UNITED BANKSHARES INC/WV - Quarter Report: 2023 September (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 incorporation or organization) |
(I.R.S. Employer Identification No.) | |
300 United Center 500 Virginia Street , EastCharleston, 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
(Dollars in thousands, except par value) |
September 30 |
December 31 |
||||||
2023 |
2022 |
|||||||
Assets |
||||||||
Cash and due from banks |
$ | 269,502 | $ | 294,155 | ||||
Interest-bearing deposits with other banks |
913,397 | 881,418 | ||||||
Federal funds sold |
1,155 | 1,079 | ||||||
Total cash and cash equivalents |
1,184,054 | 1,176,652 | ||||||
Securities available for sale at estimated fair value (amortized cost-$4,241,930 at September 30, 2023 and $5,011,729 at December 31, 2022, allowance for credit losses of $0 at September 30, 2023 and December 31, 2022) |
3,749,357 | 4,541,925 | ||||||
Securities held to maturity, net of allowance for credit losses of $18 at September 30, 2023 and December 31, 2022 (estimated fair value-$1,020 at September 30, 2023 and December 31, 2022) |
1,002 | 1,002 | ||||||
Equity securities at estimated fair value |
8,548 | 7,629 | ||||||
Other investment securities |
307,392 | 322,048 | ||||||
Loans held for sale measured using fair value option |
59,614 | 56,879 | ||||||
Loans and leases |
21,114,975 | 20,580,163 | ||||||
Less: Unearned income |
(17,092 | ) | (21,997 | ) | ||||
Loans and leases, net of unearned income |
21,097,883 | 20,558,166 | ||||||
Less: Allowance for loan and lease losses |
(254,886 | ) | (234,746 | ) | ||||
Net loans and leases |
20,842,997 | 20,323,420 | ||||||
Bank premises and equipment |
191,661 | 199,161 | ||||||
Operating lease right-of-use |
80,259 | 71,144 | ||||||
Goodwill |
1,888,889 | 1,888,889 | ||||||
Mortgage servicing rights |
4,616 | 21,022 | ||||||
Bank-owned life insurance (“BOLI”) |
485,386 | 480,184 | ||||||
Accrued interest receivable |
106,771 | 94,890 | ||||||
Other assets |
314,248 | 304,535 | ||||||
TOTAL ASSETS |
$ | 29,224,794 | $ | 29,489,380 | ||||
Liabilities |
||||||||
Deposits: |
||||||||
Noninterest-bearing |
$ | 6,253,343 | $ | 7,199,678 | ||||
Interest-bearing |
16,423,511 | 15,103,488 | ||||||
Total deposits |
22,676,854 | 22,303,166 | ||||||
Borrowings: |
||||||||
Securities sold under agreements to repurchase |
188,274 | 160,698 | ||||||
Federal Home Loan Bank (“FHLB”) borrowings |
1,110,559 | 1,910,775 | ||||||
Other long-term borrowings |
278,211 | 286,881 | ||||||
Reserve for lending-related commitments |
43,766 | 46,189 | ||||||
Operating lease liabilities |
84,569 | 75,749 | ||||||
Accrued expenses and other liabilities |
193,683 | 189,729 | ||||||
TOTAL LIABILITIES |
24,575,916 | 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-142,241,408 and 142,011,560 at September 30, 2023 and December 31, 2022, respectively, including 7,308,393 and 7,266,438 shares in treasury at September 30, 2023 and December 31, 2022, respectively |
355,604 | 355,029 | ||||||
Surplus |
3,178,533 | 3,168,874 | ||||||
Retained earnings |
1,716,295 | 1,575,426 | ||||||
Accumulated other comprehensive loss |
(349,456 | ) | (332,732 | ) | ||||
Treasury stock, at cost |
(252,098 | ) | (250,404 | ) | ||||
TOTAL SHAREHOLDERS’ EQUITY |
4,648,878 | 4,516,193 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ | 29,224,794 | $ | 29,489,380 | ||||
(Dollars in thousands, except per share data) |
Three Months Ended |
Nine Months Ended |
||||||||||||||
September 30 |
September 30 |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
Interest income |
||||||||||||||||
Interest and fees on loans |
$ | 308,199 | $ | 225,501 | $ | 882,453 | $ | 602,503 | ||||||||
Interest on federal funds sold and other short-term investments |
11,810 | 6,834 | 35,499 | 14,004 | ||||||||||||
Interest and dividends on securities: |
||||||||||||||||
Taxable |
35,730 | 29,149 | 108,710 | 71,212 | ||||||||||||
Tax-exempt |
1,171 | 2,199 | 5,483 | 6,530 | ||||||||||||
Total interest income |
356,910 | 263,683 | 1,032,145 | 694,249 | ||||||||||||
Interest expense |
||||||||||||||||
Interest on deposits |
108,793 | 17,660 | 268,962 | 35,972 | ||||||||||||
Interest on short-term borrowings |
1,805 | 493 | 4,451 | 911 | ||||||||||||
Interest on long-term borrowings |
17,859 | 4,908 | 68,498 | 10,339 | ||||||||||||
Total interest expense |
128,457 | 23,061 | 341,911 | 47,222 | ||||||||||||
Net interest income |
228,453 | 240,622 | 690,234 | 647,027 | ||||||||||||
Provision for credit losses |
5,948 | 7,671 | 24,278 | 2,454 | ||||||||||||
Net interest income after provision for credit losses |
222,505 | 232,951 | 665,956 | 644,573 | ||||||||||||
Other income |
||||||||||||||||
Fees from trust services |
4,514 | 4,384 | 13,810 | 12,805 | ||||||||||||
Fees from brokerage services |
4,433 | 4,016 | 12,551 | 12,683 | ||||||||||||
Fees from deposit services |
9,282 | 10,069 | 27,969 | 31,047 | ||||||||||||
Bankcard fees and merchant discounts |
1,676 | 1,857 | 5,090 | 4,907 | ||||||||||||
Other service charges, commissions, and fees |
850 | 918 | 2,937 | 2,462 | ||||||||||||
Income from bank-owned life insurance |
2,562 | 1,472 | 6,475 | 7,786 | ||||||||||||
Income from mortgage banking activities |
7,556 | 6,422 | 21,847 | 38,070 | ||||||||||||
Mortgage loan servicing income |
846 | 2,302 | 12,963 | 7,017 | ||||||||||||
Net investment securities (losses) gains |
(181 | ) | (206 | ) | (7,922 | ) | 725 | |||||||||
Other income |
2,123 | 1,515 | 5,863 | 4,880 | ||||||||||||
Total other income |
33,661 | 32,749 | 101,583 | 122,382 | ||||||||||||
Other expense |
||||||||||||||||
Employee compensation |
59,064 | 59,618 | 172,980 | 184,871 | ||||||||||||
Employee benefits |
12,926 | 10,750 | 38,597 | 35,648 | ||||||||||||
Net occupancy expense |
11,494 | 11,281 | 34,736 | 33,674 | ||||||||||||
Other real estate owned (“OREO”) expense |
185 | 1,708 | 1,167 | 1,936 | ||||||||||||
Net losses (gains) on the sales of OREO properties |
93 | 125 | 66 | (362 | ) | |||||||||||
Equipment expense |
7,170 | 7,807 | 22,192 | 22,452 | ||||||||||||
Data processing expense |
7,405 | 7,614 | 22,134 | 22,534 | ||||||||||||
Mortgage loan servicing expense and impairment |
1,051 | 1,847 | 4,634 | 5,273 | ||||||||||||
Bankcard processing expense |
559 | 509 | 1,617 | 1,421 | ||||||||||||
FDIC insurance expense |
4,598 | 3,063 | 13,755 | 8,740 | ||||||||||||
Other expense |
30,685 | 32,874 | 96,059 | 101,358 | ||||||||||||
Total other expense |
135,230 | 137,196 | 407,937 | 417,545 | ||||||||||||
Income before income taxes |
120,936 | 128,504 | 359,602 | 349,410 | ||||||||||||
Income taxes |
24,779 | 25,919 | 72,679 | 69,548 | ||||||||||||
Net income |
$ | 96,157 | $ | 102,585 | $ | 286,923 | $ | 279,862 | ||||||||
(Dollars in thousands, except per share data) |
Three Months Ended |
Nine Months Ended |
||||||||||||||
September 30 |
September 30 |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
Earnings per common share: |
||||||||||||||||
Basic |
$ | 0.71 | $ | 0.76 | $ | 2.13 | $ | 2.07 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | 0.71 | $ | 0.76 | $ | 2.12 | $ | 2.06 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Average outstanding shares: |
||||||||||||||||
Basic |
134,685,041 | 134,182,248 | 134,493,059 | 134,947,674 | ||||||||||||
Diluted |
134,887,776 | 134,553,565 | 134,733,055 | 135,251,299 |
(Dollars in thousands) |
Three Months Ended |
Nine Months Ended |
||||||||||||||
September 30 |
September 30 |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
Net income |
$ | 96,157 | $ | 102,585 | $ | 286,923 | $ | 279,862 | ||||||||
Change in net unrealized loss on available-for-sale |
(42,026 | ) | (117,950 | ) | (17,464 | ) | (387,770 | ) | ||||||||
Change in net unrealized gain (loss) on cash flow hedge, net of tax |
2,645 | 12,287 | (1,068 | ) | 38,357 | |||||||||||
Change in pension plan assets, net of tax |
603 | 716 | 1,808 | 1,997 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss), net of tax |
$ | 57,379 | $ | (2,362 | ) | $ | 270,199 | $ | (67,554 | ) | ||||||
|
|
|
|
|
|
|
|
(Dollars in thousands, except per share data) |
||||||||||||||||||||||||||||
Nine Months Ended September 30, 2023 |
||||||||||||||||||||||||||||
Common Stock |
Accumulated Other |
Total |
||||||||||||||||||||||||||
Shares |
Par Value |
Surplus |
Retained Earnings |
Comprehensive Loss |
Treasury Stock |
Shareholders’ 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 | |||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
0 | 0 | 0 | 92,459 | 0 | 0 | 92,459 | |||||||||||||||||||||
Other comprehensive loss, net of tax |
0 | 0 | 0 | 0 | (16,548 | ) | 0 | (16,548 | ) | |||||||||||||||||||
Total comprehensive income, net of tax |
75,911 | |||||||||||||||||||||||||||
Stock based compensation expense |
0 | 0 | 3,295 | 0 | 0 | 0 | 3,295 | |||||||||||||||||||||
Purchase of treasury stock (60 shares) |
0 | 0 | 0 | 0 | 0 | (1 | ) | (1 | ) | |||||||||||||||||||
Cash dividends ($0.36 per share) |
