UNITED BANKSHARES INC/WV - Quarter Report: 2023 March (Form 10-Q)
Table of Contents
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
West Virginia |
55-0641179 | |
(State or other jurisdiction of |
(I.R.S. Employer | |
incorporation or organization) |
Identification No.) | |
300 United Center |
||
500 Virginia Street, East |
||
Charleston, West Virginia |
25301 | |
(Address of principal executive offices) |
Zip Code |
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
Common Stock, par value $2.50 per share |
UBSI |
NASDAQ Global Select Market |
Large accelerated filer | ☒ | Accelerated filer | ☐ | |||
Non-accelerated filer |
☐ | Smaller reporting company | ☐ | |||
Emerging growth company | ☐ |
Table of Contents
UNITED BANKSHARES, INC. AND SUBSIDIARIES
FORM 10-Q
TABLE OF CONTENTS
2
Table of Contents
Item 1. |
FINANCIAL STATEMENTS (UNAUDITED) |
(Dollars in thousands, except par value) |
March 31 |
December 31 |
||||||
2023 |
2022 |
|||||||
Assets |
||||||||
Cash and due from banks |
$ | 310,013 | $ | 294,155 | ||||
Interest-bearing deposits with other banks |
1,607,567 | 881,418 | ||||||
Federal funds sold |
1,113 | 1,079 | ||||||
Total cash and cash equivalents |
1,918,693 | 1,176,652 | ||||||
Securities available for sale at estimated fair value (amortized cost-$4,830,343 at March 31, 2023 and $5,011,729 at December 31, 2022, allowance for credit losses of $0 at March 31, 2023 and December 31, 2022) |
4,419,413 | 4,541,925 | ||||||
Securities held to maturity, net of allowance for credit losses of $18 at March 31, 2023 and December 31, 2022 (estimated fair value-$1,020 at March 31, 2023 and December 31, 2022) |
1,002 | 1,002 | ||||||
Equity securities at estimated fair value |
7,792 | 7,629 | ||||||
Other investment securities |
349,380 | 322,048 | ||||||
Loans held for sale measured using fair value option |
68,176 | 56,879 | ||||||
Loans and leases |
20,630,898 | 20,580,163 | ||||||
Less: Unearned income |
(18,739 | ) | (21,997 | ) | ||||
Loans and leases, net of unearned income |
20,612,159 | 20,558,166 | ||||||
Less: Allowance for loan and lease losses |
(240,491 | ) | (234,746 | ) | ||||
Net loans and leases |
20,371,668 | 20,323,420 | ||||||
Bank premises and equipment |
195,571 | 199,161 | ||||||
Operating lease right-of-use |
76,884 | 71,144 | ||||||
Goodwill |
1,888,889 | 1,888,889 | ||||||
Mortgage servicing rights |
19,987 | 21,022 | ||||||
Bank-owned life insurance (“BOLI”) |
482,098 | 480,184 | ||||||
Accrued interest receivable |
98,727 | 94,890 | ||||||
Other assets |
283,961 | 304,535 | ||||||
TOTAL ASSETS |
$ | 30,182,241 | $ | 29,489,380 | ||||
Liabilities |
||||||||
Deposits: |
||||||||
Noninterest-bearing |
$ | 6,707,660 | $ | 7,199,678 | ||||
Interest-bearing |
15,576,926 | 15,103,488 | ||||||
Total deposits |
22,284,586 | 22,303,166 | ||||||
Borrowings: |
||||||||
Securities sold under agreements to repurchase |
170,094 | 160,698 | ||||||
Federal Home Loan Bank (“FHLB”) borrowings |
2,510,703 | 1,910,775 | ||||||
Other long-term borrowings |
277,400 | 286,881 | ||||||
Reserve for lending-related commitments |
48,789 | 46,189 | ||||||
Operating lease liabilities |
81,394 | 75,749 | ||||||
Accrued expenses and other liabilities |
202,738 | 189,729 | ||||||
TOTAL LIABILITIES |
25,575,704 | 24,973,187 | ||||||
Shareholders’ Equity |
||||||||
Preferred stock, $1.00 par value; Authorized-50,000,000 shares, none issued |
0 | 0 | ||||||
Common stock, $2.50 par value; Authorized-200,000,000 shares; issued-142,238,046 and 142,011,560 at March 31, 2023 and December 31, 2022, respectively, including 7,301,495 and 7,266,438 shares in treasury at March 31, 2023 and December 31, 2022, respectively |
355,595 | 355,029 | ||||||
Surplus |
3,171,895 | 3,168,874 | ||||||
Retained earnings |
1,625,013 | 1,575,426 | ||||||
Accumulated other comprehensive loss |
(294,130 | ) | (332,732 | ) | ||||
Treasury stock, at cost |
(251,836 | ) | (250,404 | ) | ||||
TOTAL SHAREHOLDERS’ EQUITY |
4,606,537 | 4,516,193 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ | 30,182,241 | $ | 29,489,380 | ||||
(Dollars in thousands, except per share data) |
Three Months Ended |
|||||||
March 31 |
||||||||
2023 |
2022 |
|||||||
Interest income |
||||||||
Interest and fees on loans |
$ | 279,896 | $ | 180,837 | ||||
Interest on federal funds sold and other short-term investments |
10,983 | 2,329 | ||||||
Interest and dividends on securities: |
||||||||
Taxable |
36,259 | 17,505 | ||||||
Tax-exempt |
2,165 | 2,124 | ||||||
Total interest income |
329,303 | 202,795 | ||||||
Interest expense |
||||||||
Interest on deposits |
68,592 | 8,561 | ||||||
Interest on short-term borrowings |
1,157 | 181 | ||||||
Interest on long-term borrowings |
25,234 | 2,551 | ||||||
Total interest expense |
94,983 | 11,293 | ||||||
Net interest income |
234,320 | 191,502 | ||||||
Provision for credit losses |
6,890 | (3,410 | ) | |||||
Net interest income after provision for credit losses |
227,430 | 194,912 | ||||||
Other income |
||||||||
Fees from trust services |
4,780 | 4,127 | ||||||
Fees from brokerage services |
4,200 | 4,552 | ||||||
Fees from deposit services |
9,362 | 10,148 | ||||||
Bankcard fees and merchant discounts |
1,707 | 1,379 | ||||||
Other service charges, commissions, and fees |
1,138 | 759 | ||||||
Income from bank-owned life insurance |
1,891 | 2,194 | ||||||
Income from mortgage banking activities |
6,384 | 19,203 | ||||||
Mortgage loan servicing income |
2,276 | 2,387 | ||||||
Net investment securities losses |
(405 | ) | (251 | ) | ||||
Other income |
1,411 | 1,527 | ||||||
Total other income |
32,744 | 46,025 | ||||||
Other expense |
||||||||
Employee compensation |
55,414 | 62,621 | ||||||
Employee benefits |
13,435 | 12,851 | ||||||
Net occupancy expense |
11,833 | 11,187 | ||||||
Other real estate owned (“OREO”) expense |
667 | 182 | ||||||
Net gains on the sales of OREO properties |
(43 | ) | (33 | ) | ||||
Equipment expense |
6,996 | 7,335 | ||||||
Data processing expense |
7,473 | 7,371 | ||||||
Mortgage loan servicing expense and impairment |
1,884 | 1,643 | ||||||
Bankcard processing expense |
522 | 424 | ||||||
FDIC insurance expense |
4,587 | 2,673 | ||||||
Other expense |
34,651 | 32,921 | ||||||
Total other expense |
137,419 | 139,175 | ||||||
Income before income taxes |
122,755 | 101,762 | ||||||
Income taxes |
24,448 | 20,098 | ||||||
Net income |
$ | 98,307 | $ | 81,664 | ||||
(Dollars in thousands, except per share data) |
Three Months Ended |
|||||||
March 31 |
||||||||
2023 |
2022 |
|||||||
Earnings per common share: |
||||||||
Basic |
$ |
0.73 |
$ |
0.60 |
||||
Diluted |
$ |
0.73 |
$ |
0.60 |
||||
Average outstanding shares: |
||||||||
Basic |
134,411,166 |
136,058,328 |
||||||
Diluted |
134,840,328 |
136,435,229 |
(Dollars in thousands) |
Three Months Ended |
|||||||
March 31 |
||||||||
2023 |
2022 |
|||||||
Net income |
$ | 98,307 | $ | 81,664 | ||||
Change in net unrealized gain (loss) on available for sale (“AFS”) securities, net of tax |
45,157 | (155,113 | ) | |||||
Change in net unrealized (loss) gain on cash flow hedge, net of tax |
(7,157 | ) | 17,668 | |||||
Change in defined benefit pension plan, net of tax |
602 | 641 | ||||||
Comprehensive income (loss), net of tax |
$ | 136,909 | $ | (55,140 | ) | |||
Three Months Ended March 31, 2023 |
||||||||||||||||||||||||||||
Accumulated Other Comprehensive |
||||||||||||||||||||||||||||
Common Stock |
Total Shareholders’ |
|||||||||||||||||||||||||||
Par |
Retained |
Treasury |
||||||||||||||||||||||||||
Shares |
Value |
Surplus |
Earnings |
(Loss) Income |
Stock |
Equity |
||||||||||||||||||||||
Balance at January 1, 2023 |
142,011,560 | $ | 355,029 | $ | 3,168,874 | $ | 1,575,426 | $ | (332,732 | ) | $ | (250,404 | ) | $ | 4,516,193 | |||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
0 | 0 | 0 | 98,307 | 0 | 0 | 98,307 | |||||||||||||||||||||
Other comprehensive income, net of tax |
0 | 0 | 0 | 0 | 38,602 | 0 | 38,602 | |||||||||||||||||||||
Total comprehensive income, net of tax |
136,909 | |||||||||||||||||||||||||||
Stock based compensation expense |
0 | 0 | 2,713 | 0 | 0 | 0 | 2,713 | |||||||||||||||||||||
Stock grant forfeiture (1,506 shares) |
0 | 0 | 58 | 0 | 0 | (58 | ) | 0 | ||||||||||||||||||||
Purchase of treasury stock (33,551 shares) |
0 | 0 | 0 | 0 | 0 | (1,374 | ) | (1,374 | ) | |||||||||||||||||||
Cash dividends ($0.36 per share) |
0 | 0 | 0 | (48,720 | ) | 0 | 0 | (48,720 | ) | |||||||||||||||||||
Net issuance of common stock under stock-based compensation plans (226,486 shares) |
226,486 | 566 | 250 | 0 | 0 | 0 | 816 | |||||||||||||||||||||
Balance at March 31, 2023 |
142,238,046 | $ | 355,595 | $ | 3,171,895 | $ | 1,625,013 | $ | (294,130 | ) | $ | (251,836 | ) | $ | 4,606,537 | |||||||||||||
Three Months Ended March 31, 2022 |
||||||||||||||||||||||||||||
Accumulated |
||||||||||||||||||||||||||||
Common Stock |
Other |
Total |
||||||||||||||||||||||||||
Par |
Retained |
Comprehensive |
Treasury |
Shareholders’ |
||||||||||||||||||||||||
Shares |
Value |
Surplus |
Earnings |
Loss |
Stock |
Equity |
||||||||||||||||||||||
Balance at January 1, 2022 |
141,360,266 | $ | 353,402 | $ | 3,149,955 | $ | 1,390,777 | $ | (4,888 | ) | $ | (170,618 | ) | $ | 4,718,628 | |||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
0 | 0 | 0 | 81,664 | 0 | 0 | 81,664 | |||||||||||||||||||||
Other comprehensive loss, net of tax |
0 | 0 | 0 | 0 | (136,804 | ) | 0 | (136,804 | ) | |||||||||||||||||||
Total comprehensive loss, net of tax |
(55,140 | ) | ||||||||||||||||||||||||||
Stock based compensation expense |
0 | 0 | 2,061 | 0 | 0 | 0 | 2,061 | |||||||||||||||||||||
Stock grant forfeiture (6,212 shares) |
0 | 0 | 223 | 0 | 0 | (223 | ) | 0 | ||||||||||||||||||||
Purchase of treasury stock (740,873 shares) |
0 | 0 | 0 | 0 | 0 | (26,061 | ) | (26,061 | ) | |||||||||||||||||||
Cash dividends ($0.36 per share) |
0 | 0 | 0 | (49,266 | ) | 0 | 0 | (49,266 | ) | |||||||||||||||||||
Net issuance of common stock under stock-based compensation plans (422,766 shares) |
422,766 | 1,056 | 3,862 | 0 | 0 | 0 | 4,918 | |||||||||||||||||||||
Balance at March 31, 2022 |
141,783,032 | $ | 354,458 | $ | 3,156,101 | $ | 1,423,175 | $ | (141,692 | ) | $ | (196,902 | ) | $ | 4,595,140 | |||||||||||||
Three Months Ended |
||||||||
March 31 |
||||||||
2023 |
2022 |
|||||||
NET CASH PROVIDED BY OPERATING ACTIVITIES |
$ | 118,154 | $ | 283,607 | ||||
INVESTING ACTIVITIES |
||||||||
Proceeds from sales of securities available for sale |
1,689 | 150 | ||||||
Proceeds from maturities and calls of securities available for sale |
184,059 | 151,477 | ||||||
Purchases of securities available for sale |
(7,855 | ) | (1,077,461 | ) | ||||
Proceeds from sales of equity securities |
98 | 149 | ||||||
Purchases of equity securities |
(246 | ) | (353 | ) | ||||
Proceeds from sales and redemptions of other investment securities |
21,547 | 1,295 | ||||||
Purchases of other investment securities |
(52,217 | ) | (11,591 | ) | ||||
Redemption of bank-owned life insurance policies |
0 | 778 | ||||||
Purchases of bank premises and equipment |
(3,447 | ) | (3,509 | ) | ||||
Proceeds from sales of bank premises and equipment |
2,465 | 557 | ||||||
Proceeds from the sales of OREO properties |
279 | 1,325 | ||||||
Net change in loans and leases |
(54,938 | ) | (366,414 | ) | ||||
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |
91,434 | (1,303,597 | ) | |||||
FINANCING ACTIVITIES |
||||||||
Cash dividends paid |
(48,651 | ) | (46,655 | ) | ||||
Acquisition of treasury stock |
(1,374 | ) | (26,061 | ) | ||||
Proceeds from exercise of stock options |
1,559 | 5,027 | ||||||
Redemption of subordinated debt |
(10,250 | ) | 0 | |||||
Repayment of long-term Federal Home Loan Bank borrowings |
(1,900,000 | ) | 0 | |||||
Proceeds from issuance of long-term Federal Home Loan Bank borrowings |
2,500,000 | 0 | ||||||
Changes in: |
||||||||
Deposits |
(18,227 | ) | 125,076 | |||||
Federal funds purchased, securities sold under agreements to repurchase and other short-term borrowings |
9,396 | 7,526 | ||||||
NET CASH PROVIDED BY FINANCING ACTIVITIES |
532,453 | 64,913 | ||||||
Increase (Decrease) in cash and cash equivalents |
742,041 | (955,077 | ) | |||||
Cash and cash equivalents at beginning of year |
1,176,652 | 3,758,170 | ||||||
Cash and cash equivalents at end of period |
$ | 1,918,693 | $ | 2,803,093 | ||||
Supplemental information |
||||||||
Noncash investing activities: |
||||||||
Transfers of loans to OREO |
$ | 2,919 | $ | 186 | ||||
Transfers of loans to bank premises and equipment |
0 | 4,541 | ||||||
Acquisition of subsidiaries and purchase price adjustments: |
||||||||
Assets acquired, net of cash |
0 | (128 | ) | |||||
Liabilities assumed |
0 | 2,622 | ||||||
Goodwill |
0 | 2,750 |
March 31, 2023 |
||||||||||||||||||||
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Allowance For Credit Losses |
Estimated Fair Value |
||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | 546,302 | $ | 7 | $ | 15,139 | $ | 0 | $ | 531,170 | ||||||||||
State and political subdivisions |
812,022 | 84 | 90,132 | 0 | 721,974 | |||||||||||||||
Residential mortgage-backed securities |
||||||||||||||||||||
Agency |
1,339,271 | 48 | 173,664 | 0 | 1,165,655 | |||||||||||||||
Non-agency |
121,001 | 114 | 10,364 | 0 | 110,751 | |||||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||||||
Agency |
594,150 | 9 | 57,149 | 0 | 537,010 | |||||||||||||||
Asset-backed securities |
922,890 | 0 | 25,763 | 0 | 897,127 | |||||||||||||||
Single issue trust preferred securities |
17,352 | 0 | 1,514 | 0 | 15,838 | |||||||||||||||
Other corporate securities |
477,355 | 0 | 37,467 | 0 | 439,888 | |||||||||||||||
Total |
$ | 4,830,343 | $ | 262 | $ | 411,192 | $ | 0 | $ | 4,419,413 | ||||||||||
December 31, 2022 |
||||||||||||||||||||
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Allowance For Credit Losses |
Estimated Fair Value |
||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | 548,407 | $ | 12 | $ | 18,927 | $ | 0 | $ | 529,492 | ||||||||||
State and political subdivisions |
820,167 | 36 | 110,673 | 0 | 709,530 | |||||||||||||||
Residential mortgage-backed securities |
||||||||||||||||||||
Agency |
1,369,471 | 4 | 194,531 | 0 | 1,174,944 | |||||||||||||||
Non-agency |
121,336 | 66 | 9,429 | 0 | 111,973 | |||||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||||||
Agency |
627,768 | 8 | 65,223 | 0 | 562,553 | |||||||||||||||
Asset-backed securities |
943,813 | 0 | 32,202 | 0 | 911,611 | |||||||||||||||
Single issue trust preferred securities |
17,342 | 88 | 1,146 | 0 | 16,284 | |||||||||||||||
Other corporate securities |
563,425 | 44 | 37,931 | 0 | 525,538 | |||||||||||||||
Total |
$ | 5,011,729 | $ | 258 | $ | 470,062 | $ | 0 | $ | 4,541,925 | ||||||||||
Less than 12 months |
12 months or longer |
Total |
||||||||||||||||||||||
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
|||||||||||||||||||
March 31, 2023 |
||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | 180,725 | $ | 2,531 | $ | 343,241 | $ | 12,608 | $ | 523,966 | $ | 15,139 | ||||||||||||
State and political subdivisions |
69,465 | 1,481 | 623,467 | 88,651 | 692,932 | 90,132 | ||||||||||||||||||
Residential mortgage-backed securities |
||||||||||||||||||||||||
Agency |
122,666 | 4,408 | 1,033,590 | 169,256 | 1,156,256 | 173,664 | ||||||||||||||||||
Non-agency |
35,839 | 1,434 | 64,619 | 8,930 | 100,458 | 10,364 | ||||||||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||||||||||
Agency |
160,615 | 3,359 | 373,494 | 53,790 | 534,109 | 57,149 | ||||||||||||||||||
Asset-backed securities |
145,986 | 2,368 | 751,141 | 23,395 | 897,127 | 25,763 | ||||||||||||||||||
Single issue trust preferred securities |
3,054 | 36 | 12,784 | 1,478 | 15,838 | 1,514 | ||||||||||||||||||
Other corporate securities |
92,339 | 5,552 | 334,813 | 31,915 | 427,152 | 37,467 | ||||||||||||||||||
Total |
$ | 810,689 | $ | 21,169 | $ | 3,537,149 | $ | 390,023 | $ | 4,347,838 | $ | 411,192 | ||||||||||||
Less than 12 months |
12 months or longer |
Total |
||||||||||||||||||||||
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
|||||||||||||||||||
December 31, 2022 |
||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | 473,025 | $ | 13,628 | $ | 48,793 | $ | 5,299 | $ | 521,818 | $ | 18,927 | ||||||||||||
State and political subdivisions |
496,328 | 63,019 | 192,234 | 47,654 | 688,562 | 110,673 | ||||||||||||||||||
Residential mortgage-backed securities |
||||||||||||||||||||||||
Agency |
623,587 | 70,744 | 550,135 | 123,787 | 1,173,722 | 194,531 | ||||||||||||||||||
Non-agency |
58,839 | 2,083 | 42,901 | 7,346 | 101,740 | 9,429 | ||||||||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||||||||||
Agency |
396,380 | 27,469 | 163,226 | 37,754 | 559,606 | 65,223 | ||||||||||||||||||
Asset-backed securities |
425,482 | 14,134 | 486,129 | 18,068 | 911,611 | 32,202 | ||||||||||||||||||
Single issue trust preferred securities |
0 | 0 | 13,109 | 1,146 | 13,109 | 1,146 | ||||||||||||||||||
Other corporate securities |
195,425 | 18,064 | 261,170 | 19,867 | 456,595 | 37,931 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 2,669,066 | $ | 209,141 | $ | 1,757,697 | $ | 260,921 | $ | 4,426,763 | $ | 470,062 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31 |
||||||||
2023 |
2022 |
|||||||
Proceeds from maturities, sales and calls |
$ | 185,748 | $ | 151,627 | ||||
Gross realized gains |
0 | 0 | ||||||
Gross realized losses |
420 | 0 |
March 31, 2023 |
December 31, 2022 |
|||||||||||||||
Amortized Cost |
Estimated Fair Value |
Amortized Cost |
Estimated Fair Value |
|||||||||||||
Due in one year or less |
$ | 593,961 | $ | 583,284 | $ | 384,921 | $ | 380,575 | ||||||||
Due after one year through five years |
556,379 | 528,037 | 856,743 | 817,881 | ||||||||||||
Due after five years through ten years |
960,695 | 852,251 | 981,983 | 858,819 | ||||||||||||
Due after ten years |
2,719,308 | 2,455,841 | 2,788,082 | 2,484,650 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 4,830,343 | $ | 4,419,413 | $ | 5,011,729 | $ | 4,541,925 | ||||||||
|
|
|
|
|
|
|
|
Three Months Ended March 31 |
||||||||
2023 |
2022 |
|||||||
Net gains recognized during the period on equity securities sold |
$ | 0 | $ | 0 | ||||
Unrealized gains recognized during the period on equity securities still held at period end |
82 | 19 | ||||||
Unrealized losses recognized during the period on equity securities still held at period end |
(67 | ) | (270 | ) | ||||
|
|
|
|
|||||
Net gains (losses) recognized during the period |
$ | 15 | $ | (251 | ) | |||
|
|
|
|
March 31, 2023 |
December 31, 2022 |
|||||||
Commercial, financial and agricultural: |
||||||||
Owner-occupied commercial real estate |
$ | 1,708,200 | $ | 1,724,927 | ||||
Nonowner-occupied commercial real estate |
6,535,589 | 6,286,974 | ||||||
Other commercial |
3,510,937 | 3,612,568 | ||||||
|
|
|
|
|||||
Total commercial, financial & agricultural |
11,754,726 | 11,624,469 | ||||||
Residential real estate |
4,759,488 | 4,662,911 | ||||||
Construction & land development |
2,808,253 | 2,926,971 | ||||||
Consumer: |
||||||||
Bankcard |
8,731 | 9,273 | ||||||
