beyond the original maturity. For the remainder of extension FDMs occurring during the first nine months of 2023, the weighted average extension granted was approximately 13 months. Commercial and industrial payment delay FDMs include $2.86 million of loans in bankruptcy status. Excluding bankruptcy status loans, the remainder of FDMs in this category had a weighted average payment delay of approximately three months. Commercial and industrial payment delay and extension FDMs received a weighted average payment delay of approximately nine months and extensions of less than one year. During the nine months ended September 30, 2023, income producing commercial real estate FDMs categorized as rate reduction and extensions resulted in a decrease in weighted average interest rate of 158 basis points and extended the weighted average maturity by two years. Residential mortgage and manufactured housing FDMs resulted in a decrease in weighted average interest rate of 562 basis points and extended the weighted average maturity by 17.5 years. During the nine months ended September 30, 2023, there were $910,000 in equipment financing extension FDMs modified during 2023 that subsequently defaulted under modified loan terms. Allowance for Credit Losses The ACL for loans represents management’s estimate of life of loan credit losses in the portfolio as of the end of the period. The ACL related to unfunded commitments is included in other liabilities in the consolidated balance sheet. At both September 30, 2023 and December 31, 2022, United used a one-year reasonable and supportable forecast period. Expected credit losses were estimated using a regression model for each segment based on historical data from peer banks combined with a third party vendor’s baseline economic forecast to predict the change in credit losses. These estimates were then combined with a starting value that was based on United’s recent charge-off experience to produce an expected default rate, with the results subject to a floor. In the case of residential construction, commercial construction, income producing commercial real estate and multifamily loans (included in income producing commercial real estate), the expected default rate was adjusted by a model overlay based on expectations of future performance. For the third quarter of 2023, management applied qualitative factors to the model output for the residential mortgage and owner occupied commercial real estate portfolios to account for observable differences in national economic trends reflected in the economic forecast that are not being observed at the same level of severity within United’s geographic footprint. The following table presents the balance and activity in the ACL by portfolio segment for the periods indicated (in thousands) . Three Months Ended September 30, 2023 2022 Beginning Balance Initial ACL -PCD loans (1) Charge-Offs Recoveries (Release) Provision Ending Balance Beginning Balance Charge-Offs Recoveries (Release) Provision Ending Balance Owner occupied commercial real estate $ 21,788 $ 92 $ (656) $ 74 $ 2,686 $ 23,984 $ 16,774 $ — $ 90 $ 2,192 $ 19,056 Income producing commercial real estate 38,775 3,092 (3,044) 33 6,732 45,588 33,284 (202) 26 (1,498) 31,610 Commercial & industrial 29,856 533 (19,702) 2,160 18,370 31,217 18,267 (373) 1,117 1,907 20,918 Commercial construction 22,276 — — 49 (1,686) 20,639 16,062 — (10) 1,902 17,954 Equipment financing 28,604 — (7,215) 890 8,083 30,362 18,409 (1,987) 866 3,277 20,565 Residential mortgage 25,431 — (16) 145 1,324 26,884 17,035 — 66 2,234 19,335 Home equity 10,609 — (22) 2,806 (3,594) 9,799 7,487 (27) 129 884 8,473 Residential construction 3,446 — (474) 133 (231) 2,874 2,086 — 109 109 2,304 Manufactured housing 9,204 — (1,171) 3 1,342 9,378 6,614 (225) 5 958 7,352 Consumer 716 — (863) 232 747 832 907 (1,010) 292 746 935 ACL - loans 190,705 3,717 (33,163) 6,525 33,773 201,557 136,925 (3,824) 2,690 12,711 148,502 ACL - unfunded commitments 21,572 — — — (3,505) 18,067 16,117 — — 2,681 18,798 Total ACL $ 212,277 $ 3,717 $ (33,163) $ 6,525 $ 30,268 $ 219,624 $ 153,042 $ (3,824) $ 2,690 $ 15,392 $ 167,300 Nine Months Ended September 30, 2023 2022 Beginning Balance Initial ACL - PCD loans (1) Charge-Offs Recoveries (Release) Provision Ending Balance Beginning Initial ACL - PCD loans (2) Charge- Recoveries (Release) Ending Owner occupied commercial real estate $ 19,834 $ 273 $ (863) $ 396 $ 4,344 $ 23,984 $ 14,282 $ 266 $ — $ 1,631 $ 2,877 $ 19,056 Income producing commercial real estate 32,082 3,399 (7,858) 1,357 16,608 45,588 24,156 4,366 (202) 432 2,858 31,610 Commercial & industrial 23,504 1,891 (24,353) 3,840 26,335 31,217 16,592 2,337 (4,978) 3,095 3,872 20,918 Commercial construction 20,120 39 — 191 289 20,639 9,956 2,857 (41) 548 4,634 17,954 Equipment financing 23,395 — (14,994) 2,757 19,204 30,362 16,290 — (4,644) 2,349 6,570 20,565 Residential mortgage 20,809 157 (61) 320 5,659 26,884 12,390 385 (53) 267 6,346 19,335 Home equity 8,707 534 (167) 2,977 (2,252) 9,799 6,568 60 (36) 565 1,316 8,473 Residential construction 2,049 124 (1,111) 162 1,650 2,874 1,847 1 — 208 248 2,304 Manufactured housing 8,098 — (2,445) 29 3,696 9,378 — 2,438 (533) 14 5,433 7,352 Consumer 759 4 (3,007) 709 2,367 832 451 27 (2,544) 879 2,122 935 ACL - loans 159,357 6,421 (54,859) 12,738 77,900 201,557 102,532 12,737 (13,031) 9,988 36,276 148,502 ACL - unfunded commitments 21,163 — — — (3,096) 18,067 10,992 — — — 7,806 18,798 Total ACL $ 180,520 $ 6,421 $ (54,859) $ 12,738 $ 74,804 $ 219,624 $ 113,524 $ 12,737 $ (13,031) $ 9,988 $ 44,082 $ 167,300 (1) For the three months ended September 30, 2023, represents the initial ACL related to PCD loans acquired in the First Miami transaction. For the three and nine months ended September 30, 2023, represents the initial ACL related to PCD loans acquired in the First Miami and Progress transactions. (2) Represents the initial ACL related to PCD loans acquired in the Reliant transaction during the nine months ended September 30, 2022. |