0 | 0 | 0 | (48,628 | ) | 0 | 0 | (48,628 | ) | |||||||||||||||||||
Stock grant forfeiture (4,445 shares) |
0 | 0 | 172 | 0 | 0 | (172 | ) | 0 | ||||||||||||||||||||
Net issuance of common stock under stock-based compensation plans (2,812 shares) |
2,812 | 7 | (78 | ) | 0 | 0 | 0 | (71 | ) | |||||||||||||||||||
Balance at June 30, 2023 |
142,240,858 | 355,602 | 3,175,284 | 1,668,844 | (310,678 | ) | (252,009 | ) | 4,637,043 | |||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
0 | 0 | 0 | 96,157 | 0 | 0 | 96,157 | |||||||||||||||||||||
Other comprehensive loss, net of tax |
0 | 0 | 0 | 0 | (38,778 | ) | 0 | (38,778 | ) | |||||||||||||||||||
Total comprehensive income, net of tax |
57,379 | |||||||||||||||||||||||||||
Stock based compensation expense |
0 | 0 | 3,148 | 0 | 0 | 0 | 3,148 | |||||||||||||||||||||
Purchase of treasury stock (232 shares) |
0 | 0 | 0 | 0 | 0 | (7 | ) | (7 | ) | |||||||||||||||||||
Cash dividends ($0.36 per share) |
0 | 0 | 0 | (48,706 | ) | 0 | 0 | (48,706 | ) | |||||||||||||||||||
Stock grant forfeiture (2,161 shares) |
0 | 0 | 82 | 0 | 0 | (82 | ) | 0 | ||||||||||||||||||||
Net issuance of common stock under stock-based compensation plans (550 shares) |
550 | 2 | 19 | 0 | 0 | 0 | 21 | |||||||||||||||||||||
Balance at September 30, 2023 |
142,241,408 | $ | 355,604 | $ | 3,178,533 | $ | 1,716,295 | $ | (349,456 | ) | $ | (252,098 | ) | $ | 4,648,878 | |||||||||||||
(Dollars in thousands, except per share data) |
||||||||||||||||||||||||||||
Nine Months Ended September 30, 2022 |
||||||||||||||||||||||||||||
Common Stock |
Accumulated Other |
Total |
||||||||||||||||||||||||||
Shares |
Par Value |
Surplus |
Retained Earnings |
Comprehensive Loss |
Treasury Stock |
Shareholders’ 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 | |||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
0 | 0 | 0 | 95,613 | 0 | 0 | 95,613 | |||||||||||||||||||||
Other comprehensive loss, net of tax |
0 | 0 | 0 | 0 | (105,665 | ) | 0 | (105,665 | ) | |||||||||||||||||||
Total comprehensive loss, net of tax |
(10,052 | ) | ||||||||||||||||||||||||||
Stock based compensation expense |
0 | 0 | 2,543 | 0 | 0 | 0 | 2,543 | |||||||||||||||||||||
Purchase of treasury stock (1,548,767 shares) |
0 | 0 | 0 | 0 | 0 | (53,391 | ) | (53,391 | ) | |||||||||||||||||||
Cash dividends ($0.36 per share) |
0 | 0 | 0 | (48,544 | ) | 0 | 0 | (48,544 | ) | |||||||||||||||||||
Stock grant forfeiture (2,445 shares) |
0 | 0 | 88 | 0 | 0 | (88 | ) | 0 | ||||||||||||||||||||
Net issuance of common stock under stock-based compensation plans (63,419 shares) |
63,419 | 158 | 1,196 | 0 | 0 | 0 | 1,354 | |||||||||||||||||||||
Balance at June 30, 2022 |
141,846,451 | 354,616 | 3,159,928 | 1,470,244 | (247,357 | ) | (250,381 | ) | 4,487,050 | |||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
0 | 0 | 0 | 102,585 | 0 | 0 | 102,585 | |||||||||||||||||||||
Other comprehensive loss, net of tax |
0 | 0 | 0 | 0 | (104,947 | ) | 0 | (104,947 | ) | |||||||||||||||||||
Total comprehensive loss, net of tax |
(2,362 | ) | ||||||||||||||||||||||||||
Stock based compensation expense |
0 | 0 | 2,462 | 0 | 0 | 0 | 2,462 | |||||||||||||||||||||
Purchase of treasury stock (214 shares) |
0 | 0 | 0 | 0 | 0 | (7 | ) | (7 | ) | |||||||||||||||||||
Cash dividends ($0.36 per share) |
0 | 0 | 0 | (48,564 | ) | 0 | 0 | (48,564 | ) | |||||||||||||||||||
Stock grant forfeiture (207 shares) |
0 | 0 | 8 | 0 | 0 | (8 | ) | 0 | ||||||||||||||||||||
Net issuance of common stock under stock-based compensation plans (51,422 shares) |
51,422 | 129 | 1,378 | 0 | 0 | 0 | 1,507 | |||||||||||||||||||||
Balance at September 30, 2022 |
141,897,873 | $ | 354,745 | $ | 3,163,776 | $ | 1,524,265 | $ | (352,304 | ) | $ | (250,396 | ) | $ | 4,440,086 | |||||||||||||
(Dollars in thousands) |
||||||||
Nine Months Ended September 30 |
||||||||
2023 |
2022 |
|||||||
NET CASH PROVIDED BY OPERATING ACTIVITIES |
$ | 272,661 | $ | 623,773 | ||||
INVESTING ACTIVITIES |
||||||||
Proceeds from sales of securities available for sale |
181,732 | 305 | ||||||
Proceeds from maturities and calls of securities available for sale |
680,429 | 447,719 | ||||||
Purchases of securities available for sale |
(107,818 | ) | (1,572,476 | ) | ||||
Proceeds from sales of equity securities |
216 | 6,586 | ||||||
Purchases of equity securities |
(1,398 | ) | (2,136 | ) | ||||
Proceeds from sales and redemptions of other investment securities |
145,258 | 4,439 | ||||||
Purchases of other investment securities |
(140,332 | ) | (40,951 | ) | ||||
Redemption of bank-owned life insurance policies |
2,182 | 11,947 | ||||||
Purchases of bank premises and equipment |
(8,480 | ) | (11,855 | ) | ||||
Proceeds from sales of bank premises and equipment |
2,508 | 890 | ||||||
Proceeds from sales of mortgage servicing rights |
23,450 | 0 | ||||||
Proceeds from the sales of OREO properties |
2,530 | 3,625 | ||||||
Net change in loans |
(491,656 | ) | (1,666,737 | ) | ||||
|
|
|
|
|||||
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |
288,621 | (2,818,644 | ) | |||||
|
|
|
|
|||||
FINANCING ACTIVITIES |
||||||||
Cash dividends paid |
(146,006 | ) | (144,479 | ) | ||||
Acquisition of treasury stock |
(1,382 | ) | (79,459 | ) | ||||
Proceeds from exercise of stock options |
1,576 | 7,912 | ||||||
Repayment of long-term Federal Home Loan Bank borrowings |
(1,900,000 | ) | (20,000 | ) | ||||
Proceeds from issuance of long-term Federal Home Loan Bank borrowings |
1,100,000 | 500,000 | ||||||
Redemption of subordinated debt |
(10,250 | ) | 0 | |||||
Changes in: |
||||||||
Deposits |
374,606 | (484,558 | ) | |||||
Federal funds purchased, securities sold under agreements to repurchase and other short-term borrowings |
27,576 | 13,632 | ||||||
|
|
|
|
|||||
NET CASH USED IN FINANCING ACTIVITIES |
(553,880 | ) | (206,952 | ) | ||||
|
|
|
|
|||||
Increase (Decrease) in cash and cash equivalents |
7,402 | (2,401,823 | ) | |||||
Cash and cash equivalents at beginning of year |
1,176,652 | 3,758,170 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 1,184,054 | $ | 1,356,347 | ||||
|
|
|
|
|||||
Supplemental information |
||||||||
Noncash investing activities: |
||||||||
Transfers of loans to OREO |
$ | 4,878 | $ | 1,131 | ||||
Transfers of loans to bank premises and equipment |
0 | 4,541 | ||||||
Acquisition of subsidiaries and purchase price adjustments: |
||||||||
Assets acquired, net of cash |
0 | (345 | ) | |||||
Liabilities assumed |
0 | 2,050 | ||||||
Goodwill |
0 | 2,395 |
September 30, 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 |
$ | 493,144 | $ | 8 | $ | 12,994 | $ | 0 | $ | 480,158 | ||||||||||
State and political subdivisions |
615,840 | 7 | 116,685 | 0 | 499,162 | |||||||||||||||
Residential mortgage-backed securities |
||||||||||||||||||||
Agency |
1,255,364 | 1 | 223,841 | 0 | 1,031,524 | |||||||||||||||
Non-agency |
101,514 | 0 | 11,578 | 0 | 89,936 | |||||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||||||
Agency |
516,345 | 11 | 70,526 | 0 | 445,830 | |||||||||||||||
Asset-backed securities |
888,959 | 26 | 13,257 | 0 | 875,728 | |||||||||||||||
Single issue trust preferred securities |
16,371 | 0 | 1,634 | 0 | 14,737 | |||||||||||||||
Other corporate securities |
354,393 | 0 | 42,111 | 0 | 312,282 | |||||||||||||||
Total |
$ | 4,241,930 | $ | 53 | $ | 492,626 | $ | 0 | $ | 3,749,357 | ||||||||||
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 |
|||||||||||||||||||
September 30, 2023 |
||||||||||||||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | 4,349 | $ | 15 | $ | 471,913 | $ | 12,979 | $ | 476,262 | $ | 12,994 | ||||||||||||
State and political subdivisions |
6,410 | 360 | 484,444 | 116,325 | 490,854 | 116,685 | ||||||||||||||||||
Residential mortgage-backed securities |
||||||||||||||||||||||||
Agency |
11,545 | 518 | 1,019,892 | 223,323 | 1,031,437 | 223,841 | ||||||||||||||||||
Non-agency |
8,791 | 247 | 81,145 | 11,331 | 89,936 | 11,578 | ||||||||||||||||||
Commercial mortgage-backed securities |
||||||||||||||||||||||||
Agency |
0 | 0 | 443,373 | 70,526 | 443,373 | 70,526 | ||||||||||||||||||
Asset-backed securities |
16,019 | 146 | 843,717 | 13,111 | 859,736 | 13,257 | ||||||||||||||||||
Single issue trust preferred securities |
2,840 | 260 | 11,897 | 1,374 | 14,737 | 1,634 | ||||||||||||||||||
Other corporate securities |
0 | 0 | 304,575 | 42,111 | 304,575 | 42,111 | ||||||||||||||||||
Total |
$ | 49,954 | $ | 1,546 | $ | 3,660,956 | $ | 491,080 | $ | 3,710,910 | $ | 492,626 | ||||||||||||
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 September 30 |
Nine Months Ended September 30 |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
Proceeds from sales and calls |
$ | 199,096 | $ | 145,482 | $ | 862,161 | $ | 448,024 | ||||||||
Gross realized gains |
0 | 2 | 0 | 2 | ||||||||||||
Gross realized losses |
0 | 0 | 7,659 | 0 |
September 30, 2023 |
December 31, 2022 |
|||||||||||||||
Amortized Cost |
Estimated Fair Value |
Amortized Cost |