Other consumer |
1,299,700 | 1,356,539 | ||||||
Less: Unearned income |
(18,739 | ) | (21,997 | ) | ||||
|
|
|
|
|||||
Total gross loans |
$ | 20,612,159 | $ | 20,558,166 | ||||
|
|
|
|
Age Analysis of Past Due Loans and Leases As of March 31, 2023 |
||||||||||||||||||||||||
30-89 Days Past Due |
90 Days or more Past Due |
Total Past Due |
Current & Other |
Total Financing Receivables |
90 Days or More Past Due & Accruing |
|||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Owner-occupied |
$ | 2,169 | $ | 8,444 | $ | 10,613 | $ | 1,697,587 | $ | 1,708,200 | $ | 511 | ||||||||||||
Nonowner-occupied |
2,004 | 11,274 | 13,278 | 6,522,311 | 6,535,589 | 0 | ||||||||||||||||||
Other commercial |
8,808 | 2,587 | 11,395 | 3,499,542 | 3,510,937 | 580 | ||||||||||||||||||
Residential real estate |
29,509 | 14,250 | 43,759 | 4,715,729 | 4,759,488 | 6,991 | ||||||||||||||||||
Construction & land development |
3,951 | 648 | 4,599 | 2,803,654 | 2,808,253 | 0 | ||||||||||||||||||
Consumer: |
||||||||||||||||||||||||
Bankcard |
159 | 101 | 260 | 8,471 | 8,731 | 101 | ||||||||||||||||||
Other consumer |
25,355 | 5,097 | 30,452 | 1,269,248 | 1,299,700 | 4,922 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 71,955 | $ | 42,401 | $ | 114,356 | $ | 20,516,542 | $ | 20,630,898 | $ | 13,105 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Age Analysis of Past Due Loans and Leases As of December 31, 2022 |
||||||||||||||||||||||||
30-89 Days Past Due |
90 Days or more Past Due |
Total Past Due |
Current & Other |
Total Financing Receivables |
90 Days or More Past Due & Accruing |
|||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Owner-occupied |
$ | 5,643 | $ | 12,368 | $ | 18,011 | $ | 1,706,916 | $ | 1,724,927 | $ | 4,023 | ||||||||||||
Nonowner-occupied |
9,996 | 8,916 | 18,912 | 6,268,062 | 6,286,974 | 0 | ||||||||||||||||||
Other commercial |
13,466 | 5,338 | 18,804 | 3,593,764 | 3,612,568 | 2,946 | ||||||||||||||||||
Residential real estate |
25,315 | 17,735 | 43,050 | 4,619,861 | 4,662,911 | 7,342 | ||||||||||||||||||
Construction & land development |
3,060 | 475 | 3,535 | 2,923,436 | 2,926,971 | 0 | ||||||||||||||||||
Consumer: |
||||||||||||||||||||||||
Bankcard |
63 | 109 | 172 | 9,101 | 9,273 | 109 | ||||||||||||||||||
Other consumer |
33,993 | 4,570 | 38,563 | 1,317,976 | 1,356,539 | 4,220 | ||||||||||||||||||
Total |
$ | 91,536 | $ | 49,511 | $ | 141,047 | $ | 20,439,116 | $ | 20,580,163 | $ | 18,640 | ||||||||||||
At March 31, 2023 |
At December 31, 2022 |
|||||||||||||||
Nonaccruals |
With No Related Allowance for Credit Losses |
Nonaccruals |
With No Related Allowance for Credit Losses |
|||||||||||||
Commercial Real Estate: |
||||||||||||||||
Owner-occupied |
$ | 7,933 | $ | 7,417 | $ | 8,345 | $ | 8,345 | ||||||||
Nonowner-occupied |
11,274 | 8,457 | 8,916 | 8,916 | ||||||||||||
Other Commercial |
2,007 | 2,007 | 2,392 | 2,392 | ||||||||||||
Residential Real Estate |
7,259 | 6,484 | 10,393 | 8,564 | ||||||||||||
Construction |
648 | 648 | 475 | 475 | ||||||||||||
Consumer: |
||||||||||||||||
Bankcard |
0 | 0 | 0 | 0 | ||||||||||||
Other consumer |
175 | 175 | 350 | 350 | ||||||||||||
Total |
$ | 29,296 | $ | 25,188 | $ | 30,871 | $ | 29,042 | ||||||||
Amortized Cost Basis of Loan Modifications Made to Borrowers Experiencing Financial Difficulty For the Three Months Ended March 31, 2023 |
||||||||||||
Term Extension |
Interest Rate Reduction |
% of Total Class of Financing Receivable |
||||||||||
Commercial real estate: |
||||||||||||
Owner-occupied |
$ | 0 | $ | 0 | 0.00 | % | ||||||
Nonowner-occupied |
0 | 1,771 | 0.03 | % | ||||||||
Other commercial |
0 | 0 | 0.00 | % | ||||||||
Residential real estate |
95 | 0 | 0.00 | % | ||||||||
Construction & land development |
0 | 0 | 0.00 | % | ||||||||
Consumer: |
||||||||||||
Bankcard |
0 | 0 | 0.00 | % | ||||||||
Other consumer |
0 | 0 | 0.00 | % | ||||||||
Total |
$ | 95 | $ | 1,771 | 0.01 | % | ||||||
Payment Status (Amortized Cost Basis) As of March 31, 2023 |
||||||||||||
Current |
30-89 Days Past Due |
90+ Days Past Due |
||||||||||
Commercial real estate: |
||||||||||||
Owner-occupied |
$ | 0 | $ | 0 | $ | 0 | ||||||
Nonowner-occupied |
1,771 | 0 | 0 | |||||||||
Other commercial |
0 | 0 | 0 | |||||||||
Residential real estate |
0 | 95 | 0 | |||||||||
Construction & land development |
0 | 0 | 0 | |||||||||
Consumer: |
||||||||||||
Bankcard |
0 | 0 | 0 | |||||||||
Other consumer |
0 | 0 | 0 | |||||||||
Total |
$ | 1,771 | $ | 95 | $ | 0 | ||||||
For the Three Months Ended March 31, 2023 |
||||||||
Weighted- Average Interest Rate Reduction |
Weighted Average Term Extension (in years) |
|||||||
Commercial real estate: |
||||||||
Owner-occupied |
0.00 | % | 0 | |||||
Nonowner-occupied |
1.50 | % | 0 | |||||
Other commercial |
0.00 | % | 0 | |||||
Residential real estate |
0.00 | % | 2.5 | |||||
Construction & land development |
0.00 | % | 0 | |||||
Consumer: |
||||||||
Bankcard |
0.00 | % | 0 | |||||
Other consumer |
0.00 | % | 0 | |||||
Total |
1.50 | % | 2.5 | |||||
Collateral Dependent Loans and Leases |
||||||||||||||||||||||||
At March 31, 2023 |
||||||||||||||||||||||||
Residential Property |
Business Assets |
Land |
Commercial Property |
Other |
Total |
|||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Owner-occupied |
$ | 41 | $ | 20 | $ | 0 | $ | 11,650 | $ | 9,299 | $ | 21,010 | ||||||||||||
Nonowner-occupied |
3,189 | 0 | 0 | 5,575 | 7,187 | 15,951 | ||||||||||||||||||
Other commercial |
0 | 1,622 | 0 | 0 | 0 | 1,622 | ||||||||||||||||||
Residential real estate |
8,508 | 0 | 0 | 0 | 112 | 8,620 | ||||||||||||||||||
Construction & land development |
0 | 0 | 1,329 | 0 | 871 | 2,200 | ||||||||||||||||||
Consumer: |
||||||||||||||||||||||||
Bankcard |
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other consumer |
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Total |
$ | 11,738 | $ | 1,642 | $ | 1,329 | $ | 17,225 | $ | 17,469 | $ | 49,403 | ||||||||||||
Collateral Dependent Loans and Leases |
||||||||||||||||||||||||
At December 31, 2022 |
||||||||||||||||||||||||
Residential Property |
Business Assets |
Land |
Commercial Property |
Other |
Total |
|||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Owner-occupied |
$ | 46 | $ | 22 | $ | 0 | $ | 15,718 | $ | 9,635 | $ | 25,421 | ||||||||||||
Nonowner-occupied |
3,245 | 0 | 0 | 2,784 | 7,619 | 13,649 | ||||||||||||||||||
Other commercial |
0 | 5,444 | 0 | 0 | 140 | 5,584 | ||||||||||||||||||
Residential real estate |
11,858 | 0 | 0 | 0 | 0 | 11,858 | ||||||||||||||||||
Construction & land development |
14 | 0 | 1,312 | 0 | 738 | 2,063 | ||||||||||||||||||
Consumer: |
||||||||||||||||||||||||
Bankcard |
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other consumer |
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Total |
$ | 15,163 | $ | 5,466 | $ | 1,312 | $ | 18,502 | $ | 18,132 | $ | 58,575 | ||||||||||||
• | Pass |
• | Special Mention |
• | Substandard |
• | Doubtful |
Term Loans |
Revolving loans amortized cost basis |
Revolving loans converted to term loan |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of March 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 27,955 | $ | 345,281 | $ | 266,482 | $ | 287,830 | $ | 121,986 | $ | 569,009 | $ | 29,766 | $ | 340 | $ | 1,648,649 | ||||||||||||||||||
Special Mention |
0 | 0 | 0 | 0 | 2,532 | 16,535 | 0 | 0 | 19,067 | |||||||||||||||||||||||||||
Substandard |
0 | 143 | 297 | 512 | 482 | 38,653 | 0 | 134 | 40,221 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 263 | 0 | 0 | 263 | |||||||||||||||||||||||||||
Total |
$ | 27,955 | $ | 345,424 | $ | 266,779 | $ | 288,342 | $ | 125,000 | $ | 624,460 | $ | 29,766 | $ | 474 | $ | 1,708,200 | ||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | 0 | (470 | ) | 0 | 0 | (470 | ) | |||||||||||||||||||||||||
Current-period recoveries |
0 | 4 | 0 | 0 | 0 | 43 | 0 | 0 | 47 | |||||||||||||||||||||||||||
Current-period net recoveries |
$ | 0 | $ | 4 | $ | 0 | $ | 0 | $ | 0 | $ | (427 | ) | $ | 0 | $ | 0 | $ | (423 | ) | ||||||||||||||||
Term Loans |
Revolving loans amortized cost basis |
Revolving loans and leases converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 339,765 | $ | 276,667 | $ | 284,091 | $ | 122,582 | $ | 112,126 | $ | 504,485 | $ | 32,465 | $ | 350 | $ | 1,672,531 | ||||||||||||||||||
Special Mention |
0 | 0 | 0 | 496 | 1,158 | 5,358 | 920 | 0 | 7,932 | |||||||||||||||||||||||||||
Substandard |
143 | 936 | 522 | 417 | 642 | 41,301 | 0 | 233 | 44,194 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 270 | 0 | 0 | 270 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 339,908 | $ | 277,603 | $ | 284,613 | $ | 123,495 | $ | 113,926 | $ | 551,414 | $ | 33,385 | $ | 583 | $ | 1,724,927 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | 0 | (68 | ) | 0 | 0 | (68 | ) | |||||||||||||||||||||||||
Current-period recoveries |
0 | 0 | 0 | 0 | 0 | 489 | 0 | 0 | 489 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period net recoveries |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 421 | $ | 0 | $ | 0 | $ | 421 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loans |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of March 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 93,376 | $ | 1,424,623 | 1,477,098 | $ | 742,621 | $ | 767,473 | $ | 1,610,898 | $ | 174,115 | $ | 128 | $ | 6,290,332 | |||||||||||||||||||
Special Mention |
0 | 528 | 2,401 | 21,815 | 94,669 | 78,956 | 0 | 0 | 198,369 | |||||||||||||||||||||||||||
Substandard |
0 | 0 | 0 | 662 | 1,047 | 45,179 | 0 | 0 | 46,888 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 93,376 | $ | 1,425,151 | 1,479,499 | $ | 765,098 | $ | 863,189 | $ | 1,735,033 | $ | 174,115 | $ | 128 | $ | 6,535,589 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | 0 | (24 | ) | 0 | 0 | (24 | ) | |||||||||||||||||||||||||
Current-period recoveries |
0 | 0 | 0 | 0 | 0 | 741 | 0 | 0 | 741 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period net |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 717 | $ | 0 | $ | 0 | $ | 717 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loans |
Revolving loans amortized cost basis |
Revolving loans and leases converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 1,415,465 | $ | 1,399,023 | $ | 739,474 | $ | 687,755 | $ | 341,367 | $ | 1,297,076 | $ | 183,779 | $ | 135 | $ | 6,064,074 | ||||||||||||||||||
Special Mention |
557 | 2,401 | 6,852 | 84,781 | 980 | 23,137 | 0 | 0 | 118,708 | |||||||||||||||||||||||||||
Substandard |
0 | 0 | 673 | 34,079 | 17,180 | 51,897 | 363 | 0 | 104,192 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 1,416,022 | $ | 1,401,424 | $ | 746,999 | $ | 806,615 | $ | 359,527 | $ | 1,372,110 | $ | 184,142 | $ | 135 | $ | 6,286,974 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Current-period recoveries |
0 | 0 | 0 | 0 | 0 | 234 | 0 | 0 | 234 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period net recoveries |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 234 | $ | 0 | $ | 0 | $ | 234 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loans and leases |
Revolving loans and leases amortized cost basis |
Revolving loans and leases converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of March 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 28,893 | $ | 741,025 | $ | 561,145 | $ | 378,245 | $ | 220,033 | $ | 431,242 | $ | 1,056,743 | $ | 40 | $ | 3,417,366 | ||||||||||||||||||
Special Mention |
0 | 1,450 | 2,072 | 294 | 1,978 | 6,377 | 10,587 | 32 | 22,790 | |||||||||||||||||||||||||||
Substandard |
0 | 14,083 | 61 | 28 | 940 | 12,013 | 43,578 | 78 | 70,781 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 28,893 | $ | 756,558 | $ | 563,278 | $ | 378,567 | $ | 222,951 | $ | 449,632 | $ | 1,110,908 | $ | 150 | $ | 3,510,937 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period charge-offs |
0 | 0 | (96 | ) | 0 | (13 | ) | (478 | ) | (40 | ) | 0 | (627 | ) | ||||||||||||||||||||||
Current-period recoveries |
0 | 0 | 0 | 0 | 7 | 565 | 0 | 0 | 572 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period net (charge-offs) recoveries |
$ | 0 | $ | 0 | $ | (96 | ) | $ | 0 | $ | (6 | ) | $ | 87 | $ | (40 | ) | $ | 0 | $ | (55 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loans and leases |
Revolving loans and leases amortized cost basis |
Revolving loans and leases converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 749,919 | $ | 581,588 | $ | 398,682 | $ | 230,209 | $ | 75,577 | $ | 426,406 | $ | 1,033,459 | $ | 1,596 | $ | 3,497,436 | ||||||||||||||||||
Special Mention |
14,244 | 3,652 | 331 | 2,115 | 936 | 2,799 | 35,997 | 38 | 60,112 | |||||||||||||||||||||||||||
Substandard |
4,023 | 432 | 29 | 871 | 5,603 | 6,182 | 37,778 | 42 | 54,960 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 60 | 0 | 0 | 60 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 768,186 | $ | 585,672 | $ | 399,042 | $ | 233,195 | $ | 82,116 | $ | 435,447 | $ | 1,107,234 | $ | 1,676 | $ | 3,612,568 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period charge-offs |
0 | (364 | ) | (202 | ) | (211 | ) | (2,490 | ) | (1,041 | ) | 0 | 0 | (4,308 | ) | |||||||||||||||||||||
Current-period recoveries |
0 | 0 | 84 | 17 | 705 | 4,561 | 0 | 0 | 5,367 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period net (charge-offs) recoveries |
$ | 0 | $ | (364 | ) | $ | (118 | ) | $ | (194 | ) | $ | (1,785 | ) | $ | 3,520 | $ | 0 | $ | 0 | $ | 1,059 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loans |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of March 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 197,071 | $ | 1,509,324 | $ | 853,956 | $ | 472,403 | $ | 283,822 | $ | 994,077 | $ | 422,662 | $ | 2,659 | $ | 4,735,974 | ||||||||||||||||||
Special Mention |
0 | 0 | 0 | 0 | 0 | 4,221 | 1,813 | 0 | 6,034 | |||||||||||||||||||||||||||
Substandard |
0 | 0 | 416 | 453 | 321 | 14,993 | 1,202 | 95 | 17,480 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 197,071 | $ | 1,509,324 | $ | 854,372 | $ | 472,856 | $ | 284,143 | $ | 1,013,291 | $ | 425,677 | $ | 2,754 | $ | 4,759,488 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | (40 | ) | 0 | 0 | 0 | (40 | ) | |||||||||||||||||||||||||
Current-period recoveries |
0 | 0 | 0 | 0 | 181 | 0 | 0 | 0 | 181 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period net (charge-offs) recoveries |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 141 | $ | 0 | $ | 0 | $ | 0 | $ | 141 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loans |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 1,525,762 | $ | 847,177 | $ | 492,628 | $ | 291,334 | $ | 245,158 | $ | 791,366 | $ | 439,800 | $ | 2,683 | $ | 4,635,908 | ||||||||||||||||||
Special Mention |
0 | 0 | 0 | 0 | 11 | 4,418 | 1,888 | 0 | 6,317 | |||||||||||||||||||||||||||
Substandard |
0 | 1,448 | 68 | 445 | 866 | 17,001 | 858 | 0 | 20,686 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 1,525,762 | $ | 848,625 | $ | 492,696 | $ | 291,779 | $ | 246,035 | $ | 812,785 | $ | 442,546 | $ | 2,683 | $ | 4,662,911 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period charge-offs |
0 | (809 | ) | 0 | 0 | (284 | ) | (453 | ) | 0 | 0 | (1,546 | ) | |||||||||||||||||||||||
Current-period recoveries |
0 | 1 | 0 | 0 | 16 | 1,483 | 7 | 0 | 1,507 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period net (charge-offs) recoveries |
$ | 0 | $ | (808 | ) | $ | 0 | $ | 0 | $ | (268 | ) | $ | 1,030 | $ | 7 | $ | 0 | $ | (39 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loans |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of March 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 89,281 | $ | 936,572 | $ | 1,027,995 | $ | 284,306 | $ | 25,531 | $ | 131,391 | $ | 291,285 | $ | 0 | $ | 2,786,361 | ||||||||||||||||||
Special Mention |
0 | 1,754 | 0 | 64 | 3,419 | 13,879 | 0 | 0 | 19,116 | |||||||||||||||||||||||||||
Substandard |
0 | 143 | 190 | 0 | 54 | 2,389 | 0 | 0 | 2,776 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 89,281 | $ | 938,469 | $ | 1,028,185 | $ | 284,370 | $ | 29,004 | $ | 147,659 | $ | 291,285 | $ | 0 | $ | 2,808,253 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | 0 | (14 | ) | 0 | 0 | (14 | ) | |||||||||||||||||||||||||
Current-period recoveries |
0 | 0 | 0 | 0 | 0 | 32 | 0 | 0 | 32 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period net recoveries |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 18 | $ | 0 | $ | 0 | $ | 18 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loans |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 806,442 | $ | 1,109,601 | $ | 389,751 | $ | 133,711 | $ | 117,934 | $ | 109,320 | $ | 252,604 | $ | 0 | $ | 2,919,363 | ||||||||||||||||||
Special Mention |
0 | 0 | 65 | 3,421 | 0 | 1,447 | 0 | 0 | 4,933 | |||||||||||||||||||||||||||
Substandard |
0 | 219 | 0 | 13 | 0 | 2,443 | 0 | 0 | 2,675 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 806,442 | $ | 1,109,820 | $ | 389,816 | $ | 137,145 | $ | 117,934 | $ | 113,210 | $ | 252,604 | $ | 0 | $ | 2,926,971 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | 0 | (2 | ) | 0 | 0 | (2 | ) | |||||||||||||||||||||||||
Current-period recoveries |
0 | 0 | 0 | 0 | 0 | 1,414 | 0 | 0 | 1,414 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period net recoveries |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 1,412 | $ | 0 | $ | 0 | $ | 1,412 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loans |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of March 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
||||||||||||||||||||||||||||||||||||
Special Mention |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 8,471 | $ | 0 | $ | 8,471 | ||||||||||||||||||
Substandard |
0 | 0 | 0 | 0 | 0 | 0 | 159 | 0 | 159 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 101 | 0 | 101 | |||||||||||||||||||||||||||
Total |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 8,731 | $ | 0 | $ | 8,731 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | 0 | 0 | (92 | ) | 0 | (92 | ) | |||||||||||||||||||||||||
Current-period recoveries |
0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 3 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period net charge-offs |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (89 | ) | $ | 0 | $ | (89 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||
Term Loans |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 9,101 | $ | 0 | $ | 9,101 | ||||||||||||||||||
Special Mention |
0 | 0 | 0 | 0 | 0 | 0 | 63 | 0 | 63 | |||||||||||||||||||||||||||
Substandard |
0 | 0 | 0 | 0 | 0 | 0 | 109 | 0 | 109 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 9,273 | $ | 0 | $ | 9,273 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | 0 | 0 | (355 | ) | 0 | (355 | ) | |||||||||||||||||||||||||
Current-period recoveries |
0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 9 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period net charge-offs |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (346 | ) | $ | 0 | $ | (346 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loans |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of March 31, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 79,760 | $ | 577,952 | $ | 291,713 | $ | 157,259 | $ | 109,857 | $ | 49,964 | $ | 2,743 | $ | 0 | $ | 1,269,248 | ||||||||||||||||||