Estimated Fair Value |
|||||||||||||
Due in one year or less |
$ | 462,220 | $ | 455,584 | $ | 384,921 | $ | 380,575 | ||||||||
Due after one year through five years |
475,853 | 435,582 | 856,743 | 817,881 | ||||||||||||
Due after five years through ten years |
871,549 | 739,345 | 981,983 | 858,819 | ||||||||||||
Due after ten years |
2,432,308 | 2,118,846 | 2,788,082 | 2,484,650 | ||||||||||||
Total |
$ | 4,241,930 | $ | 3,749,357 | $ | 5,011,729 | $ | 4,541,925 | ||||||||
Three Months Ended September 30 |
Nine Months Ended September 30 |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
Net gains recognized during the period on equity securities sold |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Unrealized gains recognized during the period on equity securities still held at period end |
0 | 19 | 82 | 44 | ||||||||||||
Unrealized losses recognized during the period on equity securities still held at period end |
(181 | ) | (226 | ) | (345 | ) | (684 | ) | ||||||||
Net losses recognized during the period |
$ | (181 | ) | $ | (207 | ) | $ | (263 | ) | $ | (640 | ) | ||||
September 30, 2023 |
December 31, 2022 |
|||||||
Commercial, financial and agricultural: |
||||||||
Owner-occupied commercial real estate |
$ | 1,680,510 | $ | 1,724,927 | ||||
Nonowner-occupied commercial real estate |
6,645,589 | 6,286,974 | ||||||
Other commercial |
3,527,319 | 3,612,568 | ||||||
Total commercial, financial & agricultural |
11,853,418 | 11,624,469 | ||||||
Residential real estate |
5,016,829 | 4,662,911 | ||||||
Construction & land development |
3,104,682 | 2,926,971 |
September 30, 2023 |
December 31, 2022 |
|||||||
Consumer: |
||||||||
Bankcard |
9,122 | 9,273 | ||||||
Other consumer |
1,130,924 | 1,356,539 | ||||||
Less: Unearned income |
(17,092 | ) | (21,997 | ) | ||||
Total gross loans |
$ | 21,097,883 | $ | 20,558,166 | ||||
Age Analysis of Past Due Loans and Leases As of September 30, 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 |
$ | 5,779 | $ | 7,197 | $ | 12,976 | $ | 1,667,534 | $ | 1,680,510 | $ | 0 | ||||||||||||
Nonowner-occupied |
11,971 | 6,853 | 18,824 | 6,626,765 | 6,645,589 | 0 | ||||||||||||||||||
Other commercial |
4,613 | 2,206 | 6,819 | 3,520,500 | 3,527,319 | 288 | ||||||||||||||||||
Residential real estate |
27,013 | 14,758 | 41,771 | 4,975,058 | 5,016,829 | 7,340 | ||||||||||||||||||
Construction & land development |
666 | 6,591 | 7,257 | 3,097,425 | 3,104,682 | 6,065 | ||||||||||||||||||
Consumer: |
||||||||||||||||||||||||
Bankcard |
32 | 105 | 137 | 8,985 | 9,122 | 105 | ||||||||||||||||||
Other consumer |
31,898 | 5,029 | 36,927 | 1,093,997 | 1,130,924 | 4,485 | ||||||||||||||||||
Total |
$ | 81,972 | $ | 42,739 | $ | 124,711 | $ | 20,990,264 | $ | 21,114,975 | $ | 18,283 | ||||||||||||
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 September 30, 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 |
$ | 7,197 | $ | 7,197 | $ | 8,345 | $ | 8,345 | ||||||||
Nonowner-occupied |
6,853 | 6,853 | 8,916 | 8,916 | ||||||||||||
Other Commercial |
1,918 | 1,265 | 2,392 | 2,392 | ||||||||||||
Residential Real Estate |
7,418 | 6,649 | 10,393 | 8,564 | ||||||||||||
Construction |
526 | 526 | 475 | 475 | ||||||||||||
Consumer: |
||||||||||||||||
Bankcard |
0 | 0 | 0 | 0 | ||||||||||||
Other consumer |
544 | 544 | 350 | 350 | ||||||||||||
Total |
$ | 24,456 | $ | 23,034 | $ | 30,871 | $ | 29,042 | ||||||||
Amortized Cost Basis of Loan Modifications Made to Borrowers Experiencing Financial Difficulty For the Nine Months Ended September 30, 2023 |
||||||||||||
Term Extension |
Interest Rate Reduction |
% of Total Class of Financing Receivable |
||||||||||
Commercial real estate: |
||||||||||||
Owner-occupied |
$ | 494 | $ | 0 | 0.03 | % | ||||||
Nonowner-occupied |
0 | 1,755 | 0.03 | % | ||||||||
Other commercial |
21 | 0 | 0.00 | % | ||||||||
Residential real estate |
511 | 0 | 0.01 | % | ||||||||
Construction & land development |
0 | 0 | 0.00 | % | ||||||||
Consumer: |
||||||||||||
Bankcard |
0 | 0 | 0.00 | % | ||||||||
Other consumer |
0 | 0 | 0.00 | % | ||||||||
Total |
$ | 1,026 | $ | 1,755 | 0.01 | % | ||||||
Payment Status (Amortized Cost Basis) As of September 30, 2023 |
||||||||||||
Current |
30-89 Days Past Due |
90+ Days Past Due |
||||||||||
Commercial real estate: |
||||||||||||
Owner-occupied |
$ | 494 | $ | 0 | $ | 0 | ||||||
Nonowner-occupied |
1,755 | 0 | 0 | |||||||||
Other commercial |
21 | 0 | 0 | |||||||||
Residential real estate |
511 | 0 | 0 | |||||||||
Construction & land development |
0 | 0 | 0 | |||||||||
Consumer: |
||||||||||||
Bankcard |
0 | 0 | 0 | |||||||||
Other consumer |
0 | 0 | 0 | |||||||||
Total |
$ | 2,781 | $ | 0 | $ | 0 | ||||||
For the Nine Months Ended September 30, 2023 |
||||||||
Weighted- Average Interest Rate Reduction |
Weighted Average Term Extension (in years) |
|||||||
Commercial Real Estate: |
||||||||
Owner-occupied |
0.00 | % | 1.0 | |||||
Nonowner-occupied |
1.50 | % | 0 | |||||
Other Commercial |
0.00 | % | 1.0 | |||||
Residential Real Estate |
0.00 | % | 4.6 | |||||
Construction & land development |
0.00 | % | 0 | |||||
Consumer: |
||||||||
Bankcard |
0.00 | % | 0 | |||||
Other consumer |
0.00 | % | 0 | |||||
Total |
1.50 | % | 6.6 |
Collateral Dependent Loans and Leases |
||||||||||||||||||||||||
At September 30, 2023 |
||||||||||||||||||||||||
Residential Property |
Business Assets |
Land |
Commercial Property |
Other |
Total |
|||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Owner-occupied |
$ | 32 | $ | 0 | $ | 0 | $ | 10,048 | $ | 8,567 | $ | 18,647 | ||||||||||||
Nonowner-occupied |
7,247 | 0 | 0 | 10,138 | 2,649 | 20,034 | ||||||||||||||||||
Other commercial |
0 | 1,776 | 0 | 0 | 261 | 2,037 | ||||||||||||||||||
Residential real estate |
11,289 | 0 | 0 | 0 | 0 | 11,289 | ||||||||||||||||||
Construction & land development |
1,104 | 0 | 1,212 | 0 | 839 | 3,155 | ||||||||||||||||||
Consumer: |
||||||||||||||||||||||||
Bankcard |
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other consumer |
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Total |
$ | 19,672 | $ | 1,776 | $ | 1,212 | $ | 20,186 | $ | 12,316 | $ | 55,162 | ||||||||||||
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 | 13,648 | ||||||||||||||||||
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 | 2,064 | ||||||||||||||||||
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 Origination Year |
Revolving loans amortized cost basis |
Revolving loans converted to term loans |
Total |
|||||||||||||||||||||||||||||||||
As of September 30, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 100,156 | $ | 317,749 | $ | 255,607 | $ | 265,673 | $ | 112,845 | $ | 536,499 | $ | 31,316 | $ | 310 | $ | 1,620,155 | ||||||||||||||||||
Special Mention |
0 | 277 | 0 | 0 | 2,485 | 19,416 | 0 | 0 | 22,178 | |||||||||||||||||||||||||||
Substandard |
0 | 141 | 284 | 490 | 446 | 36,151 | 285 | 131 | 37,928 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 249 | 0 | 0 | 249 | |||||||||||||||||||||||||||
Total |
$ | 100,156 | $ | 318,167 | $ | 255,891 | $ | 266,163 | $ | 115,776 | $ | 592,315 | $ | 31,601 | $ | 441 | $ | 1,680,510 | ||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | 0 | (735 | ) | 0 | 0 | (735 | ) | |||||||||||||||||||||||||
Current-period recoveries |
0 | 11 | 0 | 0 | 0 | 115 | 0 | 0 | 126 | |||||||||||||||||||||||||||
Current-period net recoveries (charge-offs) |
$ | 0 | $ | 11 | $ | 0 | $ | 0 | $ | 0 | $ | (620 | ) | $ | 0 | $ | 0 | $ | (609 | ) | ||||||||||||||||
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 September 30, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 385,910 | $ | 1,402,411 | $ | 1,595,745 | $ | 678,114 | $ | 699,574 | $ | 1,382,941 | $ | 239,903 | $ | 113 | $ | 6,384,711 | ||||||||||||||||||
Special Mention |
0 | 468 | 2,391 | 26,837 | 44,221 | 105,466 | 22,295 | 0 | 201,678 | |||||||||||||||||||||||||||
Substandard |
0 | 0 | 0 | 4,695 | 3,505 | 51,000 | 0 | 0 | 59,200 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total |
$ | 385,910 | $ | 1,402,879 | $ | 1,598,136 | $ | 709,646 | $ | 747,300 | $ | 1,539,407 | $ | 262,198 | $ | 113 | $ | 6,645,589 | ||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | 0 | (24 | ) | 0 | 0 | (24 | ) | |||||||||||||||||||||||||
Current-period recoveries |
0 | 0 | 0 | 0 | 0 | 1,222 | 0 | 0 | 1,222 | |||||||||||||||||||||||||||
Current-period net recoveries |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 1,198 | $ | 0 | $ | 0 | $ | 1,198 | ||||||||||||||||||
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 September 30, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 447,978 | $ | 621,912 | $ | 494,493 | $ | 264,532 | $ | 203,947 | $ | 512,545 | $ | 891,306 | $ | 18 | $ | 3,436,731 | ||||||||||||||||||
Special Mention |
222 | 5,921 | 614 | 2,039 | 1,758 | 6,474 | 16,413 | 21 | 33,462 | |||||||||||||||||||||||||||
Substandard |
5 | 16,220 | 489 | 813 | 1,124 | 12,660 | 25,815 | 0 | 57,126 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total |
$ | 448,205 | $ | 644,053 | $ | 495,596 | $ | 267,384 | $ | 206,829 | $ | 531,679 | $ | 933,534 | $ | 39 | $ | 3,527,319 | ||||||||||||||||||
Current-period charge-offs |
(88 | ) | (110 | ) | (96 | ) | 0 | (13 | ) | (517 | ) | (144 | ) | (78 | ) | (1,046 | ) | |||||||||||||||||||
Current-period recoveries |
0 | 0 | 0 | 0 | 16 | 1,429 | 5 | 0 | 1,450 | |||||||||||||||||||||||||||
Current-period net (charge-offs) recoveries |
$ | (88 | ) | $ | (110 | ) | $ | (96 | ) | $ | 0 | $ | 3 | $ | 912 | $ | (139 | ) | $ | (78 | ) | $ | 404 | |||||||||||||
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 September 30, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 513,860 | $ | 1,595,629 | $ | 855,363 | $ | 452,584 | $ | 269,229 | $ | 886,968 | $ | 415,370 | $ | 2,614 | $ | 4,991,617 | ||||||||||||||||||
Special Mention |
0 | 0 | 0 | 0 | 138 | 3,747 | 1,737 | 0 | 5,622 | |||||||||||||||||||||||||||
Substandard |
0 | 0 | 396 | 643 | 468 | 16,867 | 1,125 | 91 | 19,590 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total |
$ | 513,860 | $ | 1,595,629 | $ | 855,759 | $ | 453,227 | $ | 269,835 | $ | 907,582 | $ | 418,232 | $ | 2,705 | $ | 5,016,829 | ||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | (705 | ) | 0 | 0 | 0 | (705 | ) | |||||||||||||||||||||||||
Current-period recoveries |
0 | 0 | 6 | 0 | 481 | 1 | 0 | 0 | 488 | |||||||||||||||||||||||||||
Current-period net recoveries (charge-offs) |
$ | 0 | $ | 0 | $ | 6 | $ | 0 | $ | (224 | ) | $ | 1 | $ | 0 | $ | 0 | $ | (217 | ) | ||||||||||||||||
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 September 30, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 452,792 | $ | 1,179,421 | $ | 886,179 | $ | 199,609 | $ | 39,350 | $ | 70,169 | $ | 252,301 | $ | 0 | $ | 3,079,821 | ||||||||||||||||||
Special Mention |
0 | 2,680 | 0 | 9,911 | 3,398 | 263 | 0 | 0 | 16,252 | |||||||||||||||||||||||||||
Substandard |
0 | 1,244 | 2,422 | 2,471 | 0 | 2,272 | 200 | 0 | 8,609 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total |
$ | 452,792 | $ | 1,183,345 | $ | 888,601 | $ | 211,991 | $ | 42,748 | $ | 72,704 | $ | 252,501 | $ | 0 | $ | 3,104,682 | ||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | 0 | (14 | ) | 0 | 0 | (14 | ) | |||||||||||||||||||||||||
Current-period recoveries |
0 | 0 | 0 | 0 | 0 | 80 | 0 | 0 | 80 | |||||||||||||||||||||||||||
Current-period net recoveries |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 66 | $ | 0 | $ | 0 | $ | 66 | ||||||||||||||||||
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 September 30, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
||||||||||||||||||||||||||||||||||||
Special Mention |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 8,985 | $ | 0 | $ | 8,985 | ||||||||||||||||||
Substandard |
0 | 0 | 0 | 0 | 0 | 0 | 32 | 0 | 32 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 105 | 0 | 105 | |||||||||||||||||||||||||||
Total |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 9,122 | $ | 0 | $ | 9,122 | |||||||||||||||||||
Current-period charge-offs |
0 | 0 | 0 | 0 | 0 | 0 | (216 | ) | 0 | (216 | ) | |||||||||||||||||||||||||
Current-period recoveries |
0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 22 | |||||||||||||||||||||||||||
Current-period net charge-offs |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | (194 | ) | $ | 0 | $ | (194 | ) | ||||||||||||||||
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 September 30, 2023 |
2023 |
2022 |
2021 |
2020 |
2019 |
Prior |
||||||||||||||||||||||||||||||
Internal Risk Grade: |
||||||||||||||||||||||||||||||||||||
Pass |
$ | 162,933 | $ | 474,296 | $ | 231,602 | $ | 118,372 | $ | 76,728 | $ | 27,335 | $ | 2,732 | $ | 0 | $ | 1,093,998 | ||||||||||||||||||
Special Mention |
173 | 13,842 | 11,214 | 4,034 | 1,770 | 838 | 26 | 0 | 31,897 | |||||||||||||||||||||||||||
Substandard |
0 | 2,116 | 1,806 | 844 | 141 | 121 | 1 | 0 | 5,029 | |||||||||||||||||||||||||||
Doubtful |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Total |
$ | 163,106 | $ | 490,254 | $ | 244,622 | $ | 123,250 | $ | 78,639 | $ | 28,294 | $ | 2,759 | $ | 0 | $ | 1,130,924 | ||||||||||||||||||
Current-period charge-offs |
(9 | ) | (2,204 | ) | (1,999 | ) | (690 | ) | (272 | ) | (132 | ) | 0 | 0 | (5,306 | ) | ||||||||||||||||||||
Current-period recoveries |
0 | 155 | 104 | 40 | 43 | 178 | 0 | 0 | 520 | |||||||||||||||||||||||||||
Current-period net (charge-offs) recoveries |
$ | (9 | ) | $ | (2,049 | ) | $ | (1,895 | ) | $ | (650 | ) | $ | (229 | ) | $ | 46 | $ | 0 | $ | 0 | $ | (4,786 | ) | ||||||||||||
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 September 30, 2023 |
At December 31, 2022 |
|||||||
Commercial Real Estate: |
||||||||
Owner-occupied |
$ | 4,648 | $ | 4,855 | ||||
Nonowner-occupied |
25,422 | 19,801 | ||||||
Other Commercial |
13,164 | 10,904 | ||||||
Residential Real Estate |
19,625 | 16,117 | ||||||
Construction |
17,444 | 15,195 | ||||||
Consumer: |
||||||||
Bankcard |
0 | 0 | ||||||
Other consumer |
2,857 | 3,460 | ||||||
Total |
$ | 83,160 | $ | 70,332 | ||||
Accrued Interest Receivables Written Off by Reversing Interest Income |
||||||||||||||||
Three Months Ended September 30 |
Nine Months Ended September 30 |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
Commercial real estate: |
||||||||||||||||
Owner-occupied |
$ | 0 | $ | 2 | $ | 16 | $ | 8 | ||||||||
Nonowner-occupied |
3 | 2 | 3 | 2 | ||||||||||||
Other commercial |
4 | 52 | 32 | 75 | ||||||||||||
Residential real estate |
59 | 8 | 204 | 83 | ||||||||||||
Construction & land development |
0 | 0 | 2 | 0 | ||||||||||||
Consumer: |
||||||||||||||||
Bankcard |
0 | 0 | 0 | 0 | ||||||||||||
Other consumer |
78 | 98 | 260 | 221 | ||||||||||||
Total |
$ | 144 | $ | 162 | $ | 517 | $ | 389 | ||||||||
• | 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, rising |
• | Reasonable and supportable forecasts – The forecast is determined on a portfolio-by-portfolio |
• | The forecast for real GDP in 2023 improved in the third quarter, from a projection of 1.00% for 2023 in the second quarter to 2.10% for 2023 in the third quarter and improvement in 2024, from a projection of 1.10% for 2024 in the second quarter to 1.50% for 2024 in the third quarter. The unemployment rate improved for 2023 between second and third quarter, 4.10% to 3.80%, and in 2024 with improvement from 4.50% to 4.10%. The forecast for 2025 remained consistent at 1.80% for GDP while the unemployment rate reflected a similar decrease to 2024, from 4.50% to 4.10%. |
• | 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 commercial other and construction portfolios 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 September 30, 2023 |
||||||||||||||||||||||||||||||||
Commercial Real Estate |
Other Commercial |
Residential Real Estate |
Construction & Land Development |
Bankcard |
Other Consumer |
Total |
||||||||||||||||||||||||||
Owner- occupied |
Nonowner- occupied |
|||||||||||||||||||||||||||||||
Allowance for Loan and Lease Losses: |
||||||||||||||||||||||||||||||||
Beginning balance |
$ | 11,987 | $ | 48,939 | $ | 80,216 | $ | 41,425 | $ | 53,258 | $ | 567 | $ | 14,329 | $ | 250,721 | ||||||||||||||||
Charge-offs |
(38 | ) | 0 | (313 | ) | (619 | ) | 0 | (45 | ) | (1,821 | ) | (2,836 | ) | ||||||||||||||||||
Recoveries |
8 | 465 | 306 | 73 | 31 | 6 | 163 | 1,052 | ||||||||||||||||||||||||
Provision |
528 | 2,533 | (5,576 | ) | 3,088 | 5,104 | 35 | 237 | 5,949 | |||||||||||||||||||||||
Ending balance |
$ | 12,485 | $ | 51,937 | $ | 74,633 | $ | 43,967 | $ | 58,393 | $ | 563 | $ | 12,908 | $ | 254,886 | ||||||||||||||||
Allowance for Loan and Lease Losses and Carrying Amount of Loans and Leases For the Nine Months Ended September 30, 2023 |
||||||||||||||||||||||||||||||||
Commercial Real Estate |
Other Commercial |
Residential Real Estate |
Construction & Land Development |
Bankcard |
Other Consumer |
Total |
||||||||||||||||||||||||||
Owner- occupied |
Nonowner- occupied |
|||||||||||||||||||||||||||||||
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 |
(735 | ) | (24 | ) | (1,046 | ) | (705 | ) | (14 | ) | (216 | ) | (5,306 | ) | (8,046 | ) | ||||||||||||||||
Recoveries |
126 | 1,222 | 1,450 | 488 | 80 | 22 | 520 | 3,908 | ||||||||||||||||||||||||
Provision |
(851 | ) | 12,196 | (5,477 | ) | 7,957 | 9,937 | 196 | 320 | 24,278 | ||||||||||||||||||||||
Ending balance |
$ | 12,485 | $ | 51,937 | $ | 74,633 | $ | 43,967 | $ | 58,393 | $ | 563 | $ | 12,908 | $ | 254,886 | ||||||||||||||||
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 |
Other Consumer |
Total |
||||||||||||||||||||||||||
Owner- occupied |
Nonowner- occupied |
|||||||||||||||||||||||||||||||
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 | ||||||||||||||||
September 30, 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 | ($ | 91,381 | ) | $ | 0 | $ | 0 | $ | 105,165 | ($ | 91,381 | ) | ||||||||||
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 September 30 |