Special Mention |
0 | 9,494 | 8,913 | 3,944 | 1,869 | 1,112 | 22 | 0 | 25,354 | |||||||||||||||||||||||||||
Substandard |
0 | 1,840 | 2,248 | 703 | 222 | 75 | 10 | 0 | 5,098 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 79,760 | $ | 589,286 | $ | 302,874 | $ | 161,906 | $ | 111,948 | $ | 51,151 | $ | 2,775 | $ | 0 | $ | 1,299,700 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period charge-offs |
0 | (480 | ) | (684 | ) | (342 | ) | (117 | ) | (46 | ) | 0 | 0 | (1,669 | ) | |||||||||||||||||||||
Current-period recoveries |
0 | 62 | 43 | 9 | 26 | 75 | 0 | 0 | 215 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period net (charge-offs) recoveries |
$ | 0 | $ | (418 | ) | $ | (641 | ) | $ | (333 | ) | $ | (91 | ) | $ | 29 | $ | 0 | $ | 0 | $ | (1,454 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loans |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
Origination Year |
||||||||||||||||||||||||||||||||||||
As of December 31, 2022 |
2022 |
2021 |
2020 |
2019 |
2018 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 626,666 | $ | 319,719 | $ | 176,423 | $ | 128,176 | $ | 55,147 | $ | 9,202 | $ | 2,644 | $ | 0 | $ | 1,317,977 | ||||||||||||||||||
Special Mention |
9,891 | 13,449 | 5,769 | 3,075 | 1,295 | 464 | 50 | 0 | 33,993 | |||||||||||||||||||||||||||
Substandard |
1,144 | 2,214 | 927 | 167 | 89 | 28 | 0 | 0 | 4,569 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 637,701 | $ | 335,382 | $ | 183,119 | $ | 131,418 | $ | 56,531 | $ | 9,694 | $ | 2,694 | $ | 0 | $ | 1,356,539 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period charge-offs |
(394 | ) | (1,435 | ) | (851 | ) | (331 | ) | (162 | ) | (198 | ) | 0 | 0 | (3,371 | ) | ||||||||||||||||||||
Current-period recoveries |
12 | 102 | 61 | 87 | 60 | 207 | 0 | 0 | 529 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current-period net (charge-offs) recoveries |
$ | (382 | ) | $ | (1,333 | ) | $ | (790 | ) | $ | (244 | ) | $ | (102 | ) | $ | 9 | $ | 0 | $ | 0 | $ | (2,842 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued Interest Receivable |
||||||||
At March 31, 2023 |
At December 31, 2022 |
|||||||
Commercial Real Estate: |
||||||||
Owner-occupied |
$ | 4,584 | $ | 4,855 | ||||
Nonowner-occupied |
20,562 | 19,801 | ||||||
Other Commercial |
12,994 | 10,904 | ||||||
Residential Real Estate |
16,773 | 16,117 | ||||||
Construction |
14,834 | 15,195 | ||||||
Consumer: |
||||||||
Bankcard |
0 | 0 | ||||||
Other consumer |
3,175 | 3,460 | ||||||
|
|
|
|
|||||
Total |
$ | 72,922 | $ | 70,332 | ||||
|
|
|
|
Accrued Interest Receivables Written Off by Reversing Interest Income |
||||||||
Three Months Ended |
||||||||
March 31 |
||||||||
2023 |
2022 |
|||||||
Commercial Real Estate: |
||||||||
Owner-occupied |
$ | 0 | $ | 0 | ||||
Nonowner-occupied |
0 | 0 | ||||||
Other Commercial |
13 | 1 | ||||||
Residential Real Estate |
50 | 20 | ||||||
Construction |
2 | 0 | ||||||
Consumer: |
||||||||
Bankcard |
0 | 0 | ||||||
Other consumer |
94 | 67 | ||||||
Total |
$ | 159 | $ | 88 | ||||
• | Method: Probability of Default/Loss Given Default (PD/LGD) |
• | Commercial Real Estate Owner-Occupied |
• | Commercial Real Estate Nonowner-Occupied |
• | Commercial Other |
• | Method: Cohort |
• | Residential Real Estate |
• | Construction & Land Development |
• | Consumer |
• | Bankcard |
• | Current conditions – United considered the impact of inflation, interest rates, the regulatory environment due to recent bank failures and geopolitical conflict when making determinations related to factor adjustments for the external environment. United also considered portfolio trends related to economic and business conditions, collateral values for dependent loans; past due, nonaccrual and graded loans and leases; and concentrations of credit. |
• | Reasonable and supportable forecasts – The forecast is determined on a portfolio-by-portfolio basis by relating the correlation of real GDP and the unemployment rate to loss rates to forecasts of those variables. The reasonable and supportable forecast selection is subjective in nature and requires more judgment compared to the other components of the allowance. Assumptions for the economic variables were the following: |
• | The forecast for real GDP in 2023 shifted slightly downward in the first quarter, from a projection of 0.50% for 2023 at the end of 2022 to 0.40% for 2023 with a larger downward shift for 2024, from a projection of 1.60% for 2024 at the end of 2022 to 1.20% for 2023. The unemployment rate remained fairly consistent to the end of 2022 with a steady trend expected throughout 2023 and 2024. |
• | Greater risk of loss is probable in the office portfolio due to continued hybrid and remote work that may be exacerbated by future economic conditions and in the construction portfolio due to weakened economic conditions. |
• | Reversion to historical loss data occurs via a straight-line method during the year following the one-year reasonable and supportable forecast period. |
Allowance for Loan and Lease Losses and Carrying Amount of Loans and Leases |
||||||||||||||||||||||||||||||||
For the Three Months Ended March 31, 2023 |
||||||||||||||||||||||||||||||||
Commercial Real Estate |
Other Commercial |
Residential Real Estate |
Construction & Land Development |
Bankcard |
Total |
|||||||||||||||||||||||||||
Owner- occupied |
Nonowner- occupied |
Other Consumer |
||||||||||||||||||||||||||||||
Allowance for Loan and Lease Losses: |
||||||||||||||||||||||||||||||||
Beginning balance |
$ | 13,945 | $ | 38,543 | $ | 79,706 | $ | 36,227 | $ | 48,390 | $ | 561 | $ | 17,374 | $ | 234,746 | ||||||||||||||||
Charge-offs |
(470 | ) | (24 | ) | (627 | ) | (40 | ) | (14 | ) | (92 | ) | (1,669 | ) | (2,936 | ) | ||||||||||||||||
Recoveries |
47 | 741 | 572 | 181 | 32 | 3 | 215 | 1,791 | ||||||||||||||||||||||||
Provision |
25 | 3,412 | (640 | ) | 2,108 | 1,628 | 65 | 292 | 6,890 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance |
$ | 13,547 | $ | 42,672 | $ | 79,011 | $ | 38,476 | $ | 50,036 | $ | 537 | $ | 16,212 | $ | 240,491 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Allowance for Loan and Lease Losses and Carrying Amount of Loans and Leases |
||||||||||||||||||||||||||||||||
For the Year Ended December 31, 2022 |
||||||||||||||||||||||||||||||||
Commercial Real Estate |
Other Commercial |
Residential Real Estate |
Construction & Land Development |
Bankcard |
Total |
|||||||||||||||||||||||||||
Owner- occupied |
Nonowner- occupied |
Other Consumer |
||||||||||||||||||||||||||||||
Allowance for Loan and Lease Losses: |
||||||||||||||||||||||||||||||||
Beginning balance |
$ | 14,443 | $ | 42,156 | $ | 78,432 | $ | 26,404 | $ | 39,395 | $ | 317 | $ | 14,869 | $ | 216,016 | ||||||||||||||||
Charge-offs |
(68 | ) | (0 | ) | (4,308 | ) | (1,546 | ) | (2 | ) | (355 | ) | (3,371 | ) | (9,650 | ) | ||||||||||||||||
Recoveries |
489 | 234 | 5,367 | 1,507 | 1,414 | 9 | 529 | 9,549 | ||||||||||||||||||||||||
Provision |
(919 | ) | (3,847 | ) | 215 | 9,862 | 7,583 | 590 | 5,347 | 18,831 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance |
$ | 13,945 | $ | 38,543 | $ | 79,706 | $ | 36,227 | $ | 48,390 | $ | 561 | $ | 17,374 | $ | 234,746 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2023 |
||||||||||||||||||||||||
Community Banking |
Mortgage Banking |
Total |
||||||||||||||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Gross Carrying Amount |
Accumulated Amortization |
Gross Carrying Amount |
Accumulated Amortization |
|||||||||||||||||||
Amortized intangible assets: |
||||||||||||||||||||||||
Core deposit intangible assets |
$ | 105,165 | ($ | 88,823 | ) | $ | 0 | $ | 0 | $ | 105,165 | ($ | 88,823 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-amortized intangible assets: |
||||||||||||||||||||||||
George Mason trade name |
$ | 0 | $ | 1,080 | $ | 1,080 | ||||||||||||||||||
Crescent trade name |
0 | 196 | 196 | |||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 0 | $ | 1,276 | $ | 1,276 | ||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Goodwill not subject to amortization |
$ | 1,883,574 | $ | 5,315 | $ | 1,888,889 | ||||||||||||||||||
|
|
|
|
|
|
December 31, 2022 |
||||||||||||||||||||||||
Community Banking |
Mortgage Banking |
Total |
||||||||||||||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Gross Carrying Amount |
Accumulated Amortization |
Gross Carrying Amount |
Accumulated Amortization |
|||||||||||||||||||
Amortized intangible assets: |
||||||||||||||||||||||||
Core deposit intangible assets |
$ | 105,165 | ($ | 87,544 | ) | $ | 0 | $ | 0 | $ | 105,165 | ($ | 87,544 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-amortized intangible assets: |
||||||||||||||||||||||||
George Mason trade name |
$ | 0 | $ | 1,080 | $ | 1,080 | ||||||||||||||||||
Crescent trade name |
0 | 196 | 196 | |||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 0 | $ | 1,276 | $ | 1,276 | ||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Goodwill not subject to amortization |
$ | 1,883,574 | $ | 5,315 | $ | 1,888,889 | ||||||||||||||||||
|
|
|
|
|
|
Year |
Amount |
|||
2023 |
$ | 5,116 | ||
2024 |
3,639 | |||
2025 |
3,282 | |||
2026 |
2,758 | |||
2027 |
1,152 | |||
2028 and thereafter |
1,674 |
Three Months Ended March 31, 2023 |
Three Months Ended March 31, 2022 |
|||||||
MSRs beginning balance |
$ | 21,022 | $ | 24,027 | ||||
Amount sold |
(235 | ) | 0 | |||||
Amount capitalized |
145 | 687 | ||||||
Amount amortized |
(945 | ) | (1,625 | ) | ||||
|
|
|
|
|||||
MSRs ending balance |
$ | 19,987 | $ | 23,089 | ||||
|
|
|
|
|||||
MSRs valuation allowance beginning balance |
$ | 0 | $ | (883 | ) | |||
Aggregate additions charged and recoveries credited to operations |
0 | 883 | ||||||
MSRs impairment |
0 | 0 | ||||||
|
|
|
|
|||||
MSRs valuation allowance ending balance |
$ | 0 | $ | 0 | ||||
|
|
|
|
|||||
MSRs, net of valuation allowance |
$ | 19,987 | $ | 23,089 | ||||
|
|
|
|
Three Months Ended |
||||||||||
Classification |
March 31, 2023 |
March 31, 2022 |
||||||||
Operating lease cost |
Net occupancy expense | $ | 5,392 | $ | 5,129 | |||||
Sublease income |
Net occupancy expense | (60 | ) | (168 | ) | |||||
|
|
|
|
|||||||
Net lease cost |
$ | 5,332 | $ | 4,961 | ||||||
|
|
|
|
Classification |
March 31, 2023 |
December 31, 2022 |
||||||||
Operating lease right-of-use |
Operating lease right-of-use assets |
$ | 76,884 | $ | 71,144 | |||||
Operating lease liabilities |
Operating lease liabilities | $ | 81,394 | $ | 75,749 |
March 31, 2023 |
||||
Weighted-average remaining lease term: |
||||
Operating leases |
6.82 years | |||
Weighted-average discount rate: |
||||
Operating leases |
2.48 | % |
Three Months Ended |
||||||||
March 31, 2023 |
March 31, 2022 |
|||||||
Cash paid for amounts in the measurement of lease liabilities: |
||||||||
Operating cash flows from operating leases |
$ | 5,487 | $ | 5,310 | ||||
ROU assets obtained in the exchange for lease liabilities |
10,192 | 1,601 |
Year |
Amount |
|||
2023 |
$ | 14,876 | ||
2024 |
15,594 | |||
2025 |
11,973 | |||
2026 |
10,690 | |||
2027 |
8,865 | |||
Thereafter |
26,472 | |||
Total lease payments |
88,470 | |||
Less: imputed interest |
(7,076 | ) | ||
Total |
$ | 81,394 | ||
As of March 31, 2023 |
As of December 31, 2022 |
|||||||
Federal funds purchased |
$ | 0 | $ | 0 | ||||
Securities sold under agreements to repurchase |
170,094 | 160,698 | ||||||
Total short-term borrowings |
$ | 170,094 | $ | 160,698 | ||||
Year |
Amount |
|||
2023 |
$ | 2,500,000 | ||
2024 |
0 | |||
2025 |
10,703 | |||
2026 |
0 | |||
2027 and thereafter |
0 | |||
Total |
$ | 2,510,703 | ||
Asset Derivatives |
||||||||||||||||||||||||
March 31, 2023 |
December 31, 2022 |
|||||||||||||||||||||||
Balance Sheet Location |
Notional Amount |
Fair Value |
Balance Sheet Location |
Notional Amount |
Fair Value |
|||||||||||||||||||
Derivatives designated as hedging instruments |
||||||||||||||||||||||||
Fair Value Hedges: |
||||||||||||||||||||||||
Interest rate swap contracts (hedging commercial loans) |
Other assets | $ | 53,964 | $ | 3,057 | Other assets | $ | 55,073 | $ | 4,038 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total Fair Value Hedges |
$ | 53,964 | $ | 3,057 | $ | 55,073 | $ | 4,038 | ||||||||||||||||
Cash Flow Hedges: |
||||||||||||||||||||||||
Interest rate swap contracts (hedging FHLB borrowings) |
Other assets | $ | 500,000 | $ | 0 | Other assets | $ | 500,000 | $ | 0 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total Cash Flow Hedges |
$ | 500,000 | $ | 0 | $ | 500,000 | $ | 0 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total derivatives designated as hedging instruments |
$ | 553,964 | $ | 3,057 | $ | 555,073 | $ | 4,038 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Derivatives not designated as hedging instruments |
||||||||||||||||||||||||
Forward loan sales commitments |
Other assets | $ | 10,041 | $ | 127 | Other assets | $ | 15,475 | $ | 220 | ||||||||||||||
TBA mortgage-backed securities |
Other assets | 0 | 0 | Other assets | 22,649 | 146 | ||||||||||||||||||
Interest rate lock commitments |
Other assets | 102,390 | 2,099 | Other assets | 73,412 | 1,146 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total derivatives not designated as hedging instruments |
$ | 112,431 | $ | 2,226 | $ | 111,536 | $ | 1,512 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total asset derivatives |
$ | 666,395 | $ | 5,283 | $ | 666,609 | $ | 5,550 | ||||||||||||||||
|
|
|
|
|
|
|
|
Liability Derivatives |
||||||||||||||||||||||||
March 31, 2023 |
December 31, 2022 |
|||||||||||||||||||||||
Balance Sheet Location |
Notional Amount |
Fair Value |
Balance Sheet Location |
Notional Amount |
Fair Value |
|||||||||||||||||||
Derivatives not designated as hedging instruments |
||||||||||||||||||||||||
Forward loan sales commitments |
Other liabilities | $ | 0 | $ | 0 | Other liabilities | $ | 0 | $ | 0 | ||||||||||||||
TBA mortgage-backed securities |
Other liabilities | 107,014 | 567 | Other liabilities | 63,000 | 213 | ||||||||||||||||||
Interest rate lock commitments |
Other liabilities | 0 | 0 | Other liabilities | 48,949 | 348 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total derivatives not designated as hedging instruments |
$ | 107,014 | $ | 567 | $ | 111,949 | $ | 561 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total liability derivatives |
$ | 107,014 | $ | 567 | $ | 111,949 | $ | 561 | ||||||||||||||||
|
|
|
|
|
|
|
|
March 31, 2023 |
||||||||||||||
Derivatives in Fair Value Hedging Relationships |
Location in the Statement of Condition |
Carrying Amount of the Hedged Assets/(Liabilities) |
Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities) |
Cumulative Amount of Fair Value Hedging Adjustment Remaining for any Hedged Assets/ (Liabilities) for which Hedge Accounting has been Discontinued |
||||||||||
Interest rate swaps |
Loans, net of unearned income | $ | 54,648 | $ | (2,177 | ) | $ | 0 | ||||||
December 31, 2022 |
||||||||||||||
Derivatives in Fair Value Hedging Relationships |
Location in the Statement of Condition |
Carrying Amount of the Hedged Assets/ (Liabilities) |
Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities) |
Cumulative Amount of Fair Value Hedging Adjustment Remaining for any Hedged Assets/ (Liabilities) for which Hedge Accounting has been Discontinued |
||||||||||
Interest rate swaps |
Loans, net of unearned income | $ | 55,770 | $ | (3,069 | ) | $ | 0 |
Three Months Ended |
||||||||||
Income Statement Location |
March 31, 2023 |
March 31, 2022 |
||||||||
Derivatives in hedging relationships |
||||||||||
Fair Value Hedges: |
||||||||||
Interest and fees on loans | $ | 89 | $ | (601 | ) | |||||
Cash flow Hedges: |
||||||||||
Interest rate swap contracts |
Interest on long-term borrowings | $ | 4,915 | $ | (342 | ) | ||||
Total derivatives in hedging relationships |
$ | 5,004 | $ | (943 | ) | |||||
Derivatives not designated as hedging instruments |
||||||||||
Forward loan sales commitments |
Income from Mortgage Banking Activities | $ | (93 | ) | $ | (1,049 | ) | |||
TBA mortgage-backed securities |
Income from Mortgage Banking Activities | (499 | ) | 11,410 | ||||||
Interest rate lock commitments |
Income from Mortgage Banking Activities | 607 | (3,704 | ) | ||||||
Total derivatives not designated as hedging instruments |
$ | 15 | $ | 6,657 | ||||||
Total derivatives |
$ | 5,019 | $ | 5,714 | ||||||
Level 1 |
- |
Valuation is based on quoted prices in active markets for identical assets and liabilities. | ||
Level 2 |
- |
Valuation is based on observable inputs including quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets and liabilities in less active markets, and model-based valuation techniques for which significant assumptions can be derived primarily from or corroborated by observable data in the market. | ||
Level 3 |
- |
Valuation is based on model-based techniques that use one or more significant inputs or assumptions that are unobservable in the market. |
Fair Value at March 31, 2023 Using |
||||||||||||||||
Description |
Balance as of March 31, 2023 |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
Assets |
||||||||||||||||
Available for sale debt securities: |
||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | 531,170 | $ | 0 | $ | 531,170 | $ | 0 | ||||||||
State and political subdivisions |
721,974 | 0 | 721,974 | 0 | ||||||||||||
Residential mortgage-backed securities |
||||||||||||||||
Agency |
1,165,655 | 0 | 1,165,655 | 0 | ||||||||||||
Non-agency |
110,751 | 0 | 110,751 | 0 | ||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||
Agency |
537,010 | 0 | 537,010 | 0 | ||||||||||||
Asset-backed securities |
897,127 | 0 | 897,127 | 0 |
Fair Value at March 31, 2023 Using |
||||||||||||||||
Description |
Balance as of March 31, 2023 |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
Single issue trust preferred securities |
15,838 | 0 | 15,838 | 0 | ||||||||||||
Other corporate securities |
439,888 | 5,326 | 434,562 | 0 | ||||||||||||
Total available for sale securities |
4,419,413 | 5,326 | 4,414,087 | 0 | ||||||||||||
Equity securities: |
||||||||||||||||
Financial services industry |
202 | 202 | 0 | 0 | ||||||||||||
Equity mutual funds (1) |
2,369 | 2,369 | 0 | 0 | ||||||||||||
Other equity securities |
5,221 | 5,221 | 0 | 0 | ||||||||||||
Total equity securities |
7,792 | 7,792 | 0 | 0 | ||||||||||||
Loans held for sale |
68,176 | 0 | 7,912 | 60,264 | ||||||||||||
Derivative financial assets: |
||||||||||||||||
Interest rate swap contracts |
3,057 | 0 | 3,057 | 0 | ||||||||||||
Forward sales commitments |
127 | 0 | 96 | 31 | ||||||||||||
Interest rate lock commitments |
2,099 | 0 | 589 | 1,510 | ||||||||||||
Total derivative financial assets |
5,283 | 0 | 3,742 | 1,541 | ||||||||||||
Liabilities |
||||||||||||||||
Derivative financial liabilities: |
||||||||||||||||
TBA mortgage-backed securities |