Nine Months Ended September 30 |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
MSRs beginning balance |
$ | 4,627 | $ | 22,593 | $ | 21,022 | $ | 24,027 | ||||||||
Amount sold |
0 | 0 | (15,001 | ) | 0 | |||||||||||
Amount capitalized |
231 | 251 | 526 | 1,361 | ||||||||||||
Amount amortized |
(242 | ) | (936 | ) | (1,931 | ) | (3,480 | ) | ||||||||
MSRs ending balance |
$ | 4,616 | $ | 21,908 | $ | 4,616 | $ | 21,908 | ||||||||
MSRs valuation allowance beginning balance |
$ | 0 | $ | 0 | $ | 0 | $ | (883) | ||||||||
Aggregate additions charged and recoveries credited to operations |
0 | 0 | 0 | 883 | ||||||||||||
MSRs impairment |
0 | 0 | 0 | 0 | ||||||||||||
MSRs valuation allowance ending balance |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
MSRs, net of valuation allowance |
$ | 4,616 | $ | 21,908 | $ | 4,616 | $ | 21,908 | ||||||||
Three Months Ended |
Three Months Ended |
|||||||||||
Classification |
September 30, 2023 |
September 30, 2022 |
||||||||||
Operating lease cost |
Net occupancy expense | $ | 5,252 | $ | 5,315 | |||||||
Sublease income |
Net occupancy expense | (62 | ) | (60 | ) | |||||||
Net lease cost |
$ | 5,190 | $ | 5,255 | ||||||||
Nine Months Ended |
Nine Months Ended |
|||||||||||
Classification |
September 30, 2023 |
September 30, 2022 |
||||||||||
Operating lease cost |
Net occupancy expense | $ | 15,987 | $ | 15,696 | |||||||
Sublease income |
Net occupancy expense | (183 | ) | (268 | ) | |||||||
Net lease cost |
$ | 15,804 | $ | 15,428 | ||||||||
Classification |
September 30, 2023 |
December 31, 2022 |
||||||||
Operating lease right-of-use |
Operating lease right-of-use assets |
$ | 80,259 | $ | 71,144 | |||||
Operating lease liabilities |
Operating lease liabilities | $ | 84,569 | $ | 75,749 |
September 30, 2023 |
||||
Weighted-average remaining lease term: |
||||
Operating leases |
7.09 years | |||
Weighted-average discount rate: |
||||
Operating leases |
2.77 | % |
Three Months Ended |
||||||||
September 30, 2023 |
September 30, 2022 |
|||||||
Cash paid for amounts in the measurement of lease liabilities: |
||||||||
Operating cash flows from operating leases |
$ | 5,340 | $ | 5,351 | ||||
ROU assets obtained in the exchange for lease liabilities |
3,968 | 3,440 | ||||||
Nine Months Ended |
||||||||
September 30, 2023 |
September 30, 2022 |
|||||||
Cash paid for amounts in the measurement of lease liabilities: |
||||||||
Operating cash flows from operating leases |
$ | 16,282 | $ | 15,847 | ||||
ROU assets obtained in the exchange for lease liabilities |
22,333 | 7,563 |
Year |
Amount |
|||
2023 |
$ | 4,979 | ||
2024 |
16,950 | |||
2025 |
13,756 | |||
2026 |
12,540 | |||
2027 |
10,667 | |||
Thereafter |
34,658 | |||
Total lease payments |
93,550 | |||
Less: imputed interest |
(8,981 | ) | ||
Total |
$ | 84,569 | ||
As of September 30, 2023 |
As of December 31, 2022 |
|||||||
Federal funds purchased |
$ | 0 | $ | 0 | ||||
Securities sold under agreements to repurchase |
188,274 | 160,698 | ||||||
Total short-term borrowings |
$ | 188,274 | $ | 160,698 | ||||
Year |
Amount |
|||
2023 |
$ | 1,100,000 | ||
2024 |
0 | |||
2025 |
10,559 | |||
2026 |
0 | |||
2027 and thereafter |
0 | |||
Total |
$ | 1,110,559 | ||
Asset Derivatives |
||||||||||||||||||||||||
September 30, 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 | $ | 51,733 | $ | 4,816 | Other assets | $ | 55,073 | $ | 4,038 | ||||||||||||||
Total Fair Value Hedges |
$ | 51,733 | $ | 4,816 | $ | 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 |
$ | 551,733 | $ | 4,816 | $ | 555,073 | $ | 4,038 | ||||||||||||||||
Derivatives not designated as hedging instruments |
||||||||||||||||||||||||
Forward loan sales commitments |
Other assets | $ | 2,193 | $ | 13 | Other assets | $ | 15,475 | $ | 220 | ||||||||||||||
TBA mortgage-backed securities |
Other assets | 110,578 | 1,433 | Other assets | 22,649 | 146 | ||||||||||||||||||
Interest rate lock commitments |
Other assets | 111,710 | 1,584 | Other assets | 73,412 | 1,146 | ||||||||||||||||||
Total derivatives not designated as hedging instruments |
$ | 224,481 | $ | 3,030 | $ | 111,536 | $ | 1,512 | ||||||||||||||||
Total asset derivatives |
$ | 776,214 | $ | 7,846 | $ | 666,609 | $ | 5,550 | ||||||||||||||||
Liability Derivatives |
||||||||||||||||||||||||
September 30, 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 | $ | 8,401 | $ | 13 | Other liabilities | $ | 0 | $ | 0 | ||||||||||||||
TBA mortgage-backed securities |
Other liabilities | 0 | 0 | Other liabilities | 63,000 | 213 | ||||||||||||||||||
Interest rate lock commitments |
Other liabilities | 74,207 | 315 | Other liabilities | 48,949 | 348 | ||||||||||||||||||
Total derivatives not designated as hedging instruments |
$ | 82,608 | $ | 328 | $ | 111,949 | $ | 561 | ||||||||||||||||
Total liability derivatives |
$ | 82,608 | $ | 328 | $ | 111,949 | $ | 561 | ||||||||||||||||
Derivatives in Fair Value Hedging Relationships |
Location in the Statement of Condition |
September 30, 2023 |
||||||||||||
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 | $ | 52,390 | $ | (3,870) | $ | 0 | |||||||
Derivatives in Fair Value Hedging Relationships |
Location in the Statement of Condition |
December 31, 2022 |
||||||||||||
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 |
September 30, 2023 |
September 30, 2022 |
||||||||
Derivatives in hedging relationships |
||||||||||
Cash flow Hedges: |
||||||||||
Interest on long-term borrowings |
$ | 6,243 | $ | 2,422 | ||||||
Fair Value Hedges: |
||||||||||
Interest rate swap contracts |
Interest and fees on loans | $ | 27 | $ | 40 | |||||
Total derivatives in hedging relationships |
$ | 6,270 | $ | 2,462 | ||||||
Derivatives not designated as hedging instruments |
||||||||||
Forward loan sales commitments |
Income from Mortgage Banking Activities | $ | (64) | $ | (345) | |||||
TBA mortgage-backed securities |
Income from Mortgage Banking Activities | 573 | 4,245 | |||||||
Interest rate lock commitments |
Income from Mortgage Banking Activities | 14 | (2,838 | ) | ||||||
Total derivatives not designated as hedging instruments |
$ | 523 | $ | 1,062 | ||||||
Total derivatives |
$ | 6,793 | $ | 3,524 | ||||||
Nine Months Ended |
||||||||||
Income Statement Location |
September 30, 2023 |
September 30, 2022 |
||||||||
Derivatives in hedging relationships |
||||||||||
Cash flow Hedges: |
||||||||||
Interest rate swap contracts |
Interest on long-term borrowings |
$ | 17,186 | $ | 2,343 | |||||
Fair Value Hedges: |
||||||||||
Interest rate swap contracts |
Interest and fees on loans | $ | (24) | $ | (997) | |||||
Total derivatives in hedging relationships |
$ | 17,162 | $ | 1,346 | ||||||
Derivatives not designated as hedging instruments |
||||||||||
Forward loan sales commitments |
Income from Mortgage Banking Activities | $ | (221) | $ | (670) | |||||
TBA mortgage-backed securities |
Income from Mortgage Banking Activities | 1,500 | 5,352 | |||||||
Interest rate lock commitments |
Income from Mortgage Banking Activities | 438 | (8,175 | ) | ||||||
Total derivatives not designated as hedging instruments |
$ | 1,717 | $ | (3,493) | ||||||
Total derivatives |
$ | 18,879 | $ | (2,147) | ||||||
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 September 30, 2023 Using |
||||||||||||||||
Description |
Balance as of September 30, 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 |
$ | 480,158 | $ | 0 | $ | 480,158 | $ | 0 | ||||||||
State and political subdivisions |
499,162 | 0 | 499,162 | 0 | ||||||||||||
Residential mortgage-backed securities |
||||||||||||||||
Agency |
1,031,524 | 0 | 1,031,524 | 0 | ||||||||||||
Non-agency |
89,936 | 0 | 89,936 | 0 | ||||||||||||
Commercial mortgage-backed securities Agency |
445,830 | 0 | 445,830 | 0 | ||||||||||||
Asset-backed securities |
875,728 | 0 | 875,728 | 0 | ||||||||||||
Single issue trust preferred securities |
14,737 | 0 | 14,737 | 0 | ||||||||||||
Other corporate securities |
312,282 | 5,206 | 307,076 | 0 | ||||||||||||
Total available for sale securities |
3,749,357 | 5,206 | 3,744,151 | 0 | ||||||||||||
Equity securities: |
||||||||||||||||
Financial services industry |
167 | 167 | 0 | 0 | ||||||||||||
Equity mutual funds (1) |
3,403 | 3,403 | 0 | 0 | ||||||||||||
Fixed income mutual funds |
4,978 | 4,978 | 0 | 0 | ||||||||||||
Total equity securities |
8,548 | 8,548 | 0 | 0 |
Fair Value at September 30, 2023 Using |
||||||||||||||||
Description |
Balance as of September 30, 2023 |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
Loans held for sale |
59,614 | 0 | 7,948 | 51,666 | ||||||||||||
Derivative financial assets: |
||||||||||||||||
Interest rate swap contracts |
4,816 | 0 | 4,816 | 0 | ||||||||||||
Forward sales commitments |
13 | 0 | 13 | 0 | ||||||||||||
TBA mortgage-backed securities |
1,433 | 0 | 132 | 1,301 | ||||||||||||
Interest rate lock commitments |
1,584 | 0 | 418 | 1,166 | ||||||||||||
Total derivative financial assets |
7,846 | 0 | 5,379 | 2,467 | ||||||||||||
Liabilities |
||||||||||||||||
Derivative financial liabilities: |
||||||||||||||||
Forward sales commitments |
13 | 0 | 0 | 13 | ||||||||||||
Interest rate lock commitments |
315 | 0 | 0 | 315 | ||||||||||||
Total derivative financial liabilities |
328 | 0 | 0 | 328 | ||||||||||||
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 | ||||||||||||
Fixed income mutual funds |
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 | ||||||||||||
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 |
(1) | The equity mutual funds are within a rabbi trust for the payment of benefits under a deferred compensation plan for certain key officers of United and its subsidiaries. |
Loans held for sale |
||||||||
September 30, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 44,871 | $ | 464,109 | ||||
Originations |
878,526 | 2,360,908 | ||||||
Sales |
(896,109 | ) | (2,673,795 | ) | ||||
Transfers to portfolio loans |
0 | (154,699 | ) | |||||
Total gains during the period recognized in earnings |
24,378 | 48,348 | ||||||
Balance, end of period |
$ | 51,666 | $ | 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 |
$ | (139 | ) | $ | (9,852 | ) | ||
Derivative financial assets TBA securities |
||||||||
September 30, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 26 | $ | 61 | ||||
Transfers other |
1,275 | (35 | ) | |||||
Balance, end of period |
$ | 1,301 | $ | 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 |
$ | 1,301 | $ | 26 |
Derivative financial assets Forward sales commitments |
||||||||
September 30, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 6 | $ | 0 | ||||
Transfers other |
(6 | ) | 6 | |||||
Balance, end of period |
$ | 0 | $ | 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 |
$ | 0 | $ | 6 | ||||
Derivative financial assets Interest rate lock commitments |
||||||||
September 30, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 844 | $ | 9,444 | ||||
Transfers other |
322 | (8,600 | ) | |||||
Balance, end of period |
$ | 1,166 | $ | 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 |
$ | 1,166 | $ | 844 |
Derivative financial liabilities Forward sales commitments |
||||||||
September 30, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 0 | $ | 36 | ||||
Transfers other |
13 | (36 | ) | |||||
Balance, end of period |
$ | 13 | $ | 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 |
$ | 13 | $ | 0 |
Derivative financial liabilities TBA securities |
||||||||
September 30, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 213 | $ | 470 | ||||
Transfers other |
(213 | ) | (257 | ) | ||||
Balance, end of period |
$ | 0 | $ | 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 |
$ | 0 | $ | 213 | ||||
Derivative financial liabilities Interest rate lock commitments |
||||||||
September 30, 2023 |
December 31, 2022 |
|||||||
Balance, beginning of period |
$ | 348 | $ | 25 | ||||
Transfers other |
(33 | ) | 323 | |||||
Balance, end of period |
$ | 315 | $ | 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 |
$ | 315 | $ | 348 |
Description |
Three Months Ended September 30, 2023 |
Three Months Ended September 30, 2022 |
||||||
Income from mortgage banking activities |
$ | (469 | ) | $ | (2,662 | ) | ||
Description |
Nine Months Ended September 30, 2023 |
Nine Months Ended September 30, 2022 |
||||||
Income from mortgage banking activities |
$ | (112 | ) | $ | (12,800 | ) |
September 30, 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 |
$ | 59,017 | $ | 59,614 | $ | 597 | $ | 56,170 | $ | 56,879 | $ | 709 |
Description |
Balance as of September 30, 2023 |
Fair Value at September 30, 2023 |
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 |
$ | 15,228 | $ | 0 | $ | 13,856 | $ | 1,372 | $ | (470 | ) | |||||||||
OREO |
3,181 | 0 | 3,181 | 0 | (67 | ) |
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) |
||||||||||||||||
September 30, 2023 |
||||||||||||||||||||
Cash and cash equivalents |
$ | 1,184,054 | $ | 1,184,054 | $ | 0 | $ | 1,184,054 | $ | 0 | ||||||||||
Securities available for sale |
3,749,357 | 3,749,357 | 5,206 | 3,744,151 | 0 | |||||||||||||||
Securities held to maturity |
1,002 | 1,020 | 0 | 0 | 1,020 | |||||||||||||||
Equity securities |
8,548 | 8,548 | 8,548 | 0 | 0 | |||||||||||||||
Other securities |
307,392 | 292,022 | 0 | 0 | 292,022 | |||||||||||||||
Loans held for sale |
59,614 | 59,614 | 0 | 7,948 | 51,666 | |||||||||||||||
Net loans |
20,842,997 | 19,627,516 | 0 | 0 | 19,627,516 | |||||||||||||||
Derivative financial assets |
7,846 | 7,846 | 0 | 5,379 | 2,467 | |||||||||||||||
Mortgage servicing rights |
4,616 | 14,652 | 0 | 0 | 14,652 | |||||||||||||||
Deposits |
22,676,854 | 22,630,946 | 0 | 22,630,946 | 0 | |||||||||||||||
Short-term borrowings |
188,274 | 188,274 | 0 | 188,274 | 0 | |||||||||||||||
Long-term borrowings |
1,388,770 | 1,359,575 | 0 | 1,359,575 | 0 | |||||||||||||||
Derivative financial liabilities |
328 | 328 | 0 | 0 | 328 | |||||||||||||||
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 |
Nine Months Ended September 30, 2023 |
||||||||||||||||
Weighted Average |
||||||||||||||||
Shares |
Aggregate Intrinsic Value |
Remaining Contractual Term (Yrs.) |
Exercise Price |
|||||||||||||
Outstanding at January 1, 2023 |
1,501,212 | $ | 34.64 | |||||||||||||
Exercised |
(59,123 | ) | 27.76 | |||||||||||||
Forfeited or expired |
(17,570 | ) | 26.52 | |||||||||||||
Outstanding at September 30, 2023 |
1,424,519 | $ | 1,148,155 | 3.8 | $ | 35.03 | ||||||||||
Exercisable at September 30, 2023 |
1,367,993 | $ | 1,148,155 | 3.7 | $ | 35.13 | ||||||||||
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 |
(313 | ) | 5.65 | |||||
Nonvested at September 30, 2023 |
56,526 | $ | 5.65 | |||||
Shares |
Weighted-Average Grant Date Fair Value Per Share |
|||||||
Nonvested at January 1, 2023 |
373,220 | $ | 35.43 | |||||
Granted |
150,732 | 40.98 | ||||||
Vested |
(180,971 | ) | 35.62 | |||||
Forfeited |
(8,112 | ) | 38.48 | |||||
Nonvested at September 30, 2023 |
334,869 | $ | 37.75 | |||||
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 | |||||
Forfeited or expired |
(42,113 | ) | 37.19 | |||||
Nonvested at September 30, 2023 |
363,502 | $ | 37.53 | |||||
Three Months Ended September 30 |
Nine Months Ended September 30 |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
Service cost |
$ | 471 | $ | 583 | $ | 1,399 | $ | 1,996 | ||||||||
Interest cost |
1,774 | 1,301 | 5,266 | 3,731 | ||||||||||||
Expected return on plan assets |
(2,961 | ) | (3,258 | ) | (8,787 | ) | (9,680 | ) | ||||||||
Recognized net actuarial loss |
792 | 1,070 | 2,350 | 2,726 | ||||||||||||
Net periodic pension cost |
$ | 76 | $ | (304) | $ | 228 | $ | (1,227 | ) | |||||||
Weighted-average assumptions: |
||||||||||||||||
Discount rate |
5.25 | % | 3.08 | % | 5.25 | % | 3.08 | % | ||||||||
Expected return on assets |
7.25 | % | 6.25 | % | 7.25 | % | 6.25 | % | ||||||||
Rate of compensation increase (prior to age 40) |
5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | ||||||||
Rate of compensation increase (ages 40-54) |
4.00 | % | 4.00 | % | 4.00 | % | 4.00 | % | ||||||||
Rate of compensation increase (otherwise) |
3.50 | % | 3.50 | % | 3.50 | % | 3.50 | % |
Three Months Ended September 30 |
Nine Months Ended September 30 |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
Net Income |
$ |
96,157 |
$ |
102,585 |
$ |
286,923 |
$ |
279,862 |
||||||||
Available for sale (“AFS”) securities: |
||||||||||||||||
Change in net unrealized loss on AFS securities arising during the period |
(54,793 | ) | (153,779 | ) | (30,428 | ) | (505,565 | ) | ||||||||
Related income tax effect |
12,767 | 35,831 | 7,090 | 117,797 | ||||||||||||
Net reclassification adjustment for losses included in net income |
0 | (2 | ) | 7,659 | (2 | ) | ||||||||||
Related income tax expense |
0 | 0 | (1,785 | ) | 0 | |||||||||||
Net effect of AFS securities on other comprehensive income |
(42,026 |
) |
(117,950 |
) |
(17,464 |
) |
(387,770 |
) | ||||||||
Cash flow hedge derivatives: |
||||||||||||||||
Unrealized gain on cash flow hedge before reclassification to interest expense |
9,692 | 18,442 | 15,794 | 52,352 | ||||||||||||
Related income tax effect |
(2,258 | ) | (4,297 | ) | (3,680 | ) | (12,198 | ) | ||||||||
Net reclassification adjustment for (gains) losses included in net income |
(6,243 | ) | (2,422 | ) | (17,186 | ) | (2,343 | ) | ||||||||
Related income tax effect |
1,454 | 564 | 4,004 | 546 | ||||||||||||
Net effect of cash flow hedge derivatives on other comprehensive income |
2,645 |
12,287 |
(1,068 |
) |
38,357 |
|||||||||||
Pension plan: |
||||||||||||||||
Recognized net actuarial loss |
792 | 1,070 | 2,350 | 2,726 | ||||||||||||
Related income tax benefit |
(189 | ) | (354 | ) | (542 | ) | (729 | ) | ||||||||
Net effect of change in pension plan asset on other comprehensive income |
603 |
716 |
1,808 |
1,997 |
||||||||||||
Total change in other comprehensive income |
(38,778 |
) |
(104,947 |
) |
(16,724 |
) |
(347,416 |
) | ||||||||
Total Comprehensive Income (Loss) |