567 | 0 | 84 | 483 | ||||||||||||
Total derivative financial liabilities |
567 | 0 | 84 | 483 |
Fair Value at December 31, 2022 Using |
||||||||||||||||
Description |
Balance as of December 31, 2022 |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
Assets |
||||||||||||||||
Available for sale debt securities: |
||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | 529,492 | $ | 0 | $ | 529,492 | $ | 0 | ||||||||
State and political subdivisions |
709,530 | 0 | 709,530 | 0 | ||||||||||||
Residential mortgage-backed securities |
||||||||||||||||
Agency |
1,174,944 | 0 | 1,174,944 | 0 | ||||||||||||
Non-agency |
111,973 | 0 | 111,973 | 0 | ||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||
Agency |
562,553 | 0 | 562,553 | 0 | ||||||||||||
Asset-backed securities |
911,611 | 0 | 911,611 | 0 | ||||||||||||
Single issue trust preferred securities |
16,284 | 0 | 16,284 | 0 | ||||||||||||
Other corporate securities |
525,538 | 5,367 | 520,171 | 0 | ||||||||||||
Total available for sale securities |
4,541,925 | 5,367 | 4,536,558 | 0 | ||||||||||||
Equity securities: |
||||||||||||||||
Financial services industry |
270 | 270 | 0 | 0 | ||||||||||||
Equity mutual funds (1) |
2,221 | 2,221 | 0 | 0 | ||||||||||||
Other equity securities |
5,138 | 5,138 | 0 | 0 | ||||||||||||
Total equity securities |
7,629 | 7,629 | 0 | 0 | ||||||||||||
Loans held for sale |
56,879 | 0 | 12,008 | 44,871 | ||||||||||||
Derivative financial assets: |
||||||||||||||||
Interest rate swap contracts |
4,038 | 0 | 4,038 | 0 | ||||||||||||
Forward sales commitments |
220 | 0 | 214 | 6 | ||||||||||||
TBA mortgage-backed securities |
146 | 0 | 120 | 26 | ||||||||||||
Interest rate lock commitments |
1,146 | 0 | 302 | 844 | ||||||||||||
Fair Value at December 31, 2022 Using |
||||||||||||||||
Description |
Balance as of December 31, 2022 |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
Total derivative financial assets |
5,550 | 0 | 4,674 | 876 | ||||||||||||
Liabilities |
||||||||||||||||
Derivative financial liabilities: |
||||||||||||||||
TBA mortgage-backed securities |
213 | 0 | 0 | 213 | ||||||||||||
Interest rate lock commitments |
348 | 0 | 0 | 348 | ||||||||||||
Total derivative financial liabilities |
561 | 0 | 0 | 561 |
Loans held for sale |
||||||||
March 31, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 44,871 | $ | 464,109 | ||||
Originations |
256,593 | 2,360,908 | ||||||
Sales |
(248,517 | ) | (2,673,795 | ) | ||||
Transfers to portfolio loans |
0 | (154,699 | ) | |||||
Total gains during the period recognized in earnings |
7,317 | 48,348 | ||||||
|
|
|
|
|||||
Balance, end of period |
$ | 60,264 | $ | 44,871 | ||||
|
|
|
|
|||||
The amount of total (losses) gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ | 785 | $ | (9,852 | ) |
Derivative Financial Assets TBA Securities |
||||||||
March 31, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 26 | $ | 61 | ||||
Transfers other |
(26 | ) | (35 | ) | ||||
|
|
|
|
|||||
Balance, end of period |
$ | 0 | $ | 26 | ||||
|
|
|
|
|||||
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ | 0 | $ | 26 |
Derivative Financial Assets Forward Sales Commitments |
||||||||
March 31, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 6 | $ | 0 | ||||
Transfers other |
25 | 6 | ||||||
|
|
|
|
|
|
|
|
|
Balance, end of period |
$ | 31 | $ | 6 | ||||
|
|
|
|
|||||
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ | 31 | $ | 6 |
Derivative Financial Assets Interest Rate Lock Commitments |
||||||||
March 31, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 844 | $ | 9,444 | ||||
Transfers other |
666 | (8,600 | ) | |||||
|
|
|
|
|||||
Balance, end of period |
$ | 1,510 | $ | 844 | ||||
|
|
|
|
|||||
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ | 1,510 | $ | 844 | ||||
Derivative Financial Liabilities Forward Sales Commitments |
||||||||
March 31, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 0 | $ | 36 | ||||
Transfers other |
0 | (36 | ) | |||||
|
|
|
|
|||||
Balance, end of period |
$ | 0 | $ | 0 | ||||
|
|
|
|
|||||
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ | 0 | $ | 0 |
Derivative Financial Liabilities TBA Securities |
||||||||
March 31, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 213 | $ | 470 | ||||
Transfers other |
270 | (257 | ) | |||||
|
|
|
|
|||||
Balance, end of period |
$ | 483 | $ | 213 | ||||
|
|
|
|
|||||
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ | 483 | $ | 213 |
Derivative Financial Liabilities Interest Rate Lock Commitments |
||||||||
March 31, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 348 | $ | 25 | ||||
Transfers other |
(348 | ) | 323 | |||||
|
|
|
|
|||||
Balance, end of period |
$ | 0 | $ | 348 | ||||
|
|
|
|
|||||
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date |
$ | 0 | $ | 348 |
Description |
Three Months Ended March 31, 2023 |
Three Months Ended March 31, 2022 |
||||||
Income from mortgage banking activities |
$ | 788 | $ | (11,882 | ) |
March 31, 2023 |
December 31, 2022 |
|||||||||||||||||||||||
Description |
Unpaid Principal Balance |
Fair Value |
Fair Value Over/(Under) Unpaid Principal Balance |
Unpaid Principal Balance |
Fair Value |
Fair Value Over/(Under) Unpaid Principal Balance |
||||||||||||||||||
Loans held for sale |
$ | 66,679 | $ | 68,176 | $ | 1,497 | $ | 56,170 | $ | 56,879 | $ | 709 |
Description |
Balance as of March 31, 2023 |
Fair Value at March 31, 2023 |
YTD Losses |
|||||||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||||||||
Assets |
||||||||||||||||||||
Individually assessed loans |
$ | 6,530 | $ | 0 | $ | 650 | $ | 5,880 | $ | (59 | ) | |||||||||
OREO |
4,086 | 0 | 3,588 | 498 | (580 | ) |
Description |
Balance as of December 31, 2022 |
Fair Value at December 31, 2022 |
YTD Gains (Losses) |
|||||||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||||||||
Assets |
||||||||||||||||||||
Individually assessed loans |
$ | 6,125 | $ | 0 | $ | 1,801 | $ | 4,324 | $ | 327 | ||||||||||
OREO |
2,052 | 0 | 2,013 | 39 | (96 | ) |
Fair Value Measurements |
||||||||||||||||||||
Carrying Amount |
Fair Value |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||||||
March 31, 2023 |
||||||||||||||||||||
Cash and cash equivalents |
$ | 1,918,693 | $ | 1,918,693 | $ | 0 | $ | 1,918,693 | $ | 0 | ||||||||||
Securities available for sale |
4,419,413 | 4,419,413 | 5,326 | 4,414,087 | 0 | |||||||||||||||
Securities held to maturity |
1,002 | 1,020 | 0 | 0 | 1,020 | |||||||||||||||
Equity securities |
7,792 | 7,792 | 7,792 | 0 | 0 | |||||||||||||||
Other securities |
349,380 | 331,911 | 0 | 0 | 331,911 | |||||||||||||||
Loans held for sale |
68,176 | 68,176 | 0 | 7,912 | 60,264 | |||||||||||||||
Net loans |
20,371,668 | 19,348,610 | 0 | 0 | 19,348,610 | |||||||||||||||
Derivative financial assets |
5,283 | 5,283 | 0 | 3,742 | 1,541 | |||||||||||||||
Mortgage servicing rights |
19,987 | 39,699 | 0 | 0 | 39,699 | |||||||||||||||
Deposits |
22,284,586 | 22,229,264 | 0 | 22,229,264 | 0 | |||||||||||||||
Short-term borrowings |
170,094 | 170,094 | 0 | 170,094 | 0 | |||||||||||||||
Long-term borrowings |
2,788,103 | 2,750,992 | 0 | 2,750,992 | 0 | |||||||||||||||
Derivative financial liabilities |
567 | 567 | 0 | 84 | 483 | |||||||||||||||
December 31, 2022 |
||||||||||||||||||||
Cash and cash equivalents |
$ | 1,176,652 | $ | 1,176,652 | $ | 0 | $ | 1,176,652 | $ | 0 | ||||||||||
Securities available for sale |
4,541,925 | 4,541,925 | 5,367 | 4,536,558 | 0 | |||||||||||||||
Securities held to maturity |
1,002 | 1,020 | 0 | 0 | 1,020 | |||||||||||||||
Equity securities |
7,629 | 7,629 | 7,629 | 0 | 0 | |||||||||||||||
Other securities |
322,048 | 305,946 | 0 | 0 | 305,946 | |||||||||||||||
Loans held for sale |
56,879 | 56,879 | 0 | 12,008 | 44,871 | |||||||||||||||
Net loans |
20,323,420 | 19,030,221 | 0 | 0 | 19,030,221 | |||||||||||||||
Derivative financial assets |
5,550 | 5,550 | 0 | 4,674 | 876 | |||||||||||||||
Mortgage servicing rights |
21,022 | 41,880 | 0 | 0 | 41,880 | |||||||||||||||
Deposits |
22,303,186 | 22,249,061 | 0 | 22,249,061 | 0 | |||||||||||||||
Short-term borrowings |
160,698 | 160,698 | 0 | 160,698 | 0 | |||||||||||||||
Long-term borrowings |
2,197,656 | 2,161,108 | 0 | 2,161,108 | 0 | |||||||||||||||
Derivative financial liabilities |
561 | 561 | 0 | 0 | 561 |
Three Months Ended March 31, 2023 |
||||||||||||||||
Weighted Average |
||||||||||||||||
Shares |
Aggregate Intrinsic Value |
Remaining Contractual Term (Yrs.) |
Exercise Price |
|||||||||||||
Outstanding at January 1, 2023 |
1,501,212 | $ | 34.64 | |||||||||||||
Exercised |
(55,796 | ) | 28.19 | |||||||||||||
Forfeited or expired |
(2,443 | ) | 26.87 | |||||||||||||
Outstanding at March 31, 2023 |
1,442,973 | $ | 4,169 | 4.3 | $ | 34.90 | ||||||||||
Exercisable at March 31, 2023 |
1,386,134 | $ | 4,016 | 4.2 | $ | 35.00 | ||||||||||
Shares |
Weighted-Average Grant Date Fair Value Per Share |
|||||||
Nonvested at January 1, 2023 |
170,892 | $ | 6.16 | |||||
Vested |
(114,053 | ) | 6.41 | |||||
Forfeited or expired |
0 | 0.00 | ||||||
Nonvested at March 31, 2023 |
56,839 | $ | 5.65 | |||||
Shares |
Weighted-Average Grant Date Fair Value Per Share |
|||||||
Nonvested at January 1, 2023 |
373,220 | $ | 35.43 | |||||
Granted |
150,697 | 40.98 | ||||||
Vested |
(174,529 | ) | 35.68 | |||||
Forfeited |
(1,506 | ) | 38.80 | |||||
Nonvested at March 31, 2023 |
347,882 | $ | 37.69 | |||||
Shares |
Weighted-Average Grant Date Fair Value Per Share |
|||||||
Nonvested at January 1, 2023 |
266,159 | $ | 35.45 | |||||
Granted |
177,368 | 40.40 | ||||||
Vested |
(37,912 | ) | 36.64 | |||||
Nonvested at March 31, 2023 |
405,615 | $ | 37.50 | |||||
Three Months Ended March 31 |
||||||||
2023 |
2022 |
|||||||
Service cost |
$ | 461 | $ | 703 | ||||
Interest cost |
1,736 | 1,208 | ||||||
Expected return on plan assets |
(2,897 | ) | (3,193 | ) | ||||
Recognized net actuarial loss |
775 | 824 | ||||||
|
|
|
|
|||||
Net periodic pension cost (benefit) |
$ | 75 | $ | (458 | ) | |||
|
|
|
|
|||||
Weighted-Average Assumptions: |
||||||||
Discount Rate |
5.25 | % | 3.08 | % | ||||
Expected return on assets |
7.25 | % | 6.25 | % | ||||
Rate of Compensation Increase (prior to age 40) |
5.00 | % | 5.00 | % | ||||
Rate of Compensation Increase (ages 40-54) |
4.00 | % | 4.00 | % | ||||
Rate of Compensation Increase (otherwise) |
3.50 | % | 3.50 | % |
Three Months Ended |
||||||||
March 31 |
||||||||
2023 |
2022 |
|||||||
Net Income |
$ |
98,307 |
$ |
81,664 |
||||
Available for sale (“AFS”) securities: |
||||||||
Change in net unrealized loss on AFS securities arising during the period |
58,455 | (202,234 | ) | |||||
Related income tax effect |
(13,620 | ) | 47,121 | |||||
Net reclassification adjustment for gains included in net income |
420 | 0 | ||||||
Related income tax effect |
(98 | ) | 0 | |||||
|
|
|
|
|||||
45,157 | (155,113 | ) | ||||||
|
|
|
|
|||||
Net effect of AFS securities on other comprehensive income |
45,157 |
(155,113 |
) | |||||
Cash flow hedge derivatives: |
||||||||
Unrealized (loss) gain on cash flow hedge before reclassification to interest expense |
(4,416 | ) | 22,694 | |||||
Related income tax effect |
1,029 | (5,288 | ) | |||||
Net reclassification adjustment for (gains) losses included in net income |
(4,915 | ) | 342 | |||||
Related income tax effect |
1,145 | (80 | ) | |||||
|
|
|
|
|||||
Net effect of cash flow hedge derivatives on other comprehensive income |
(7,157 |
) |
17,668 |
|||||
Pension plan: |
||||||||
Recognized net actuarial loss |
775 | 824 | ||||||
Related income tax benefit |
(173 | ) | (183 | ) | ||||
|
|
|
|
|||||
Net effect of change in pension plan asset on other comprehensive income |
602 |
641 |
||||||
|
|
|
|
|||||
Total change in other comprehensive income |
38,602 |
(136,804 |
) | |||||
|
|
|
|
|||||
Total Comprehensive Income (Loss) |
$ |
136,909 |
$ |
(55,140 |
) | |||
|
|
|
|
Changes in Accumulated Other Comprehensive Income (AOCI) by Component (a) For the Three Months Ended March 31, 2023 |
||||||||||||||||
Unrealized Gains/Losses on AFS Securities |
Unrealized Gains/Losses on Cash Flow Hedges |
Defined Benefit Pension Items |
Total |
|||||||||||||
Balance at January 1, 2023 |
$ | (360,340 | ) | $ | 53,014 | $ | (25,406 | ) | $ | (332,732 | ) | |||||
Other comprehensive income before reclassification |
44,835 | (3,387 | ) | 0 | 41,448 | |||||||||||
Amounts reclassified from accumulated other comprehensive income |
322 | (3,770 | ) | 602 | (2,846 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net current-period other comprehensive income, net of tax |
45,157 | (7,157 | ) | 602 | 38,602 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at March 31, 2023 |
$ | (315,183 | ) | $ | 45,857 | $ | (24,804 | ) | $ | (294,130 | ) | |||||
|
|
|
|
|
|
|
|
(a) | All amounts are net-of-tax. |
Reclassifications out of Accumulated Other Comprehensive Income (AOCI) For the Three Months Ended March 31, 2023 | ||||||
Details about AOCI Components |
Amount Reclassified from AOCI |
Affected Line Item in the Statement Where Net Income is Presented | ||||
Available for sale (“AFS”) securities: |
||||||
Net reclassification adjustment for gains included in net income |
$ | 420 | Net investment securities gains | |||
420 | Total before tax | |||||
Related income tax effect |
(98 | ) | Income taxes | |||
322 | Net of tax | |||||
Cash flow hedge: |
||||||
Net reclassification adjustment for losses included in net income |
$ | (4,915 | ) | Interest expense | ||
(4,915 | ) | Total before tax | ||||
Related income tax effect |
1,145 | Income taxes | ||||
(3,770 | ) | Net of tax | ||||
Pension plan: |
||||||
Recognized net actuarial loss |
775 | (a) | ||||
775 | Total before tax | |||||
Related income tax effect |
(173 | ) | Income taxes | |||
602 | Net of tax | |||||
Total reclassifications for the period |
$ | (2,846 | ) | |||
(a) | This AOCI component is included in the computation of changes in plan assets (see Note 15, Employee Benefit Plans) |
Three Months Ended |
||||||||
March 31 |
||||||||
2023 |
2022 |
|||||||
Distributed earnings allocated to common stock |
$ | 48,450 | $ | 49,056 | ||||
Undistributed earnings allocated to common stock |
49,611 | 32,392 | ||||||
Net earnings allocated to common shareholders |
$ | 98,061 | $ | 81,448 | ||||
Average common shares outstanding |
134,411,166 | 136,058,328 | ||||||
Common stock equivalents |
429,162 | 376,901 | ||||||
Average diluted shares outstanding |
134,840,328 | 136,435,229 | ||||||
Earnings per basic common share |
$ | 0.73 | $ | 0.60 | ||||
Earnings per diluted common share |
$ | 0.73 | $ | 0.60 |
Description |
Issuance Date |
Amount of Capital Securities Issued |
Stated Interest Rate |
Maturity Date | ||||||
United Statutory Trust III |
December 17, 2003 | $ | 20,000 | 3-month LIBOR + 2.85% | December 17, 2033 | |||||
United Statutory Trust IV |
December 19, 2003 | $ | 25,000 | 3-month LIBOR + 2.85% | January 23, 2034 | |||||
United Statutory Trust V |
July 12, 2007 | $ | 50,000 | 3-month LIBOR + 1.55% | October 1, 2037 | |||||
United Statutory Trust VI |
September 20, 2007 | $ | 30,000 | 3-month LIBOR + 1.30% | December 15, 2037 | |||||
Premier Statutory Trust II |
September 25, 2003 | $ | 6,000 | 3-month LIBOR + 3.10% | October 8, 2033 | |||||
Premier Statutory Trust III |
May 16, 2005 | $ | 8,000 | 3-month LIBOR + 1.74% | June 15, 2035 | |||||
Premier Statutory Trust IV |
June 20, 2006 | $ | 14,000 | 3-month LIBOR + 1.55% | September 23, 2036 | |||||
Premier Statutory Trust V |
December 14, 2006 | $ | 10,000 | 3-month LIBOR + 1.61% | March 1, 2037 | |||||
Centra Statutory Trust I |
September 20, 2004 | $ | 10,000 | 3-month LIBOR + 2.29% | September 20, 2034 | |||||
Centra Statutory Trust II |
June 15, 2006 | $ | 10,000 | 3-month LIBOR + 1.65% | July 7, 2036 | |||||
VCBI Capital Trust II |
December 19, 2002 | $ | 15,000 | 6-month LIBOR + 3.30% | December 19, 2032 | |||||
VCBI Capital Trust III |
December 20, 2005 | $ | 25,000 | 3-month LIBOR + 1.42% | February 23, 2036 | |||||
Cardinal Statutory Trust I |
July 27, 2004 | $ | 20,000 | 3-month LIBOR + 2.40% | September 15, 2034 | |||||
UFBC Capital Trust I |
December 30, 2004 | $ | 5,000 | 3-month LIBOR + 2.10% |
March 15, 2035 | |||||
Carolina Financial Capital Trust I |
December 19, 2002 | $ | 5,000 | Prime + 0.50% | December 31, 2032 | |||||
Carolina Financial Capital Trust II |
November 5, 2003 | $ | 10,000 | 3-month LIBOR + 3.05% | January 7, 2034 | |||||
Greer Capital Trust I |
October 12, 2004 | $ | 6,000 | 3-month LIBOR + 2.20% | October 18, 2034 | |||||
Greer Capital Trust II |
December 28, 2006 | $ | 5,000 | 3-month LIBOR + 1.73% | January 30, 2037 | |||||
First South Preferred Trust I |
September 26, 2003 | $ | 10,000 | 3-month LIBOR + 2.95% | September 30, 2033 | |||||
BOE Statutory Trust I |
December 12, 2003 | $ | 4,000 | 3-month LIBOR + 3.00% | December 12, 2033 |
At and For the Three Months Ended March 31, 2023 |
||||||||||||||||||||
Community Banking |
Mortgage Banking |
Other |
Intersegment Eliminations |
Consolidated |
||||||||||||||||
Net interest income |
$ | 236,263 | $ | 2,122 | $ | (5,310 | ) | $ | 1,245 | $ | 234,320 | |||||||||
Provision for credit losses |
6,890 | 0 | 0 | 0 | 6,890 | |||||||||||||||
Other income |
24,170 | 10,861 | 243 | (2,530 | ) | 32,744 | ||||||||||||||
Other expense |
122,787 | 15,085 | 832 | (1,285 | ) | 137,419 | ||||||||||||||
Income taxes |
26,064 | (424 | ) | (1,192 | ) | 0 | 24,448 | |||||||||||||
Net income (loss) |
$ | 104,692 | $ | (1,678 | ) | $ | (4,707 | ) | $ | 0 | $ | 98,307 | ||||||||
Total assets (liabilities) |
$ | 29,815,781 | $ | 458,632 | $ | 74,283 | $ | (166,455 | ) | $ | 30,182,241 | |||||||||
Average assets (liabilities) |
29,177,990 | 391,707 | 51,224 | (108,632 | ) | 29,512,289 |
At and For the Three Months Ended March 31, 2022 |
||||||||||||||||||||
Community Banking |
Mortgage Banking |
Other |
Intersegment Eliminations |
Consolidated |
||||||||||||||||
Net interest income |
$ | 189,682 | $ | 2,317 | $ | (2,125 | ) | $ | 1,628 | $ | 191,502 | |||||||||
Provision for credit losses |
(3,410 | ) | 0 | 0 | 0 | (3,410 | ) | |||||||||||||
Other income |
24,901 | 23,397 | (60 | ) | (2,213 | ) | 46,025 | |||||||||||||
Other expense |
114,539 | 25,448 | (227 | ) | (585 | ) | 139,175 | |||||||||||||
Income taxes |
20,429 | 57 | (388 | ) | 0 | 20,098 | ||||||||||||||
Net income (loss) |
$ | 83,025 | $ | 209 | $ | (1,570 | ) | $ | 0 | $ | 81,664 | |||||||||
Total assets (liabilities) |
$ | 29,030,100 | $ | 589,503 | $ | 39,940 | $ | (294,032 | ) | $ | 29,365,511 | |||||||||
Average assets (liabilities) |
29,023,901 | 475,243 | 33,357 | (187,979 | ) | 29,344,522 |
Table of Contents
Item 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
FORWARD-LOOKING STATEMENTS
Congress passed the Private Securities Litigation Act of 1995 to encourage corporations to provide investors with information about the company’s anticipated future financial performance, goals, and strategies. The act provides a safe haven for such disclosure; in other words, protection from unwarranted litigation if actual results are not the same as management expectations.