$ |
57,379 |
$ |
(2,362) |
$ |
270,199 |
$ |
(67,554 |
) | |||||||
Changes in Accumulated Other Comprehensive Income (AOCI) by Component (1) For the Nine Months Ended September 30, 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 |
(23,338 | ) | 12,114 | 0 | (11,224 | ) | ||||||||||
Amounts reclassified from accumulated other comprehensive income |
5,874 | (13,182 | ) | 1,808 | (5,500 | ) | ||||||||||
Net current-period other comprehensive income (loss), net of tax |
(17,464 | ) | (1,068 | ) | 1,808 | (16,724 | ) | |||||||||
Balance at September 30, 2023 |
$ | (377,804 | ) | $ | 51,946 | $ | (23,598 | ) | $ | (349,456 | ) | |||||
(1) All amounts are net-of-tax. |
Reclassifications out of Accumulated Other Comprehensive Income (AOCI) For the Nine Months Ended September 30, 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 losses included in net income |
$ | 7,659 | Net investment securities (losses) gains | |||
7,659 | Total before tax | |||||
Related income tax effect |
(1,785 | ) | Tax expense | |||
5,874 | Net of tax |
Reclassifications out of Accumulated Other Comprehensive Income (AOCI) | ||||||
For the Nine Months Ended September 30, 2023 | ||||||
Details about AOCI Components |
Amount Reclassified from AOCI |
Affected Line Item in the Statement Where Net Income is Presented | ||||
Cash flow hedge: |
||||||
Net reclassification adjustment for gains included in net income |
$ | (17,186 | ) | Interest expense | ||
(17,186 | ) | Total before tax | ||||
Related income tax effect |
4,004 | Tax expense | ||||
(13,182 | ) | Net of tax | ||||
Pension plan: |
||||||
Recognized net actuarial loss |
2,350 | (1) | Employee benefits | |||
2,350 | Total before tax | |||||
Related income tax effect |
(542 | ) | Tax expense | |||
1,808 | Net of tax | |||||
Total reclassifications for the period |
$ | (5,500 | ) | |||
(1) | This AOCI component is included in the computation of changes in plan assets (see Note 16, Employee Benefit Plans) |
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30 |
September 30 |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
Distributed earnings allocated to common stock |
$ | 48,456 | $ | 48,333 | $ | 145,360 | $ | 145,678 | ||||||||
Undistributed earnings allocated to common stock |
47,474 | 53,979 | 140,867 | 133,442 | ||||||||||||
Net earnings allocated to common shareholders |
$ | 95,930 | $ | 102,312 | $ | 286,227 | $ | 279,120 | ||||||||
Average common shares outstanding |
134,685,041 | 134,182,248 | 134,493,059 | 134,947,674 | ||||||||||||
Equivalents from stock options |
202,735 | 371,317 | 239,996 | 303,625 | ||||||||||||
Average diluted shares outstanding |
134,887,776 | 134,553,565 | 134,733,055 | 135,251,299 | ||||||||||||
Earnings per basic common share |
$ | 0.71 | $ | 0.76 | $ | 2.13 | $ | 2.07 | ||||||||
Earnings per diluted common share |
$ | 0.71 | $ | 0.76 | $ | 2.12 | $ | 2.06 |
Description |
Issuance Date |
Amount of Capital Securities Issued |
Stated Interest Rate (1) |
Maturity Date | ||||||
United Statutory Trust III |
December 17, 2003 | $ | 20,000 | 3-month CME Term SOFR + 2.85% |
December 17, 2033 | |||||
United Statutory Trust IV |
December 19, 2003 | $ | 25,000 | 3-month CME Term SOFR + 2.85% |
January 23, 2034 | |||||
United Statutory Trust V |
July 12, 2007 | $ | 50,000 | 3-month CME Term SOFR + 1.55% |
October 1, 2037 | |||||
United Statutory Trust VI |
September 20, 2007 | $ | 30,000 | 3-month CME Term SOFR + 1.30% |
December 15, 2037 | |||||
Premier Statutory Trust II |
September 25, 2003 | $ | 6,000 | 3-month CME Term SOFR + 3.10% |
October 8, 2033 | |||||
Premier Statutory Trust III |
May 16, 2005 | $ | 8,000 | 3-month CME Term SOFR + 1.74% |
June 15, 2035 | |||||
Premier Statutory Trust IV |
June 20, 2006 | $ | 14,000 | 3-month CME Term SOFR + 1.55% |
September 23, 2036 | |||||
Premier Statutory Trust V |
December 14, 2006 | $ | 10,000 | 3-month CME Term SOFR + 1.61% |
March 1, 2037 | |||||
Centra Statutory Trust I |
September 20, 2004 | $ | 10,000 | 3-month CME Term SOFR + 2.29% |
September 20, 2034 | |||||
Centra Statutory Trust II |
June 15, 2006 | $ | 10,000 | 3-month CME Term SOFR + 1.65% |
July 7, 2036 | |||||
VCBI Capital Trust II |
December 19, 2002 | $ | 15,000 | 6-month CME Term SOFR + 3.30% |
December 19, 2032 | |||||
VCBI Capital Trust III |
December 20, 2005 | $ | 25,000 | 3-month CME Term SOFR + 1.42% |
February 23, 2036 | |||||
Cardinal Statutory Trust I |
July 27, 2004 | $ | 20,000 | 3-month CME Term SOFR + 2.40% |
September 15, 2034 | |||||
UFBC Capital Trust I |
December 30, 2004 | $ | 5,000 | 3-month CME Term SOFR + 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 CME Term SOFR + 3.05% |
January 7, 2034 | |||||
Greer Capital Trust I |
October 12, 2004 | $ | 6,000 | 3-month CME Term SOFR + 2.20% |
October 18, 2034 | |||||
Greer Capital Trust II |
December 28, 2006 | $ | 5,000 | 3-month CME Term SOFR + 1.73% |
January 30, 2037 | |||||
First South Preferred Trust I |
September 26, 2003 | $ | 10,000 | 3-month CME Term SOFR + 2.95% |
September 30, 2033 | |||||
BOE Statutory Trust I |
December 12, 2003 | $ | 4,000 | 3-month CME Term SOFR + 3.00% |
December 12, 2033 | |||||
(1) | The 3-month CME Term SOFR rates have a spread adjustment of 0.26161% and the 6-month CME Term SOFR rate has a spread adjustment of 0.42826%. |
At and For the Three Months Ended September 30, 2023 |
||||||||||||||||||||
Community Banking |
Mortgage Banking |
Other |
Intersegment Eliminations |
Consolidated |
||||||||||||||||
Net interest income |
$ | 230,339 | $ | 2,558 | $ | (5,951 | ) | $ | 1,507 | $ | 228,453 | |||||||||
Provision for credit losses |
5,948 | 0 | 0 | 0 | 5,948 | |||||||||||||||
Other income |
24,583 | 10,871 | 1,179 | (2,972 | ) | 33,661 | ||||||||||||||
Other expense |
121,316 | 14,119 | 1,260 | (1,465 | ) | 135,230 | ||||||||||||||
Income taxes |
26,142 | (141 | ) | (1,222 | ) | 0 | 24,779 | |||||||||||||
Net income (loss) |
$ | 101,516 | $ | (549) | $ | (4,810 | ) | $ | 0 | $ | 96,157 | |||||||||
Total assets (liabilities) |
$ | 28,866,805 | $ | 389,689 | $ | 68,948 | $ | (100,648 | ) | $ | 29,224,794 | |||||||||
Average assets (liabilities) |
28,729,947 | 401,702 | 63,175 | (118,903 | ) | 29,075,921 |
At and For the Three Months Ended September 30, 2022 |
||||||||||||||||||||
Community Banking |
Mortgage Banking |
Other |
Intersegment Eliminations |
Consolidated |
||||||||||||||||
Net interest income |
$ | 239,543 | $ | 2,758 | $ | (3,709 | ) | $ | 2,030 | $ | 240,622 | |||||||||
Provision for credit losses |
7,671 | 0 | 0 | 0 | 7,671 | |||||||||||||||
Other income |
23,777 | 13,749 | 532 | (5,309 | ) | 32,749 | ||||||||||||||
Other expense |
119,569 | 20,662 | 244 | (3,279 | ) | 137,196 | ||||||||||||||
Income taxes |
27,422 | (820 | ) | (683 | ) | 0 | 25,919 | |||||||||||||
Net income (loss) |
$ | 108,658 | $ | (3,335 | ) | $ | (2,738 | ) | $ | 0 | $ | 102,585 | ||||||||
Total assets (liabilities) |
$ | 28,730,918 | $ | 427,239 | $ | 46,243 | $ | (155,925 | ) | $ | 29,048,475 | |||||||||
Average assets (liabilities) |
28,495,611 | 402,793 | 32,590 | (96,559 | ) | 28,834,435 |
At and For the Nine Months Ended September 30, 2023 |
||||||||||||||||||||
Community Banking |
Mortgage Banking |
Other |
Intersegment Eliminations |
Consolidated |
||||||||||||||||
Net interest income |
$ | 695,911 | $ | 6,835 | $ | (16,828 | ) | $ | 4,316 | $ | 690,234 | |||||||||
Provision for credit losses |
24,278 | 0 | 0 | 0 | 24,278 | |||||||||||||||
Other income |
66,368 | 41,678 | 1,958 | (8,421 | ) | 101,583 | ||||||||||||||
Other expense |
364,378 | 44,910 | 2,754 | (4,105 | ) | 407,937 | ||||||||||||||
Income taxes |
75,522 | 705 | (3,548 | ) | 0 | 72,679 | ||||||||||||||
Net income (loss) |
$ | 298,101 | $ | 2,898 | $ | (14,076 | ) | $ | 0 | $ | 286,923 | |||||||||
Total assets (liabilities) |
$ | 28,866,805 | $ | 389,689 | $ | 68,948 | $ | (100,648 | ) | $ | 29,224,794 | |||||||||
Average assets (liabilities) |
29,001,264 | 409,882 | 55,809 | (127,074 | ) | 29,339,881 | ||||||||||||||
At and For the Nine Months Ended September 30, 2022 |
||||||||||||||||||||
Community Banking |
Mortgage Banking |
Other |
Intersegment Eliminations |
Consolidated |
||||||||||||||||
Net interest income |
$ | 640,817 | $ | 7,945 | $ | (8,496 | ) | $ | 6,761 | $ | 647,027 | |||||||||
Provision for credit losses |
2,454 | 0 | 0 | 0 | 2,454 | |||||||||||||||
Other income |
75,577 | 58,614 | 2,693 | (14,502 | ) | 122,382 | ||||||||||||||
Other expense |
353,357 | 71,886 | 43 | (7,741 | ) | 417,545 | ||||||||||||||
Income taxes |
71,758 | (1,048 | ) | (1,162 | ) | 0 | 69,548 | |||||||||||||
Net income (loss) |
$ | 288,825 | $ | (4,279) | $ | (4,684 | ) | $ | 0 | $ | 279,862 | |||||||||
Total assets (liabilities) |
$ | 28,730,918 | $ | 427,239 | $ | 46,243 | $ | (155,925 | ) | $ | 29,048,475 | |||||||||
Average assets (liabilities) |
28,717,609 | 454,202 | 32,784 | (143,027 | ) | 29,061,568 |
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.