United desires to provide its shareholders with sound information about past performance and future trends. Consequently, any forward-looking statements contained in this report, in a report incorporated by reference to this report, or made by management of United in this report, in any other reports and filings, in press releases and in oral statements, involve numerous assumptions, risks and uncertainties. Forward-looking statements can be identified by the use of the words “expect,” “may,” “could,” “intend,” “project,” “estimate,” “believe,” “anticipate,” and other words of similar meaning. Such forward-looking statements are based on assumptions and estimates, which although believed to be reasonable, may turn out to be incorrect, such as statements about the potential impacts of the COVID-19 pandemic. Therefore, undue reliance should not be placed upon these estimates and statements. United cannot assure that any of these statements, estimates, or beliefs will be realized and actual results may differ from those contemplated in these “forward-looking statements.” United undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events, or otherwise.
TRANSITION FROM THE LONDON INTERBANK OFFERED RATE (LIBOR)
In 2017, the United Kingdom’s Financial Conduct Authority, which regulates LIBOR, publicly announced its intention to stop persuading or compelling banks to submit the rates used to calculate LIBOR after 2021. ICE Benchmark Administration (the publisher of LIBOR) discontinued publication of the one-week and two-month U.S. Dollar LIBOR settings on December 31, 2021, and will cease the publication of overnight, one-month, three-month, six-month, and twelve-month U.S. Dollar LIBOR settings on June 30, 2023. It is assumed that LIBOR will either cease to be provided by any administrator or will no longer be representative of an acceptable market benchmark after these respective dates. Additionally, the Federal Reserve Board, the Office of the Comptroller of the Currency, and the Federal Deposit Insurance Corporation have issued joint supervisory guidance encouraging banks to cease entering into any new contracts using LIBOR by December 31, 2021. Accordingly, United took steps to ensure compliance with the joint supervisory guidance, and no new contracts using LIBOR have been originated after December 31, 2021.
Working groups comprised of various regulators and other industry groups have been formed in the United States and other countries in order to provide guidance on this topic. In particular, the Alternative Reference Rates Committee (“ARRC”) has been formed in the United States by the Federal Reserve Board and the Federal Reserve Bank of New York. The ARRC
56
Table of Contents
has identified the Secured Overnight Financing Rate (“SOFR”) as its preferred alternative reference rate for U.S. Dollar LIBOR. The ARRC has also published recommended fall-back language for LIBOR-linked financial instruments, among numerous other areas of guidance. In addition, the Adjustable Interest Rate (LIBOR) Act, enacted in March 2022, provides a statutory framework to replace U.S. dollar LIBOR with a benchmark rate based on the Secured Overnight Financing Rate (“SOFR”) for contracts governed by U.S. law that have no or ineffective fallback, and in December 2022, the Federal Reserve Board adopted related implementing rules. At this time, however, it is unclear to what extent these recommendations will be broadly accepted by industry participants, whether they will continue to evolve, and what other alternatives may be adopted by the broader markets that utilize LIBOR as a reference rate. United has formed a project team comprised of individuals across various lines of business throughout the company to identify risks, monitor market developments, evaluate replacement benchmark alternatives, and manage the company’s transition away from LIBOR. At this time, United is prioritizing SOFR and Prime as the preferred alternatives to LIBOR; however, these preferred alternatives could change over time based on market developments.
United has loans, derivative contracts, borrowings, and other financial instruments that are directly or indirectly dependent on LIBOR. The transition from LIBOR will cause changes to payment calculations for existing contracts that use LIBOR as the reference rate. These changes will create various risks surrounding the financial, operational, compliance and legal aspects associated with changing certain elements of existing contracts. United will also be subject to risks surrounding changes to models and systems that currently use LIBOR reference rates, as well as market and strategic risks that could arise from the use of alternative reference rates. Additionally, United could face reputational risks if this transition is not managed appropriately with its customers. While the full impact of the transition is not yet known, failure to adequately manage the transition could have a material adverse effect on our business, financial condition and results of operations.
INTRODUCTION
The following discussion and analysis presents the significant changes in financial condition and the results of operations of United and its subsidiaries for the periods indicated below. This discussion and the unaudited consolidated financial statements and the notes to unaudited Consolidated Financial Statements include the accounts of United Bankshares, Inc. and its wholly-owned subsidiaries, unless otherwise indicated. Management has evaluated all significant events and transactions that occurred after March 31, 2023, but prior to the date these financial statements were issued, for potential recognition or disclosure required in these financial statements.
This discussion and analysis should be read in conjunction with the unaudited Consolidated Financial Statements and accompanying notes thereto, which are included elsewhere in this document.
USE OF NON-GAAP FINANCIAL MEASURES
This discussion and analysis contains certain financial measures that are not recognized under GAAP. Under SEC Regulation G, public companies making disclosures containing financial measures that are not in accordance with GAAP must also disclose, along with each “non-GAAP” financial measure, certain additional information, including a reconciliation of the non-GAAP financial measure to the closest comparable GAAP financial measure, as well as a statement of the company’s reasons for utilizing the non-GAAP financial measure.
Generally, United has presented a non-GAAP financial measure because it believes that this measure provides meaningful additional information to assist in the evaluation of United’s results of operations or financial position. Presentation of a non-GAAP financial measure is consistent with how United’s management evaluates its performance internally and this non-GAAP financial measure is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the banking industry. Specifically, this discussion contains certain references to financial measures identified as tax-equivalent (“FTE”) net interest income and return on average tangible equity. Management believes these non-GAAP financial measures to be helpful in understanding United’s results of operations or financial position.
57
Table of Contents
Net interest income is presented in this discussion on a tax-equivalent basis. The tax-equivalent basis adjusts for the tax-favored status of income from certain loans and investments. Although this is a non-GAAP measure, United’s management believes this measure is more widely used within the financial services industry and provides better comparability of net interest income arising from taxable and tax-exempt sources. United uses this measure to monitor net interest income performance and to manage its balance sheet composition.
Average tangible equity is calculated as GAAP total shareholders’ equity minus total intangible assets. Tangible equity can thus be considered a more conservative valuation of the company. When considering net income, a return on average tangible equity can be calculated. Management provides a return on average equity to facilitate the understanding of as well as to assess the quality and composition of United’s capital structure. This measure, along with others, is used by management to analyze capital adequacy and performance.
However, this non-GAAP information should be considered supplemental in nature and not as a substitute for related financial information prepared in accordance with GAAP. Where the non-GAAP financial measure is used, the comparable GAAP financial measure, as well as reconciliation to that comparable GAAP financial measure, as well as a statement of the company’s reasons for utilizing the non-GAAP financial measure, can be found within this discussion and analysis. Investors should recognize that United’s presentation of this non-GAAP financial measure might not be comparable to a similarly titled measure at other companies.
APPLICATION OF CRITICAL ACCOUNTING POLICIES
The accounting and reporting policies of United conform with U.S. generally accepted accounting principles. In preparing the consolidated financial statements, management is required to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions and judgments, which are reviewed with the Audit Committee of the Board of Directors, are based on information available as of the date of the financial statements. Actual results could differ from these estimates. These policies, along with the disclosures presented in the financial statement notes and in this financial review, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, management has identified the determination of the allowance for loan and lease losses, the calculation of the income tax provision, and the use of fair value measurements to account for certain financial instruments to be the accounting areas that require the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available.
United’s critical accounting policies involving the significant judgments and assumptions used in the preparation of the Consolidated Financial Statements as of March 31, 2023 were unchanged from the policies disclosed in United’s Annual Report on Form 10-K for the year ended December 31, 2022 within the section “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
FINANCIAL CONDITION
United’s total assets as of March 31, 2023 were $30.18 billion, which was an increase of $692.86 million or 2.35% from December 31, 2022. This increase was mainly due to an increase of $742.04 million or 63.06% in cash and cash equivalents, an increase of $53.99 million or less than 1% in portfolio loans, and a $11.30 million or 19.86% increase in loans held for sale. These increases in assets were partly offset by a $95.02 million or 1.95% decrease in investment securities and a $20.57 million or 6.76% decrease in other assets. Total liabilities increased $602.52 million or 2.41% from year-end 2022. Deposits decreased $18.58 million or less than 1%, borrowings increased $599.84 million or 25.43%, and accrued expenses and other liabilities increased $13.01 million or 6.86%. Shareholders’ equity increased $90.34 million or 2.00%.
The following discussion explains in more detail the changes in financial condition by major category.
58
Table of Contents
Cash and Cash Equivalents
Cash and cash equivalents at March 31, 2023 increased $742.04 million or 63.06% from year-end 2022. In particular, interest-bearing deposits with other banks increased $726.15 million or 82.38% as United placed more cash in an interest-bearing account with the Federal Reserve while cash and due from banks increased $15.86 million or 5.39%. Federal funds sold increased $34 thousand or 3.15%. During the first three months of 2023, net cash of $118.15 million and $91.43 million were provided by operating and investing activities, respectively, while net cash of $532.45 million was provided by financing activities. See the unaudited Consolidated Statements of Cash Flows for data on cash and cash equivalents provided and used in operating, investing and financing activities for the first three months of 2023 and 2022.
Securities
Total investment securities at March 31, 2023 decreased $95.02 million or 1.95%. Securities available for sale decreased $122.51 million or 2.70%. This change in securities available for sale reflects $7.86 million in purchases, $186.17 million in sales, maturities and calls of securities and an increase of $58.88 million in market value. The majority of the purchase activity was related to obligations of U.S. Government corporations and agencies. Equity securities were $7.79 million at March 31, 2023, an increase of $163 thousand or 2.14% due mainly to a net increase in fair value. Other investment securities increased $27.33 million or 8.49% from year-end 2022 due to purchases of Federal Home Loan Bank (“FHLB”) stock.
The following table summarizes the changes in the available for sale securities since year-end 2022:
(Dollars in thousands) | March 31 2023 |
December 31 2022 |
$ Change | % Change | ||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | 531,170 | $ | 529,492 | $ | 1,678 | 0.32 | % | ||||||||
State and political subdivisions |
721,974 | 709,530 | 12,444 | 1.75 | % | |||||||||||
Mortgage-backed securities |
1,813,416 | 1,849,470 | (36,054 | ) | (1.95 | %) | ||||||||||
Asset-backed securities |
897,127 | 911,611 | (14,484 | ) | (1.59 | %) | ||||||||||
Single issue trust preferred securities |
15,838 | 16,284 | (446 | ) | (2.74 | %) | ||||||||||
Other corporate securities |
439,888 | 525,538 | (85,650 | ) | (16.30 | %) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total available for sale securities, at fair value |
$ | 4,419,413 | $ | 4,541,925 | $ | (122,512 | ) | (2.70 | %) | |||||||
|
|
|
|
|
|
|
|
The following table summarizes the changes in the held to maturity securities since year-end 2022:
(Dollars in thousands) | March 31 2023 |
December 31 2022 |
$ Change | % Change | ||||||||||||
State and political subdivisions |
$ | 982 | (1) | $ | 982 | (1) | $ | 0 | 0.00 | % | ||||||
Other corporate securities |
20 | 20 | 0 | 0.00 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total held to maturity securities, at amortized cost |
$ | 1,002 | $ | 1,002 | $ | 0 | 0.00 | % | ||||||||
|
|
|
|
|
|
|
|
(1) | net of allowance for credit losses of $18 thousand. |
At March 31, 2023, gross unrealized losses on available for sale securities were $411.19 million. Securities with the most significant gross unrealized losses at March 31, 2023 consisted primarily of agency residential mortgage-backed securities, state and political subdivision securities, agency commercial mortgage-backed securities, asset-backed securities and corporate securities.
As of March 31, 2023, United’s available for sale mortgage-backed securities had an amortized cost of $2.05 billion, with an estimated fair value of $1.81 billion. The portfolio consisted primarily of $1.34 billion in agency residential mortgage-backed securities with a fair value of $1.17 billion, $121.00 million in non-agency residential mortgage-backed securities with an estimated fair value of $110.75 million, and $594.15 million in commercial agency mortgage-backed securities with an estimated fair value of $537.01 million.
59
Table of Contents
As of March 31, 2023, United’s available for sale state and political subdivisions securities had an amortized cost of $812.02 million, with an estimated fair value of $721.97 million. The portfolio relates to securities issued by various municipalities located throughout the United States, and no securities within the portfolio were rated below investment grade as of March 31, 2023.
As of March 31, 2023, United’s available for sale corporate securities had an amortized cost of $1.42 billion, with an estimated fair value of $1.35 billion. The portfolio consisted of $17.35 million in single issue trust preferred securities with an estimated fair value of $15.84 million. In addition to the single issue trust preferred securities, the Company held positions in various other corporate securities, including asset-backed securities with an amortized cost of $922.89 million and a fair value of $897.13 million and other corporate securities, with an amortized cost of $477.36 million and a fair value of $439.89 million.
United’s available for sale single issue trust preferred securities had a fair value of $15.84 million as of March 31, 2023. Of the $15.84 million, $7.69 million or 48.58% were investment grade; $3.06 million or 19.29% were split rated; and $5.09 million or 32.14% were unrated. The two largest exposures accounted for 76.10% of the $15.84 million. These included Truist Bank at $6.96 million and Emigrant Bank at $5.09 million. All single issue trust preferred securities are currently receiving full scheduled principal and interest payments.
During the first quarter of 2023, United did not recognize any credit losses on its available for sale investment securities. Management does not believe that any individual security with an unrealized loss as of March 31, 2023 is impaired. United believes the decline in value resulted from changes in market interest rates, credit spreads and liquidity, not a deterioration of credit. Based on a review of each of the securities in the available for sale investment portfolio, management concluded that it was more-likely-than-not that it would be able to realize the cost basis investment and appropriate interest payments on such securities. United has the intent and the ability to hold these securities until such time as the value recovers or the securities mature. As of March 31, 2023, there was no allowance for credit losses related to the Company’s available for sale securities. However, United acknowledges that any securities in an unrealized loss position may be sold in future periods in response to significant, unanticipated changes in asset/liability management decisions, unanticipated future market movements or business plan changes.
Further information regarding the amortized cost and estimated fair value of investment securities, including remaining maturities as well as a more detailed discussion of management’s impairment analysis, is presented in Note 2 to the unaudited Notes to Consolidated Financial Statements.
Loans Held for Sale
Loans held for sale were $68.18 million at March 31, 2023, an increase of $11.30 million or 19.86% from year-end 2022. Loan originations in the secondary market exceeded sales during the first three months of 2023. Loan originations for the first three months of 2023 were $177.81 million while loans sales were $166.51 million.
Portfolio Loans
Loans, net of unearned income, increased $53.99 million or less than 1%. Since year-end 2022, commercial, financial and agricultural loans increased $130.26 million or 1.12% as a result of a $231.89 million or 2.89% increase in commercial real estate loans which was partially offset by a $101.63 million or 2.81% decrease in commercial loans (not secured by real estate). Construction and land development loans decreased $118.72 million or 4.06%, residential real estate loans increased $96.58 million or 2.07%, and consumer loans decreased $57.38 million or 4.20% due to a decrease in indirect automobile financing.
60
Table of Contents
The following table summarizes the changes in the major loan classes since year-end 2022:
(Dollars in thousands) | March 31 2023 |
December 31 2022 |
$ Change | % Change | ||||||||||||
Loans held for sale |
$ | 68,176 | $ | 56,879 | $ | 11,297 | 19.86 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Commercial, financial, and agricultural: |
||||||||||||||||
Owner-occupied commercial real estate |
$ | 1,708,200 | $ | 1,724,927 | $ | (16,727 | ) | (0.97 | %) | |||||||
Nonowner-occupied commercial real estate |
6,535,589 | 6,286,974 | 248,615 | 3.95 | % | |||||||||||
Other commercial loans |
3,510,937 | 3,612,568 | (101,631 | ) | (2.81 | %) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial, financial, and agricultural |
$ | 11,754,726 | $ | 11,624,469 | $ | 130,257 | 1.12 | % | ||||||||
Residential real estate |
4,759,488 | 4,662,911 | 96,577 | 2.07 | % | |||||||||||
Construction & land development |
2,808,253 | 2,926,971 | (118,718 | ) | (4.06 | %) | ||||||||||
Consumer: |
||||||||||||||||
Bankcard |
8,731 | 9,273 | (542 | ) | (5.84 | %) | ||||||||||
Other consumer |
1,299,700 | 1,356,539 | (56,839 | ) | (4.19 | %) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total gross loans |
$ | 20,630,898 | $ | 20,580,163 | $ | 50,735 | 0.25 | % | ||||||||
Less: Unearned income |
(18,739 | ) | (21,997 | ) | 3,258 | (14.81 | %) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Loans, net of unearned income |
$ | 20,612,159 | $ | 20,558,166 | $ | 53,993 | 0.26 | % | ||||||||
|
|
|
|
|
|
|
|
For a further discussion of loans see Note 4 to the unaudited Notes to Consolidated Financial Statements.
Other Assets
Other assets decreased $20.57 million or 6.76% from year-end 2022. Deferred tax assets decreased $16.60 million due to an increase in the fair value of available-for-sale securities, income tax receivable decreased $5.54 million due to timing differences, and core deposit intangibles decreased $1.28 million due to amortization. In addition, derivative assets decreased $316 thousand due to a decrease in fair value. Partially offsetting these decreases was an increase $2.03 million in other real estate owned properties (“OREO”).
Deposits
Deposits represent United’s primary source of funding. Total deposits at March 31, 2023 decreased $18.58 million or less than 1%. In terms of composition, noninterest-bearing deposits decreased $492.02 million or 6.83% while interest-bearing deposits increased $473.44 million or 3.13% from December 31, 2022.
Noninterest-bearing deposits consist of demand deposit and noninterest bearing money market (“MMDA”) account balances. The $492.02 million decrease in noninterest-bearing deposits was due mainly to a $400.93 million or 7.41% decrease in commercial noninterest-bearing deposits and a $33.74 million or 2.26% decrease in personal noninterest-bearing deposits. In addition, items in-process decreased $114.65 million. Partially offsetting these decreases in noninterest-bearing deposits was an increase in public noninterest-bearing deposits of $13.64 million or 7.18%.
Interest-bearing deposits consist of interest-bearing checking (“NOW”), regular savings, interest-bearing MMDA, and time deposit account balances. NOW accounts decreased $273.97 million or 5.35% since year-end 2022 as the result of decreases of $263.59 million in personal NOW accounts and $58.35 million in public funds NOW accounts, partially offset by a $42.81 million increase in commercial NOW accounts. Regular savings accounts decreased $99.48 million or 5.81% mainly as a result of a $88.78 million decrease in personal savings accounts and a $10.20 million decrease in commercial savings accounts. Interest-bearing MMDAs decreased $119.10 million or 1.89%. In particular, personal MMDAs decreased $250.78 million while commercial MMDAs increased $126.91 million. Public funds MMDAs increased $4.77 million.
61
Table of Contents
Time deposits under $100,000 increased $77.27 million or 9.16% from year-end 2022. This increase in time deposits under $100,000 was the result of a $78.24 million increase in fixed rate Certificates of Deposits (“CDs”) under $100,000, and a $2.96 million increase in Certificate of Deposit Account Registry Service (“CDARS”) under $100,000. CDs under $100,000 obtained through the use of deposit listing services decreased $1.87 million.
Since year-end 2022, time deposits over $100,000 increased $887.84 million or 76.22% as brokered certificates of deposits increased $482.60 million, fixed rate CDs increased $365.39 million, and CDARS over $100,000 increased $41.69 million.
The table below summarizes the changes by deposit category since year-end 2022:
(Dollars in thousands) | March 31 2023 |
December 31 2022 |
$ Change | % Change | ||||||||||||
Demand deposits |
$ | 6,707,660 | $ | 7,199,678 | $ | (492,018 | ) | (6.83 | %) | |||||||
Interest-bearing checking |
4,842,996 | 5,116,966 | (273,970 | ) | (5.35 | %) | ||||||||||
Regular savings |
1,579,695 | 1,678,302 | (98,607 | ) | (5.88 | %) | ||||||||||
Money market accounts |
6,180,307 | 6,299,404 | (119,097 | ) | (1.89 | %) | ||||||||||
Time deposits under $100,000 |
921,224 | 843,950 | 77,274 | 9.16 | % | |||||||||||
Time deposits over $100,000 (1) |
2,052,704 | 1,164,866 | 887,838 | 76.22 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total deposits |
$ | 22,284,586 | $ | 22,303,166 | $ | (18,580 | ) | (0.08 | %) | |||||||
|
|
|
|
|
|
|
|
(1) | Includes time deposits of $250,000 or more of $651,807 and $454,477 at March 31, 2023 and December 31, |
2022, respectively.
Borrowings
Total borrowings at March 31, 2023 increased $599.84 million or 25.43% since year-end 2022. During the first three months of 2023, short-term borrowings increased $9.40 million or 5.85% due to an increase in securities sold under agreements to repurchase. Long-term borrowings increased $590.45 million or 26.87% from year-end 2022 due to additional advances obtained from the FHLB during the first quarter of 2023.
The table below summarizes the change in the borrowing categories since year-end 2022:
(Dollars in thousands) | March 31 2023 |
December 31 2022 |
$ Change | % Change | ||||||||||||
Short-term securities sold under agreements to repurchase |
$ | 170,094 | $ | 160,698 | $ | 9,396 | 5.85 | % | ||||||||
Long-term FHLB advances |
2,510,703 | 1,910,775 | 599,928 | 31.40 | % | |||||||||||
Subordinated debt |
0 | 9,892 | (9,892 | ) | (100.00 | %) | ||||||||||
Issuances of trust preferred capital securities |
277,400 | 276,989 | 411 | 0.15 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total borrowings |
$ | 2,958,197 | $ | 2,358,354 | $ | 599,843 | 25.43 | % | ||||||||
|
|
|
|
|
|
|
|
For a further discussion of borrowings see Notes 9 and 10 to the unaudited Notes to Consolidated Financial Statements.
Accrued Expenses and Other Liabilities
Accrued expenses and other liabilities at March 31, 2023 increased $13.01 million or 6.86% from year-end 2022. In particular, interest payable increased $7.32 million due to an increase in CDs and FHLB advances and rising interest rates. In addition, business franchise taxes increased $3.20 million and accrued mortgage escrow liabilities increased $7.37 million. Partially offsetting these increases was a decrease of $12.15 million in incentives payables due to payments.
62
Table of Contents
Shareholders’ Equity
Shareholders’ equity at March 31, 2023 was $4.61 billion, which was an increase of $90.34 million or 2.00% from year-end 2022.
Retained earnings increased $49.59 million or 3.15% from year-end 2022. Earnings net of dividends for the first three months of 2023 were $49.59 million.
Accumulated other comprehensive income increased $38.60 million or 11.60% from year-end 2022 due to an increase of $45.16 million in the fair value of United’s available for sale investment portfolio, net of deferred income taxes. Partially offsetting this increase was a $7.16 million decrease in the fair value of cash flow hedges, net of deferred income taxes. The after-tax accretion of pension costs was $602 thousand for the first quarter of 2023.
RESULTS OF OPERATIONS
Overview
The following table sets forth certain consolidated income statement information of United:
Three Months Ended | ||||||||||||
(Dollars in thousands) | March 2023 |
March 2022 |
December 2022 |
|||||||||
Income Statement Summary: |
||||||||||||
Interest income |
$ | 329,303 | $ | 202,795 | $ | 307,741 | ||||||
Interest expense |
94,983 | 11,293 | 58,337 | |||||||||
|
|
|
|
|
|
|||||||
Net interest income |
234,320 | 191,502 | 249,404 | |||||||||
Provision for credit losses |
6,890 | (3,410 | ) | 16,368 | ||||||||
Other income |
32,744 | 46,025 | 30,879 | |||||||||
Other expense |
137,419 | 139,175 | 137,542 | |||||||||
|
|
|
|
|
|
|||||||
Income before income taxes |
122,755 | 101,762 | 126,373 | |||||||||
Income taxes |
24,448 | 20,098 | 26,808 | |||||||||
|
|
|
|
|
|
|||||||
Net income |
$ | 98,307 | $ | 81,664 | $ | 99,765 | ||||||
|
|
|
|
|
|
Net income for the first quarter of 2023 was $98.31 million as compared to earnings of $81.66 million for the first quarter of 2022. Earnings for the first quarter of 2023, as compared to the first quarter of 2022, increased primarily due to higher net interest income as a result of the impact of rising market interest rates on earning assets, organic loan growth and a change in the asset mix to higher earning assets.. Diluted earnings per share were $0.73 for the first quarter of 2023 and $0.60 for the first quarter of 2022. On a linked-quarter basis, net income for the fourth quarter of 2022 was $99.77 million or $0.74 per diluted share.
United’s annualized return on average assets for the first three months of 2023 was 1.35% and return on average shareholders’ equity was 8.72% as compared to 1.13% and 6.96%, respectively, for the first three months of 2022. On a linked-quarter basis, United’s annualized return on average assets for the fourth quarter of 2022 was 1.36% and return on average shareholders’ equity was 8.80%. For the first three months of 2023, United’s annualized return on average tangible equity, a non-GAAP measure, was 14.97%, as compared to 11.63% for the first three months of 2022. On a linked-quarter basis, United’s annualized return on average tangible equity was 15.28% for the fourth quarter of 2022.
63
Table of Contents
Three Months Ended | ||||||||||||
March 31, 2023 |
March 31, 2022 |
December 31, 2022 |
||||||||||
Return on Average Tangible Equity: |
||||||||||||
(a) Net Income (GAAP) |
$ | 98,307 | $ | 81,664 | $ | 99,765 | ||||||
(b) Number of Days |
90 | 90 | 92 | |||||||||
Average Total Shareholders’ Equity (GAAP) |
$ | 4,570,288 | $ | 4,759,780 | $ | 4,498,378 | ||||||
Less: Average Total Intangibles |
(1,907,331 | ) | (1,911,125 | ) | (1,908,656 | ) | ||||||
|
|
|
|
|
|
|||||||
(c) Average Tangible Equity (non-GAAP) |
$ | 2,662,957 | $ | 2,848,655 | $ | 2,589,722 | ||||||
Return on Average Tangible Equity (non-GAAP)\ [(a) / (b)] x 365 / (c)] |
14.97 | % | 11.63 | % | 15.28 | % |
Net interest income for the first quarter of 2023 increased $42.82 million, or 22.36%, to $234.32 million from net interest income of $191.50 million for the first three months of 2022. The increase of $42.82 million in net interest income occurred because total interest income increased $126.51 million while total interest expense increased $83.69 million from the first quarter of 2022. Net interest income for the first quarter of 2023 decreased $15.08 million, or 6.05%, from the fourth quarter of 2022. The decrease of $15.08 million in net interest income occurred because total interest income increased $21.56 million while total interest expense increased $36.65 million from the fourth quarter of 2022.
The provision for credit losses was $6.89 million for the first quarter of 2023 as compared to a net benefit of $3.41 million for the first quarter of 2022. The increase in the provision for credit losses was mainly due to a change in qualitative factors and the impact of reasonable and supportable forecasts of future macroeconomic conditions. On a linked-quarter basis, the provision for credit losses for the first quarter of 2023 declined $9.48 million from $16.37 million for the fourth quarter of 2022 due mainly to less portfolio loan growth is the first quarter of 2023 as compared to the fourth quarter of 2022.
Noninterest income was $32.74 million for the first three months of 2023, a decrease of $13.28 million or 28.86% from the first three months of 2022 due mainly to decreased income from mortgage banking activities mainly due to lower mortgage loan origination and sale volume and a lower margin on loans sold in the secondary market. On a linked-quarter basis, noninterest income for the first quarter of 2023 increased $1.87 million, or 6.04%, from the fourth quarter of 2022. The increase in noninterest income was primarily due to an increase in income from mortgage banking activities mainly due to a higher quarter end loan pipeline valuation.
Noninterest expense for the first three months of 2023 decreased $1.76 million or 1.26% from the first three months of 2022 due mainly to lower employee compensation expense as a result of lower employee commissions and incentives related to mortgage banking production and a lower employee headcount. On a linked-quarter basis, noninterest expense for the first quarter of 2023 was flat from the fourth quarter of 2022, decreasing $123 thousand, or less than 1%.
Income taxes increased $4.35 million or 21.64% for the first three months of 2023 as compared to the first three months of 2022 primarily due to increased earnings and a higher effective tax rate. On a linked-quarter basis, income taxes decreased $2.16 million or 8.12% for the first quarter of 2023 as compared to the fourth quarter of 2022 due mainly to lower earnings and effective tax rate. The effective tax rate was 19.92% and 19.75% and for the first quarter of 2023 and 2022, respectively. The effective tax rate was 21.06% for the fourth quarter of 2022.
64
Table of Contents
Business Segments
United operates in two business segments: community banking and mortgage banking.
Community Banking
Net income attributable to the community banking segment for the first quarter of 2023 was $104.69 million compared to net income of $83.03 million for the first quarter of 2022. The higher net income within the community banking segment was due primarily to increased net interest income. On a linked quarter basis, net income attributable to the community banking segment for the first quarter of 2023 decreased $3.80 million from the fourth quarter of 2022 primarily due to a decrease in net interest income.
Net interest income of $236.26 million for the first quarter of 2023 was an increase of $46.58 million or 24.56% from $189.68 million for the first quarter of 2022. Generally, net interest income for the first quarter of 2023 increased from the first quarter of 2022 due mainly the impact of rising market interest rates on earning assets, organic loan growth and a change in the asset mix to higher earning assets. On a linked quarter basis, net interest income for the first quarter of 2023 decreased $13.50 million from the fourth quarter of 2022 primarily due to higher interest expense driven by deposit rate repricing and higher average balances of long-term borrowings.
The provision for credit losses was $6.89 million for the first quarter of 2023 as compared to a net benefit of $3.41 million for the first quarter of 2022, an increase of $10.30 million. As previously mentioned, the increase in the provision for credit losses was mainly due to a change in qualitative factors and the impact of reasonable and supportable forecasts of future macroeconomic conditions. On a linked-quarter basis, the provision for credit losses for the first quarter of 2023 declined $9.48 million from $16.37 million for the fourth quarter of 2022 due mainly to less portfolio loan growth in the first quarter of 2023 as compared to the fourth quarter of 2022.
Noninterest income decreased $731 thousand or 2.94% for the first quarter of 2023 to $24.17 million as compared to $24.90 million for the first quarter of 2022. The decrease was due mainly to declines in fees from deposit services and fees from brokerage services. On a linked quarter basis, noninterest income for the first quarter of 2023 increased $614 thousand from the fourth quarter of 2022 due mainly to a higher amount of income from bank-owned life insurance (“BOLI”) policies.
Noninterest expense was $122.79 million for the first quarter of 2023, compared to $114.54 million for the same period of 2022. The increase of $8.25 million in noninterest expense was primarily attributable to an increase in Federal Deposit Insurance Corporation (“FDIC”) expense due to a higher assessment rate. On a linked quarter basis, noninterest expense for the first quarter of 2023 increased $3.33 million from the fourth quarter of 2022 due mainly to higher employee benefits costs and FDIC insurance expense.
Mortgage Banking
The mortgage banking segment reported a net loss of $1.68 million for the first quarter of 2023, compared to net income of $209 thousand for the first quarter of 2022 and a net loss of $2.94 million for the fourth quarter of 2022.
Noninterest income, which consists mainly of realized and unrealized gains associated with the fair value of commitments and loans held for sale, was $10.86 million for the first quarter of 2023, compared to $23.40 million for the first quarter of 2022. The decrease of $12.54 million in the first quarter of 2023 was due mainly to decreased sales of mortgage loans in the secondary market primarily as a result of a rising interest rate environment. On a linked quarter basis, noninterest income for the first quarter of 2023 increased $168 thousand from the fourth quarter mainly due to a higher quarter end loan pipeline valuation.
65
Table of Contents
Noninterest expense was $15.09 million for the first three months of 2023, a decrease of $10.36 million from $25.45 million for the first three months of 2022. Noninterest expense for the fourth quarter of 2022 was $17.10 million, a decrease of $2.01 million from the first quarter of 2023. Noninterest expense consists mainly of salaries, commissions and benefits of mortgage segment employees. The decreases mentioned above were due mainly to lower employee commissions and incentives related to the decreased mortgage banking production.
The following discussion explains in more detail the consolidated results of operations by major category.
Net Interest Income
Net interest income represents the primary component of United’s earnings. It is the difference between interest income from earning assets and interest expense incurred to fund these assets. Net interest income is impacted by changes in the volume and mix of interest-earning assets and interest-bearing liabilities, as well as changes in market interest rates. Such changes, and their impact on net interest income in 2023 and 2022, are presented below.
Net interest income for the first quarter of 2023 was $234.32 million, which was an increase of $42.82 million or 22.36% from the first quarter of 2022. The $42.82 million increase in net interest income occurred because total interest income increased $126.51 million while total interest expense increased $83.69 million from the first quarter of 2022. On a linked-quarter basis, net interest income for the first quarter of 2023 decreased $15.08 million, or 6.05%, from the fourth quarter of 2022. The $15.08 million decrease in net interest income occurred because total interest income increased $21.56 million while total interest expense increased $36.65 million from the fourth quarter of 2022.
For the purpose of this remaining discussion, net interest income is presented on a tax-equivalent basis to provide a comparison among all types of interest earning assets. The tax-equivalent basis adjusts for the tax-favored status of income from certain loans and investments. Although this is a non-GAAP measure, United’s management believes this measure is more widely used within the financial services industry and provides better comparability of net interest income arising from taxable and tax-exempt sources. United uses this measure to monitor net interest income performance and to manage its balance sheet composition.
Tax-equivalent net interest income for the first quarter of 2023 was $235.46 million, which was an increase of $42.84 million or 22.24% from the first quarter of 2022. The increase in net interest income and tax-equivalent net interest income was primarily due to the impact of rising market interest rates on earning assets, organic loan growth and a change in the asset mix to higher earning assets. These increases were partially offset by higher interest expense primarily driven by deposit rate repricing and higher average balances of long-term borrowings as well as lower income from Paycheck Protection Program (“PPP”) loan fees and acquired loan accretion. The interest rate spread for the first quarter of 2023 increased 4 basis points from the first quarter of 2022 to 2.93% due to a 194 basis point increase in the average yield on earning assets partially offset by a 190 basis point increase in the average cost of funds. Average earning assets for the first quarter of 2023 increased $125.32 million, or less than 1%, from the first quarter of 2022 due to a $2.13 billion increase in average net loans mostly offset by a $2.09 billion decrease in average short-term investments. The average yield on interest-bearing deposits increased 161 basis points to 1.83% from the first quarter of 2022. Average long-term borrowings increased $1.60 billion, or 195.83%, from the first quarter of 2022. Net PPP loan fee income was $210 thousand and $4.10 million for the first quarter of 2023 and 2022, respectively, a decrease of $3.89 million. Acquired loan accretion income was $3.12 million and $4.14 million for the first quarter of 2023 and 2022, respectively, a decrease of $1.02 million. The net interest margin of 3.63% for the first quarter of 2023 was an increase of 64 basis points from the net interest margin of 2.99% for the first quarter of 2022.
On a linked-quarter basis, tax-equivalent net interest income for the first quarter of 2023 decreased $15.10 million, or 6.03%, from the fourth quarter of 2022. The decrease in net interest income and tax-equivalent net interest income was primarily due to higher interest expense driven by deposit rate repricing and higher average balances of long-term borrowings as well as lower acquired loan accretion income. This decrease in net interest income and tax-equivalent net interest income was partially offset by higher interest income on earning assets driven by rising market interest rates and a change in the asset mix to higher earning assets. The interest rate spread for the first quarter of 2023 decreased 47 basis points from the fourth quarter of 2022 to 2.93% due to an 80 basis point increase in the average cost of funds partially offset
66
Table of Contents
by a 33 basis point increase in the yield on earning assets. The average yield on interest-bearing deposits increased 67 basis points to 1.83% from the fourth quarter of 2022. Average long-term borrowings increased $890.10 million, or 58.26%, from the fourth quarter of 2022. Acquired loan accretion income decreased $1.59 million to $3.12 million for the first quarter of 2023. The average yield on net loans and loans held for sale increased 37 basis points to 5.55% from the fourth quarter of 2022. An increase in average earning assets of $435.44 million, or 1.69%, from the fourth quarter of 2022 was driven by an increase in average net loans of $327.94 million and an increase of $199.98 million in average short-term investments partially offset by a decrease of $92.48 million in average investment securities. The net interest margin of 3.63% for the first quarter of 2023 was a decrease of 24 basis points from the net interest margin of 3.87% for the fourth quarter of 2022.
United’s tax-equivalent net interest income also includes the impact of acquisition accounting fair value adjustments. The following table provides the discount/premium and net accretion impact to tax-equivalent net interest income for the three months ended March 31, 2023, March 31, 2022 and December 31, 2022:
Three Months Ended | ||||||||||||
(Dollars in thousands) | March 31 2023 |
March 31 2022 |
December 31 2022 |
|||||||||
Loan accretion |
$ | 3,119 | $ | 4,139 | $ | 4,713 | ||||||
Certificates of deposit |
356 | 1,038 | 437 | |||||||||
Long-term borrowings |
(353 | ) | 159 | (347 | ) | |||||||
|
|
|
|
|
|
|||||||
Total |
$ | 3,122 | $ | 5,336 | $ | 4,803 | ||||||
|
|
|
|
|
|
The following tables reconcile the difference between net interest income and tax-equivalent net interest income for the three months ended March 31, 2023, March 31, 2022 and December 31, 2022.
Three Months Ended | ||||||||||||
(Dollars in thousands) | March 31 2023 |
March 31 2022 |
December 31 2022 |
|||||||||
Net interest income, GAAP basis |
$ | 234,320 | $ | 191,502 | $ | 249,404 | ||||||
Tax-equivalent adjustment (1) |
1,135 | 1,109 | 1,149 | |||||||||
|
|
|
|
|
|
|||||||
Tax-equivalent net interest income |
$ | 235,455 | $ | 192,611 | $ | 250,553 | ||||||
|
|
|
|
|
|
(1) | The tax-equivalent adjustment combines amounts of interest income on federally nontaxable loans and investment securities using the statutory federal income tax rate of 21% for the three months ended March 31, 2023 and 2022 and December 31, 2022. All interest income on loans and investment securities was subject to state income taxes. |
67
Table of Contents
The following table shows the unaudited consolidated daily average balance of major categories of assets and liabilities for the three-month periods ended March 31, 2023 and 2022, respectively, with the interest and rate earned or paid on such amount. The interest income and yields on federally nontaxable loans and investment securities are presented on a tax-equivalent basis using the statutory federal income tax rate of 21% for the three-month period ended March 31, 2023 and 2022. Interest income on all loans and investment securities was subject to state income taxes.
Three Months Ended March 31, 2023 |
Three Months Ended March 31, 2022 |
|||||||||||||||||||||||
(Dollars in thousands) | Average Balance |
Interest (1) |
Avg. Rate (1) |
Average Balance |
Interest (1) |
Avg. Rate (1) |
||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Earning Assets: |
||||||||||||||||||||||||
Federal funds sold and securities purchased under agreements to resell and other short-term investments |
$ | 936,394 | $ | 10,983 | 4.76 | % | $ | 3,028,826 | $ | 2,329 | 0.31 | % | ||||||||||||
Investment Securities: |
||||||||||||||||||||||||
Taxable |
4,404,864 | 36,259 | 3.29 | % | 4,264,820 | 17,505 | 1.64 | % | ||||||||||||||||
Tax-exempt |
387,671 | 2,740 | 2.83 | % | 444,542 | 2,688 | 2.42 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Securities |
4,792,535 | 38,999 | 3.26 | % | 4,709,362 | 20,193 | 1.72 | % | ||||||||||||||||
Loans, net of unearned income (2)(3) |
20,683,610 | 280,456 | 5.49 | % | 18,530,232 | 181,382 | 3.96 | % | ||||||||||||||||
Allowance for loan losses |
(234,809 | ) | (216,016 | ) | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net loans (2)(3) |
20,448,801 | 5.55 | % | 18,314,216 | 4.01 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total earning assets |
26,177,730 | $ | 330,438 | 5.10 | % | 26,052,404 | $ | 203,904 | 3.16 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Other assets |
3,334,559 | 3,292,118 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL ASSETS |
$ | 29,512,289 | $ | 29,344,522 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
Interest-Bearing Funds: |
||||||||||||||||||||||||
Interest-bearing deposits |
$ | 15,186,632 | $ | 68,592 | 1.83 | % | $ | 15,908,260 | $ | 8,561 | 0.22 | % | ||||||||||||
Short-term borrowings |
166,614 | 1,157 | 2.82 | % | 133,987 | 181 | 0.55 | % | ||||||||||||||||
Long-term borrowings |
2,417,999 | 25,234 | 4.23 | % | 817,363 | 2,551 | 1.27 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Interest-Bearing Funds |
17,771,245 | 94,983 | 2.17 | % | 16,859,610 | 11,293 | 0.27 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Noninterest-bearing deposits |
6,897,030 | 7,466,710 | ||||||||||||||||||||||
Accrued expenses and other liabilities |
273,726 | 258,422 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL LIABILITIES |
24,942,001 | 24,584,742 | ||||||||||||||||||||||
SHAREHOLDERS’ EQUITY |
4,570,288 | 4,759,780 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ | 29,512,289 | $ | 29,344,522 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
NET INTEREST INCOME |
$ | 235,455 | $ | 192,611 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
INTEREST SPREAD |
2.93 | % | 2.89 | % | ||||||||||||||||||||
NET INTEREST MARGIN |
3.63 | % | 2.99 | % |
(1) | The interest income and the yields on federally nontaxable loans and investment securities are presented on a tax-equivalent basis using the statutory federal income tax rate of 21%. |
(2) | Nonaccruing loans are included in the daily average loan amounts outstanding. |
(3) | Loans held for sale and leases are included in the daily average loan amounts outstanding. |
68
Table of Contents
The following table shows the unaudited consolidated daily average balance of major categories of assets and liabilities for the three-month periods ended March 31, 2023 and December 31, 2022, respectively, with the interest and rate earned or paid on such amount. The interest income and yields on federally nontaxable loans and investment securities are presented on a tax-equivalent basis using the statutory federal income tax rate of 21% for the three-month period ended March 31, 2023 and December 31, 2022. Interest income on all loans and investment securities was subject to state income taxes.
Three Months Ended March 31, 2023 |
Three Months Ended December 31, 2022 |
|||||||||||||||||||||||
(Dollars in thousands) | Average Balance |
Interest (1) |
Avg. Rate (1) |
Average Balance |
Interest (1) |
Avg. Rate (1) |
||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Earning Assets: |
||||||||||||||||||||||||
Federal funds sold and securities purchased under agreements to resell and other short-term investments |
$ | 936,394 | $ | 10,983 | 4.76 | % | $ | 736,412 | $ | 8,946 | 4.82 | % | ||||||||||||
Investment Securities: |
||||||||||||||||||||||||
Taxable |
4,404,864 | 36,259 | 3.29 | % | 4,508,813 | 34,568 | 3.07 | % | ||||||||||||||||
Tax-exempt |
387,671 | 2,740 | 2.83 | % | 376,198 | 2,717 | 2.89 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Securities |
4,792,535 | 38,999 | 3.26 | % | 4,885,011 | 37,285 | 3.05 | % | ||||||||||||||||
Loans, net of unearned income (2)(3) |
20,683,610 | 280,456 | 5.49 | % | 20,340,792 | 262,659 | 5.13 | % | ||||||||||||||||
Allowance for loan losses |
(234,809 | ) | (219,933 | ) | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net loans (2)(3) |
20,448,801 | 5.55 | % | 20,120,859 | 5.18 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total earning assets |
26,177,730 | $ | 330,438 | 5.10 | % | 25,742,282 | $ | 308,890 | 4.77 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Other assets |
3,334,559 | 3,367,082 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL ASSETS |
$ | 29,512,289 | $ | 29,109,364 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
Interest-Bearing Funds: |
||||||||||||||||||||||||
Interest-bearing deposits |
$ | 15,186,632 | $ | 68,592 | 1.83 | % | $ | 15,166,408 | $ | 44,265 | 1.16 | % | ||||||||||||
Short-term borrowings |
166,614 | 1,157 | 2.82 | % | 154,894 | 874 | 2.24 | % | ||||||||||||||||
Long-term borrowings |
2,417,999 | 25,234 | 4.23 | % | 1,527,904 | 13,198 | 3.43 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Interest-Bearing Funds |
17,771,245 | 94,983 | 2.17 | % | 16,849,206 | 58,337 | 1.37 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Noninterest-bearing deposits |
6,897,030 | 7,507,329 | ||||||||||||||||||||||
Accrued expenses and other liabilities |
273,726 | 254,451 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL LIABILITIES |
24,942,001 | 24,610,986 | ||||||||||||||||||||||
SHAREHOLDERS’ EQUITY |
4,570,288 | 4,498,378 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ | 29,512,289 | $ | 29,109,364 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
NET INTEREST INCOME |
$ | 235,455 | $ | 250,553 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
INTEREST SPREAD |
2.93 | % | 3.40 | % | ||||||||||||||||||||
NET INTEREST MARGIN |
3.63 | % | 3.87 | % |
(1) | The interest income and the yields on federally nontaxable loans and investment securities are presented on a tax-equivalent basis using the statutory federal income tax rate of 21%. |
(2) | Nonaccruing loans are included in the daily average loan amounts outstanding. |
(3) | Loans held for sale and leases are included in the daily average loan amounts outstanding. |
69
Table of Contents
Provision for Credit Losses
The provision for credit losses was $6.89 million for the first quarter of 2023 as compared to a net benefit of $3.41 million for the first quarter of 2022. On a linked-quarter basis, the provision for credit losses for the fourth quarter of 2022 was $16.37 million. United’s provision for credit losses relates to its portfolio of loans and leases, held-to-maturity securities and interest receivable on loans which are discussed in more detail in the following paragraphs.
For the quarter ended March 31, 2023, the provision for loan and lease losses was a $6.89 million as compared to a net benefit of $3.40 million for the quarter ended March 31, 2022. The higher amount of provision expense for the first quarter of 2023 compared to the first quarter of 2022 was mainly due to an increase in qualitative adjustments pertaining to collateral values for dependent loans and the reasonable and supportable forecasts of future macroeconomic conditions. Net charge-offs were $1.15 million for the first quarter of 2023 compared to net recoveries of $1.98 million for the first quarter of 2022. The higher amount of net charge-offs for 2023 as compared to 2022 was primarily due to an increase in charge-offs in 2023 for the consumer loan segment as well as a lower amount of recoveries in 2023 of previously charged-off amounts for the other commercial loan segment. On a linked-quarter basis, the provision for loan and lease losses for the fourth quarter of 2022 was $16.37 million. As previously mentioned, the decline of $9.48 million for the first quarter of 2023 from the fourth quarter of 2022 was due mainly to less portfolio loan growth in the first quarter of 2023 as compared to the fourth quarter of 2022. Net charge-offs were $1.23 million for the fourth quarter of 2022. Annualized net charge-offs as a percentage of average loans and leases, net of unearned income for the first quarter of 2023 were 0.02% as compared to annualized net recoveries of (0.04)% for the first quarter of 2022 and annualized net charge-offs of 0.02% for the fourth quarter of 2022.
The following table shows a summary of United’s nonperforming assets including nonperforming loans and other real estate owned (“OREO”) at March 31, 2023 and December 31, 2022:
(In thousands) | March 31 2023 |
December 31 2022 |
||||||
Nonaccrual loans |
$ | 29,296 | $ | 23,685 | ||||
Loans past due 90 days of more |
13,105 | 15,565 | ||||||
Restructured loans (1) |
n/a | 19,388 | ||||||
|
|
|
|
|||||
Total nonperforming loans |
$ | 42,401 | $ | 58,638 | ||||
Other real estate owned |
4,086 | 2,052 | ||||||
|
|
|
|
|||||
Total nonperforming assets |
$ | 46,487 | $ | 60,690 | ||||
|
|
|
|
Note:
(1) | On January 1, 2023, United adopted ASU 2022-02, “Troubled Debt Restructurings and Vintage Disclosures” prospectively which eliminated the accounting guidance on troubled debt restructurings and enhanced creditors’ disclosure requirements related to loan refinancings and restructurings for borrowers experiencing financial difficulty. After the adoption of ASU 2022-02, United no longer considers accruing restructured loans that are fewer than 90 days past due as nonperforming loans or nonperforming assets. Nonperforming loans and nonperforming assets at December 31, 2022 included $9,127 of restructured loans that were on accruing status and fewer than 90 days past due but classified as nonperforming loans and nonperforming assets. Restructured loans that are on nonaccrual or 90-day past due are included in the above nonperforming loan and nonperforming asset categories at March 31, 2023. |
Restructured loans with an aggregate balance of $7,186 at December 31, 2022 were on nonaccrual status, but are not included in “Nonaccrual loans” above. Restructured loans with an aggregate balance of $3,075 at December 31, 2022 were 90 days past due, but not included in “Loans past due 90 days or more” above.
United maintains an allowance for loan and lease losses and a reserve for lending-related commitments. The combined allowance for loan losses and reserve for lending-related commitments is considered the allowance for credit losses. At March 31, 2023, the allowance for credit losses was $289.28 million as compared to $280.94 million at December 31, 2022.
70
Table of Contents
At March 31, 2023, the allowance for loan and lease losses was $240.49 million as compared to $234.75 million at December 31, 2022. The increase in the allowance for loan and lease losses was due mainly to increased reserves for several loan segments including nonowner-occupied commercial real estate, residential real estate, and construction and loan development. As a percentage of loans and leases, net of unearned income, the allowance for loan losses was 1.17% at March 31, 2023 and 1.14% at December 31, 2022. The ratio of the allowance for loan and lease losses to nonperforming loans and leases or coverage ratio was 567.18% and 400.33% at March 31, 2023 and December 31, 2022, respectively. The increase in this ratio was due mainly to a decline in nonperforming loans.
United continues to evaluate risks which may impact its loan and lease portfolios. Reserves are initially determined based on losses identified from the PD/LGD and Cohort models which utilize the Company’s historical information. Then, any qualitative adjustments are applied to account for the Company’s view of current conditions, the future and other factors.
The first quarter of 2023 qualitative adjustments include analyses of the following:
• | Current conditions – United considered the impact of inflation, interest rates, the regulatory environment due to recent bank failures and geopolitical conflict when making determinations related to factor adjustments for the external environment. United also considered portfolio trends related to economic and business conditions, collateral values for dependent loans; past due, nonaccrual and graded loans and leases; and concentrations of credit. |
• | Reasonable and supportable forecasts – The forecast is determined on a portfolio-by-portfolio basis by relating the correlation of real GDP and the unemployment rate to loss rates to forecasts of those variables. The reasonable and supportable forecast selection is subjective in nature and requires more judgment compared to the other components of the allowance. Assumptions for the economic variables were the following: |
• | The forecast for real GDP in 2023 shifted slightly downward in the first quarter, from a projection of 0.50% for 2023 at the end of 2022 to 0.40% for 2023 with a larger downward shift for 2024, from a projection of 1.60% for 2024 at the end of 2022 to 1.20% for 2024. The unemployment rate remained fairly consistent to the end of 2022 with a steady trend expected throughout 2023 and 2024. |
• | Greater risk of loss is probable in the office portfolio due to continued hybrid and remote work that may be exacerbated by future economic conditions and in the construction portfolio due to weakened economic conditions. |
• | Reversion to historical loss data occurs via a straight-line method during the year following the one-year reasonable and supportable forecast period. |
United’s review of the allowance for loan and lease losses at March 31, 2023 produced increased reserves in three of the four loan categories as compared to December 31, 2022. The allowance related to the commercial, financial & agricultural loan pool increased $3.04 million due to increased outstanding balances and increased reasonable and supportable forecast adjustment particularly as it pertains to office loans. The residential real estate reserve increased $2.25 million due to increased outstanding balances and increased risk of loss for past due, nonaccrual and graded loans. The real estate construction and development loan pool reserve increased $1.65 million due to increased risk of loss for collateral value for dependent loans and increased reasonable and supportable forecast adjustment. The consumer loan pool reserve decreased $1.19 million primarily due to a decrease in outstanding balances.
An allowance is established for estimated lifetime losses for loans that are individually assessed. Nonperforming commercial loans and leases are regularly reviewed to identify expected credit losses. A loan is individually assessed for expected credit losses when the loan does not share similar characteristics with other loans in the portfolio. Measuring expected credit losses of a loan requires judgment and estimates, and the eventual outcomes may differ from those estimates. Expected credit losses are measured based upon the present value of expected future cash flows from the loan discounted at the loan’s effective rate or the fair value of collateral if the loan is collateral dependent. When the selected measure is less than the recorded investment in the loan, an expected credit loss has occurred. The allowance for loans and
71
Table of Contents
leases that were individually assessed was $977 thousand at March 31, 2023 and $1.27 million at December 31, 2022. In comparison to the prior year-end, this element of the allowance decreased $293 thousand due to repayment of individually assessed loans and improved borrowers’ financial conditions such that individual assessments were no longer necessary.
Management believes that the allowance for credit losses of $289.28 million at March 31, 2023 is adequate to provide for expected losses on existing loans and lending-related commitments based on information currently available. United’s loan administration policies are focused on the risk characteristics of the loan portfolio in terms of loan approval and credit quality. The commercial loan portfolio is monitored for possible concentrations of credit in one or more industries. Management has lending limits as a percentage of capital per type of credit concentration in an effort to ensure adequate diversification within the portfolio. Most of United’s commercial loans are secured by real estate located in West Virginia, southeastern Ohio, Pennsylvania, Virginia, Maryland, North Carolina, South Carolina, and the District of Columbia. It is the opinion of management that these commercial loans do not pose any unusual risks and that adequate consideration has been given to these loans in establishing the allowance for credit losses.
The provision for credit losses related to held to maturity securities for the first quarter of 2023 and 2022 was immaterial. The allowance for credit losses related to held to maturity securities was $18 thousand as of March 31, 2023 and December 31, 2022. There was no provision for credit losses recorded on available for sale investment securities for the first quarter of 2023 and 2022 and no allowance for credit losses on available for sale investment securities as of March 31, 2023 and December 31, 2022.
Management is not aware of any potential problem loans or leases, trends or uncertainties, which it reasonably expects, will materially impact future operating results, liquidity, or capital resources which have not been disclosed. Additionally, management has disclosed all known material credits, which cause management to have serious doubts as to the ability of such borrowers to comply with the loan repayment schedules.
Other Income
Other income consists of all revenues, which are not included in interest and fee income related to earning assets. Noninterest income has been and will continue to be an important factor for improving United’s profitability. Recognizing the importance, management continues to evaluate areas where noninterest income can be enhanced.
Noninterest income for the first quarter of 2023 was $32.74 million, a decrease of $13.28 million or 28.86% from the first quarter of 2022. The decrease was due mainly to a decrease in income from mortgage banking activities primarily as a result of a rising interest rate environment and a lower margin on loans sold in the secondary market. Income from mortgage banking activities totaled $6.38 million for the first quarter of 2023 compared to $19.20 million for the first quarter of 2022. The decrease of $12.82 million or 66.76% for the first quarter of 2023 was mainly due to decreased loan sales. Mortgage loan sales were $166.51 million in the first quarter of 2023 as compared to $1.07 billion in the first quarter of 2022. Mortgage loans originated for sale were $177.81 million for the first quarter of 2023 as compared to $903.61 million for the first quarter of 2022.
Fees from deposit services for the first quarter of 2023 decreased $786 thousand or 7.75% from the first quarter of 2022. The decrease was due mainly to lower income from overdraft fees primarily as a result of implemented changes to United’s overdraft policy during the third quarter of 2022.
Fees from trust services for the first quarter of 2023 increased $653 thousand or 15.82% from the first quarter of 2022 due to an increase in managed assets.
On a linked-quarter basis, noninterest income for the first quarter of 2023 increased $1.87 million or 6.04% from the fourth quarter of 2022. This increase was primarily due to an increase of $1.76 million or 38.18% in income from mortgage banking activities mainly due to a higher quarter end loan pipeline valuation. In addition, income from bank-owned life insurance (“BOLI”) increased $489 thousand or 34.88% due to an increase in cash surrender value and fees from brokerage services increased $471 thousand or 12.63% as a result of increased volume.
72
Table of Contents
Other Expenses
Just as management continues to evaluate areas where noninterest income can be enhanced, it strives to improve the efficiency of its operations to reduce costs. Other expenses include all items of expense other than interest expense, the provision for credit losses, and income taxes. Noninterest expense for the first quarter of 2023 was $137.42 million, which was a decrease of $1.76 million or 1.26% from the first quarter of 2022.
Employee compensation for the first quarter of 2023 decreased $7.21 million or 11.51% when compared to the first quarter of 2022. This decrease was due mainly to lower employee commissions and incentives related to a decline in mortgage banking production and a decline in employee headcount.
Employee benefits expense for the first quarter of 2023 increased $584 thousand or 4.54% from the first quarter of 2022. This increase was primarily due to higher amounts of expense for postretirement benefits.
Net occupancy expense for the first quarter of 2023 increased $646 thousand or 5.77% from the first quarter of 2022. This increase was primarily due to higher amounts of building rental, depreciation and utilities expense partially offset by a decrease in maintenance expense.
FDIC expense increased $1.91 million or 71.60% from the first quarter of 2022 due a higher assessment rate.
Other expense for the first quarter of 2023 increased $1.73 million or 5.26% from the first quarter of 2022. Within other expenses, the most significant increases were consulting and legal expenses, business franchise taxes and advertising expense. Partially offsetting these increases were decreases in the expense for the reserve for unfunded commitments and merger expenses.
On a linked-quarter basis, noninterest expense for the first quarter of 2023 was flat from the fourth quarter of 2022, decreasing $123 thousand, or less than 1%. The decrease in noninterest expense was primarily driven by a decrease in employee compensation of $2.12 million, net losses on the sale of OREO properties of $1.11 million and other expense of $2.42 million. The decrease in employee compensation was primarily driven by lower employee commissions related to mortgage banking production and lower employee incentives. The decrease in the other expense was primarily due to a lower reserve for unfunded loan commitments. These decreases were partially offset by increases in employee benefits of $3.14 million and FDIC insurance expense of $1.34 million. The increase in employee benefits was due to a combination of higher Federal Insurance Contributions Act (“FICA”) and postretirement plans’ expense. The increase in FDIC insurance expense was primarily due to a higher assessment rate.
Income Taxes
For the first quarter of 2023, income tax expense was $24.45 million as compared to $20.10 million for the first quarter of 2022. The increase of $4.35 million was primarily due to higher earnings and higher effective tax rate. On a linked-quarter basis, income tax expense decreased $2.16 million primarily due to lower earnings and lower effective tax rate. United’s effective tax rate was 19.92% for the first quarter of 2023, 19.75% for the first quarter of 2022 and 21.06% for the fourth quarter of 2022.
Liquidity and Capital Resources
In the opinion of management, United maintains liquidity that is sufficient to satisfy its depositors’ requirements and the credit needs of its customers. Like all banks, United depends upon its ability to renew maturing deposits and other liabilities on a daily basis and to acquire new funds in a variety of markets. A significant source of funds available to United is “core deposits”. Core deposits include certain demand deposits, statement and special savings and NOW accounts. These deposits
73
Table of Contents
are relatively stable, and they are the lowest cost source of funds available to United. Short-term borrowings have also been a significant source of funds. These include federal funds purchased and securities sold under agreements to repurchase as well as advances from the FHLB. Repurchase agreements represent funds which are obtained as the result of a competitive bidding process.
Liquid assets are cash and those items readily convertible to cash. All banks must maintain sufficient balances of cash and near-cash items to meet the day-to-day demands of customers and United’s cash needs. Other than cash and due from banks, the available for sale securities portfolio and maturing loans are the primary sources of liquidity.
The goal of liquidity management is to ensure the ability to access funding which enables United to efficiently satisfy the cash flow requirements of depositors and borrowers and meet United’s cash needs. Liquidity is managed by monitoring funds’ availability from a number of primary sources. Substantial funding is available from cash and cash equivalents, unused short-term borrowing and a geographically dispersed network of branches providing access to a diversified and substantial retail deposit market.
Short-term needs can be met through a wide array of outside sources such as correspondent and downstream correspondent federal funds and utilization of Federal Home Loan Bank (“FHLB”) advances and the Federal Reserve Bank’s (“FRB”) Discount Window or its newly established Bank Term Funding program during the first quarter of 2023.
Other sources of liquidity available to United to provide long-term as well as short-term funding alternatives, in addition to FHLB advances and FRB programs, are long-term certificates of deposit, lines of credit, borrowings that are secured by bank premises or stock of United’s subsidiaries and issuances of trust preferred securities. In the normal course of business, United through its Asset Liability Committee evaluates these as well as other alternative funding strategies that may be utilized to meet short-term and long-term funding needs.
During the first quarter of 2023, United increased its interest-bearing deposit balance at the FRB by $725.06 million to $1.53 billion. The change in the balance at the FRB was mostly the result of a $599.93 million increase in FHLB advances and $178.31 million of net sales, maturities, and paydowns in the available for sale debt securities portfolio, partly offset by a $18.58 million decrease in total deposits.
For the three months ended March 31, 2023, cash of $118.15 million was provided by operating activities due mainly to net income of $98.31 million. In addition, accrued expenses and other liabilities increased $14.85 million. Net cash of $91.43 million was provided by investing activities which was primarily due to $147.08 million of net proceeds from the sales of investment securities over purchases partially offset by portfolio loan growth of $54.94 million. During the first three months of 2023, net cash of $532.45 million was provided by financing activities due primarily to net advances of $600.00 million in FHLB borrowings partially offset by cash dividends paid of $48.65 million, a decline in deposits of $18.23 million and cash paid of $10.25 million to redeem subordinated debt during the quarter. The net effect of the cash flow activities was an increase in cash and cash equivalents of $742.04 million for the first three months of 2023.
At March 31, 2023, United had an unused borrowing amount at the FHLB of approximately $5.82 billion subject to delivery of collateral after certain trigger points, $2.20 billion without the delivery of additional collateral. United has various unused lines of credit available from certain of its correspondent banks in the aggregate amount of $230 million, all of which was available at March 31, 2023. United also has a $20 million unsecured, revolving line of credit with an unrelated financial institution to provide for general liquidity needs, all of which was available at March 31, 2023. At March 31, 2023, United’s borrowing capacity for the FRB Discount Window was $2.84 billion. United did not have any borrowings from the FRB’s Discount Window, or its new Bank Term Funding Program, during the first quarter of 2023.
United anticipates it can meet its obligations over the next 12 months and has no material commitments for capital expenditures. United also has lines of credit available. See Notes 9 and 10 to the accompanying unaudited Notes to Consolidated Financial Statements for more details regarding the amounts available to United under lines of credit.
74
Table of Contents
The Asset Liability Committee monitors liquidity to ascertain that a liquidity position within certain prescribed parameters is maintained. No changes are anticipated in the policies of United’s Asset Liability Committee.
United’s capital position is financially sound. United seeks to maintain a proper relationship between capital and total assets to support growth and sustain earnings. United has historically generated attractive returns on shareholders’ equity. United is well-capitalized based upon regulatory guidelines. United’s risk-based capital ratio is 14.70% at March 31, 2023 while its Common Equity Tier 1 capital, Tier 1 capital and leverage ratios are 12.53%, 12.53% and 10.78%, respectively. The March 31, 2023 ratios reflects United’s election of a five-year transition provision, allowed by the Federal Reserve Board and other federal banking agencies in response to the COVID-19 pandemic, to delay for two years the full impact of CECL on regulatory capital, followed by a three-year transition period. The regulatory requirements for a well-capitalized financial institution are a risk-based capital ratio of 10.0%, a Common Equity Tier 1 capital ratio of 6.5%, a Tier 1 capital ratio of 8.0% and a leverage ratio of 5.0%.
Total shareholders’ equity was $4.61 billion at March 31, 2023, which was an increase of $90.34 million or 2.00% from December 31, 2022. This increase is primarily due to increases of $49.59 million in retained earnings (net income less dividends declared) and $38.60 million in accumulated other comprehensive income due mainly to an after-tax increase in the fair value of available for sale securities.
United’s equity to assets ratio was 15.26% at March 31, 2023 as compared to 15.31% at December 31, 2022. The primary capital ratio, capital and reserves to total assets and reserves, was 16.07% at March 31, 2023 as compared to 16.11% at December 31, 2022. United’s average equity to average asset ratio was 15.49% for the first quarter of 2023 as compared to 16.22% the first quarter of 2022. All of these financial measurements reflect a financially sound position.
During the first quarter of 2023, United’s Board of Directors declared a cash dividend of $0.36 per share. Total cash dividends declared were $48.72 million for the first quarter of 2023 which was a decrease of $546 thousand or 1.11% from dividends declared of $49.27 million for the first quarter of 2022.
Item 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
The objective of United’s Asset Liability Management function is to maintain consistent growth in net interest income within United’s policy guidelines. This objective is accomplished through the management of balance sheet liquidity and interest rate risk exposures due to changes in economic conditions, interest rate levels and customer preferences.
Interest Rate Risk
Management considers interest rate risk to be United’s most significant market risk. Interest rate risk is the exposure to adverse changes in United’s net interest income as a result of changes in interest rates. United’s earnings are largely dependent on the effective management of interest rate risk.
Management of interest rate risk focuses on maintaining consistent growth in net interest income within Board-approved policy limits. United’s Asset/Liability Management Committee (“ALCO”), which includes senior management representatives and reports to the Board of Directors, monitors and manages interest rate risk to maintain an acceptable level of change to net interest income as a result of changes in interest rates. Policy established for interest rate risk is stated in terms of the change in net interest income over a one-year and two-year horizon given an immediate and sustained increase or decrease in interest rates. The current limits approved by the Board of Directors are structured on a staged basis with each stage requiring specific actions.
United employs a variety of measurement techniques to identify and manage its exposure to changing interest rates. One such technique utilizes an earnings simulation model to analyze the sensitivity of net interest income to movements in interest rates. The model is based on actual cash flows and repricing characteristics for on and off-balance sheet instruments and incorporates market-based assumptions regarding the impact of changing interest rates on the prepayment rate of certain
75
Table of Contents
assets and liabilities. The model also includes executive management projections for activity levels in product lines offered by United. Assumptions based on the historical behavior of deposit rates and balances in relation to changes in interest rates are also incorporated into the model. Rate scenarios could involve parallel or nonparallel shifts in the yield curve, depending on historical, current, and expected conditions, as well as the need to capture any material effects of explicit or embedded options. These assumptions are inherently uncertain and, as a result, the model cannot precisely measure net interest income or precisely predict the impact of fluctuations in interest rates on net interest income. Actual results will differ from simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and management’s strategies.
Interest sensitive assets and liabilities are defined as those assets or liabilities that mature or are repriced within a designated time frame. The principal function of managing interest rate risk is to maintain an appropriate relationship between those assets and liabilities that are sensitive to changing market interest rates. The difference between rate sensitive assets and rate sensitive liabilities for specified periods of time is known as the “GAP.” Earnings-simulation analysis captures not only the potential of these interest sensitive assets and liabilities to mature or reprice, but also the probability that they will do so. Moreover, earnings-simulation analysis considers the relative sensitivities of these balance sheet items and projects their behavior over an extended period of time. United closely monitors the sensitivity of its assets and liabilities on an on-going basis and projects the effect of various interest rate changes on its net interest margin.
The following table shows United’s estimated earnings sensitivity profile as of March 31, 2023 and December 31, 2022:
Change in Interest Rates (basis points) |
Percentage Change in Net Interest Income | |||||||
March 31, 2023 | December 31, 2022 | |||||||
+200 |
(6.71 | %) | (6.83 | %) | ||||
+100 |
(2.84 | %) | (3.00 | %) | ||||
-100 |
1.52 | % | 2.12 | % | ||||
-200 |
1.45 | % | 2.16 | % |
At March 31, 2023, given an immediate, sustained 100 basis point upward shock to the yield curve used in the simulation model, net interest income for United is estimated to decrease by 2.84% over one year as compared to a decrease by 3.00% at December 31, 2022. A 200 basis point immediate, sustained upward shock in the yield curve would decrease net interest income by an estimated 6.71% over one year as of March 31, 2023, as compared to a decrease of 6.83% as of December 31, 2022. A 100 basis point immediate, sustained downward shock in the yield curve would increase net interest income by an estimated 1.52% over one year as of March 31, 2023 as compared to an increase of 2.12%, over one year as of December 31, 2022. A 200 basis point immediate, sustained downward shock in the yield curve would decrease net interest income by an estimated 1.45% over one year as of March 31, 2023 as compared to an increase of 2.16% over one year as of December 31, 2022.
In addition to the one year earnings sensitivity analysis, a two-year analysis is also performed. Compared to the one year analysis, United is projected to show improved performance in year two within the upward rate shock scenarios. Given an immediate, sustained 100 basis point upward shock to the yield curve used in the simulation model, net interest income for United is estimated to increase by 0.55% in year two as of March 31, 2023. A 200 basis point immediate, sustained upward shock in the yield curve would decrease net interest income by an estimated 0.19% in year two as of March 31, 2023. A 100 basis point immediate, sustained downward shock in the yield curve would decrease net interest income by an estimated 2.34% in year two as of March 31, 2023. A 200 basis point immediate, sustained downward shock in the yield curve would decrease net interest income by an estimated 8.65% in year two as of March 31, 2023.
This analysis does not include the potential increased refinancing activities, which should lessen the negative impact on net income from falling rates. While it is unlikely market rates would immediately move 100 or 200 basis points upward or downward on a sustained basis, this is another tool used by management and the Board of Directors to gauge interest rate risk. All of these estimated changes in net interest income are and were within the policy guidelines established by the Board of Directors.
76
Table of Contents
To further aid in interest rate management, United’s subsidiary bank is a member of the Federal Home Loan Bank (“FHLB”). The use of FHLB advances provides United with a low risk means of matching maturities of earning assets and interest-bearing funds to achieve a desired interest rate spread over the life of the earning assets. In addition, United uses credit with large regional banks and trust preferred securities to provide funding.
As part of its interest rate risk management strategy, United may use derivative instruments to protect against adverse price or interest rate movements on the value of certain assets or liabilities and on future cash flows. These derivatives commonly consist of interest rate swaps, caps, floors, collars, futures, forward contracts, written and purchased options. Interest rate swaps obligate two parties to exchange one or more payments generally calculated with reference to a fixed or variable rate of interest applied to the notional amount. United accounts for its derivative activities in accordance with the provisions of ASC Topic 815, “Derivatives and Hedging.”
Extension Risk
A key feature of most mortgage loans is the ability of the borrower to repay principal earlier than scheduled. This is called a prepayment. Prepayments arise primarily due to sale of the underlying property, refinancing, or foreclosure. In general, declining interest rates tend to increase prepayments, and rising interest rates tend to slow prepayments. Like other fixed-income securities, when interest rates rise, the value of mortgage- related securities generally declines. The rate of prepayments on underlying mortgages will affect the price and volatility of mortgage-related securities and may shorten or extend the effective maturity of the security beyond what was anticipated at the time of purchase. If interest rates rise, United’s holdings of mortgage-related securities may experience reduced returns if the borrowers of the underlying mortgages pay off their mortgages later than anticipated. This is generally referred to as extension risk.
At March 31, 2023, United’s mortgage related securities portfolio had an amortized cost of $2.1 billion, of which approximately $907.1 million or 44% were fixed rate collateralized mortgage obligations (“CMOs”). These fixed rate CMOs consisted primarily of planned amortization class (PACs), sequential-pay and accretion directed (“VADMs”) bonds having an average life of approximately 5.6 years and a weighted average yield of 2.13%, under current projected prepayment assumptions. These securities are expected to have moderate extension risk in a rising rate environment. Current models show that an immediate, sustained upward shock of 300 basis points, the average life of these securities would only extend to 6.6 years. The projected price decline of the fixed rate CMO portfolio in rates up 300 basis points would be 15.5%, or less than the price decline of a 7-year treasury note. By comparison, the price decline of a 30-year 5% current coupon mortgage backed security (“MBS”) in rates higher by 300 basis points would be approximately 14.2%.
United had approximately $571.2 million in fixed rate commercial mortgage backed Securities (“CMBS”) with a projected yield of 2.00% and a projected average life of 4.8 years on March 31, 2023. This portfolio consisted primarily of Freddie Mac Multifamily K securities and Fannie Mae Delegated Underwriting and Servicing (“DUS”) securities with a weighted average maturity (“WAM”) of 8.1 years.
United had approximately $26.8 million in 15-year mortgage backed securities with a projected yield of 2.01% and a projected average life of 4.7 years as of March 31, 2023. This portfolio consisted of seasoned 15-year mortgage paper with a weighted average loan age (“WALA”) of 3.5 years and a WAM of 11.8 years.
United had approximately $347.2 million in 20-year mortgage backed securities with a projected yield of 1.82% and a projected average life of 7.1 years on March 31, 2023. This portfolio consisted of seasoned 20-year mortgage paper with a WALA of 2.1 years and a WAM of 17.8 years.
United had approximately $167 million in 30-year mortgage backed securities with a projected yield of 2.59% and a projected average life of 7.9 years on March 31, 2023. This portfolio consisted of seasoned 30-year mortgage paper with a WALA of 3.8 years and a WAM of 24.6 years.
The remaining 2% of the mortgage related securities portfolio on March 31, 2023, included floating rate CMO, CMBS and mortgage backed securities.
77
Table of Contents
Item 4. | CONTROLS AND PROCEDURES |
Evaluation of Disclosure Controls and Procedures
As of March 31, 2023, an evaluation was performed under the supervision of and with the participation of United’s management, including the Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of the design and operation of United’s disclosure controls and procedures. Based on that evaluation, United’s management, including the CEO and CFO, concluded that United’s disclosure controls and procedures as of March 31, 2023 were effective in ensuring that information required to be disclosed in the Quarterly Report on Form 10-Q was recorded, processed, summarized and reported within the time period required by the Securities and Exchange Commission’s rules and forms.
Limitations on the Effectiveness of Controls
United’s management, including the CEO and CFO, does not expect that United’s disclosure controls and internal controls will prevent all errors and fraud. While United’s disclosure controls and procedures are designed to provide reasonable assurance of achieving their objective, a control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls.
Changes in Internal Controls
There have been no changes in United’s internal control over financial reporting (as defined in Rules 13a-15(e) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended March 31, 2023, or in other factors that have materially affected or are reasonably likely to materially affect United’s internal control over financial reporting.
78
Table of Contents
PART II - OTHER INFORMATION
Item 1. | LEGAL PROCEEDINGS |
United and its subsidiaries are currently involved in various legal proceedings in the normal course of business. Management is vigorously pursuing all its legal and factual defenses and, after consultation with legal counsel, believes that all such litigation will be resolved with no material effect on United’s financial position.
Item 1A. | RISK FACTORS |
In addition to the other information set forth in this report, please refer to United’s Annual Report on Form 10-K for the year ended December 31, 2022 for disclosures with respect to United’s risk factors which could materially affect United’s business, financial condition or future results. The risks described in the Annual Report on Form 10-K are not the only risks facing United. Additional risks and uncertainties not currently known to United or that United currently deems to be immaterial also may materially adversely affect United’s business, financial condition and/or operating results.
Item 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
There have been no United equity securities sales during the quarter ended March 31, 2023 that were not registered. The table below includes certain information regarding United’s purchase of its common shares during the quarter ended March 31, 2023:
Period |
Total Number of Shares Purchased (1) (2) |
Average Price Paid per Share |
Total Number of Shares Purchased as Part of Publicly Announced Plans (3) |
Maximum Number of Shares that May Yet be Purchased Under the Plans (3) |
||||||||||||
1/01 – 1/31/2023 |
0 | $ | 0.00 | 0 | 4,371,239 | |||||||||||
2/01 – 2/28/2023 |
33,551 | $ | 40.94 | 0 | 4,371,239 | |||||||||||
3/01 – 3/31/2023 |
0 | $ | 0.00 | 0 | 4,371,239 | |||||||||||
|
|
|
|
|
|
|||||||||||
Total |
33,551 | $ | 40.94 | 0 | ||||||||||||
|
|
|
|
|
|
(1) | Includes shares exchanged in connection with the exercise of stock options or the vesting of restricted stock under United’s long-term incentive plans. Shares are purchased pursuant to the terms of the applicable plan and not pursuant to a publicly announced stock repurchase plan. For the quarter ended March 31, 2023 – 33,546 shares at an average price of $40.94 were exchanged by participants in United’s long-term incentive plans. |
(2) | Includes shares purchased in open market transactions by United for a rabbi trust to provide payment of benefits under a deferred compensation plan for certain key officers of United and its subsidiaries. For the quarter ended March 31, 2023, the following shares were purchased for the deferred compensation plan: February 2023 – 5 shares at an average price of $40.18. |
(3) | In May of 2022, United’s Board of Directors approved a new repurchase plan to repurchase up to 4,750,000 shares of United’s common stock on the open market (the “2022 Plan”). The timing, price and quantity of purchases under the plans are at the discretion of management and the plan may be discontinued, suspended or restarted at any time depending on the facts and circumstances. The 2022 Plan replaces a repurchase plan approved by United’s Board of Directors in October of 2019. |
79
Table of Contents
Item 3. | DEFAULTS UPON SENIOR SECURITIES |
None.
Item 4. | MINE SAFETY DISCLOSURES |
None.
Item 5. | OTHER INFORMATION |
(a) | None. |
(b) | No changes were made to the procedures by which security holders may recommend nominees to United’s Board of Directors. |
Item 6. | EXHIBITS |
Index to exhibits required by Item 601 of Regulation S-K
80
Table of Contents
Exhibit |
Description | |
32.2 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by Chief Financial Officer (furnished herewith) | |
101 | Interactive data file (inline XBRL) (filed herewith) | |
104 | Cover Page (embedded in inline XBRL and contained in Exhibit 101) |
81
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
UNITED BANKSHARES, INC. | ||||||
(Registrant) | ||||||
Date: May 10, 2023 | /s/ Richard M. Adams, Jr. | |||||
Richard M. Adams, Jr. | ||||||
Chief Executive Officer | ||||||
Date: May 10, 2023 | /s/ W. Mark Tatterson | |||||
W. Mark Tatterson, Executive | ||||||
Vice President and Chief Financial Officer |
82