RECENT DEVELOPMENTS
United Bank (the “Bank”), the wholly-owned bank subsidiary of United, recently received a Community Reinvestment Act (“CRA”) Performance Evaluation from the Federal Reserve Bank of Richmond (the “FRB”) with a rating of “Satisfactory.” The individual components of the CRA exam were a “High Satisfactory” rating for the Lending Test, an “Outstanding” rating for the Investment Test and a “High Satisfactory” rating for the Service Test.
57
Table of Contents
POSSIBLE FEDERAL DEPOSIT INSURANCE CORPORATION (“FDIC”) SPECIAL ASSESSMENT
On May 11, 2023, the FDIC released a proposed rule that would impose special assessments to recover the losses to the deposit insurance fund (“DIF”) resulting from the FDIC’s use, in March 2023, of the systemic risk exception to the least-cost resolution test under the Federal Deposit Insurance Act in connection with the receiverships of Silicon Valley Bank and Signature Bank. The FDIC stated that it currently estimates those assessed losses to total $15.8 billion and that the amount of the special assessments would be adjusted as the loss estimate changes. Under the proposed rule, the assessment base would be an insured depository institution’s (“IDI”) estimated uninsured deposits, as reported in the IDI’s December 31, 2022 Call Report, excluding the first $5 billion in estimated uninsured deposits. The special assessments would be collected at an annual rate of approximately 12.5 basis points per year (3.13 basis points per quarter) over eight quarters in 2024 and 2025, with the first assessment period beginning January 1, 2024 (with the first assessment payment due by June 28, 2024). Under the proposed rule, the estimated loss pursuant to the systemic risk determination would be periodically adjusted, and the FDIC would retain the ability to cease collection early, extend the special assessment collection period and impose a final shortfall special assessment on a one-time basis. In its December 31, 2022 Call Report, United Bank, United’s only IDI, reported estimated uninsured deposits of approximately $9.5 billion. United expects the special assessments would be tax deductible. Although the proposal could be changed and the timing of accounting recognition is still under consideration, if the assessments, as proposed, were recorded as an expense in a single quarter, United estimates that expense would be approximately $11 million.
TRANSITION FROM THE LONDON INTERBANK OFFERED RATE (LIBOR)
As disclosed in the “Transition From The London Interbank Offered Rate (LIBOR)” section within the MD&A of United’s 2022 Annual Report on Form 10-K, as a result of the efforts led by the United Kingdom’s Financial Conduct Authority, which regulates LIBOR, the publication of the one-week and two-month U.S. Dollar LIBOR settings were discontinued on December 31, 2021. Subsequently, publication of the remaining overnight, one-month, three-month, six-month, and twelve-month U.S. Dollar LIBOR settings were discontinued on June 30, 2023. United implemented a comprehensive project plan to execute the transition of its LIBOR-based financial instruments to alternative reference rates. United utilized the Secured Overnight Financing Rate (“SOFR”) and Prime as the preferred alternatives to LIBOR.
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 September 30, 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.
58
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 September 30, 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 September 30, 2023 were $29.22 billion, which was a decrease of $264.59 million or less than 1% from December 31, 2022. This decrease was mainly due to a $806.31 million or 16.55% decrease in investment securities and a $16.41 million or 78.04% decrease in mortgage servicing rights. These decreases in assets were offset by a $539.72 million or 2.63% increase in portfolio loans, an $11.88 million or 12.52% increase in interest receivable, a $2.74 million or 4.81% increase in loans held for sale and a $7.40 million or less than 1% increase in cash and cash equivalents. Total liabilities decreased $397.27 million or 1.59% from year-end 2022. This decrease was due to a $781.31 million or 33.13% decrease in borrowings. Partially offsetting this decrease in liabilities was a $373.69 million or 1.68% increase in deposits and a $8.82 million or 11.64% increase in operating lease liability. Shareholders’ equity increased $132.69 million or 2.94%.
59
Table of Contents
The following discussion explains in more detail the changes in financial condition by major category.
Cash and Cash Equivalents
Cash and cash equivalents at September 30, 2023 increased $7.40 million or less than 1% from year-end 2022. In particular, interest-bearing deposits with other banks increased $31.98 million or 3.63% while cash and due from banks decreased $24.65 million or 8.38%. Federal funds sold increased $76 thousand or 7.04%. During the first nine months of 2023, net cash of $272.66 million and $288.62 million were provided by operating and investing activities, respectively, while net cash of $553.88 million was used in 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 nine months of 2023 and 2022.
Securities
Total investment securities at September 30, 2023 decreased $806.31 million or 16.55%. Securities available for sale decreased $792.57 million or 17.45%. This change in securities available for sale reflects $107.82 million in purchases, $869.82 million in sales, maturities and calls of securities and a decrease of $22.77 million in market value. The majority of the sales activity was related to state and political subdivision securities. Equity securities were $8.55 million at September 30, 2023, an increase of $919 thousand or 12.05% due mainly to net purchases. Other investment securities decreased $14.66 million or 4.55% from year-end 2022 due to a $25.17 million decrease in FHLB stock partially offset by a $9.68 million increase in investment tax credits.
The following table summarizes the changes in the available for sale securities since year-end 2022:
(Dollars in thousands) | September 30 2023 |
December 31 2022 |
$ Change | % Change | ||||||||||||
U.S. Treasury securities and obligations of U.S. Government corporations and agencies |
$ | 480,158 | $ | 529,492 | $ | (49,334 | ) | (9.32 | %) | |||||||
State and political subdivisions |
499,162 | 709,530 | (210,368 | ) | (29.65 | %) | ||||||||||
Mortgage-backed securities |
1,567,290 | 1,849,470 | (282,180 | ) | (15.26 | %) | ||||||||||
Asset-backed securities |
875,728 | 911,611 | (35,883 | ) | (3.94 | %) | ||||||||||
Single issue trust preferred securities |
14,737 | 16,284 | (1,547 | ) | (9.50 | %) | ||||||||||
Other corporate securities |
312,282 | 525,538 | (213,256 | ) | (40.58 | %) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total available for sale securities, at fair value |
$ | 3,749,357 | $ | 4,541,925 | $ | (792,568 | ) | (17.45 | %) | |||||||
|
|
|
|
|
|
|
|
The following table summarizes the changes in the held to maturity securities since year-end 2022:
(Dollars in thousands) | September 30 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 September 30, 2023, gross unrealized losses on available for sale securities were $492.63 million. Securities with the most significant gross unrealized losses at September 30, 2023 consisted primarily of agency residential mortgage-backed securities, state and political subdivision securities, agency commercial mortgage-backed securities, asset-backed securities and other corporate securities.
60
Table of Contents
As of September 30, 2023, United’s available for sale mortgage-backed securities had an amortized cost of $1.87 billion, with an estimated fair value of $1.57 billion. The portfolio consisted primarily of $1.26 billion in agency residential mortgage-backed securities with a fair value of $1.03 billion, $101.51 million in non-agency residential mortgage-backed securities with an estimated fair value of $89.94 million, and $516.35 million in commercial agency mortgage-backed securities with an estimated fair value of $445.83 million.
As of September 30, 2023, United’s available for sale state and political subdivisions securities had an amortized cost of $615.84 million, with an estimated fair value of $499.16 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 September 30, 2023.
As of September 30, 2023, United’s available for sale corporate securities had an amortized cost of $1.26 billion, with an estimated fair value of $1.20 billion. The portfolio consisted of $16.37 million in single issue trust preferred securities with an estimated fair value of $14.74 million. Of the $14.74 million, $6.87 million or 46.62% were investment grade; $2.84 million or 19.27% were split rated; and $5.03 million or 34.11% were unrated. The two largest exposures accounted for 80.73% of the $14.74 million. These included Truist Bank at $6.87 million and Emigrant Bank at $5.03 million. All single issue trust preferred securities are currently receiving full scheduled principal and interest payments. 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 $888.96 million and a fair value of $875.73 million and other corporate securities, with an amortized cost of $354.39 million and a fair value of $312.28 million.
During the third 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 September 30, 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 September 30, 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 $59.61 million at September 30, 2023, an increase of $2.74 million or 4.81% from year-end 2022. Loan originations in the secondary market exceeded sales during the first nine months of 2023. Loan originations for the first nine months of 2023 were $635.58 million while loans sales were $632.85 million.
Portfolio Loans
Loans, net of unearned income, increased $539.72 million or 2.63%. Since year-end 2022, commercial, financial and agricultural loans increased $228.95 million or 1.97% as a result of a $314.20 million or 3.92% increase in commercial real estate loans which was partially offset by a $85.25 million or 2.36% decrease in commercial loans (not secured by real estate). Construction and land development loans increased $177.71 million or 6.07% and residential real estate loans increased $353.92 million or 7.59%, while consumer loans decreased $225.77 million or 16.53% due to a decrease in indirect automobile financing.
61
Table of Contents
The following table summarizes the changes in the major loan classes since year-end 2022:
(Dollars in thousands) | September 30 2023 |
December 31 2022 |
$ Change | % Change | ||||||||||||
Loans held for sale |
$ | 59,614 | $ | 56,879 | $ | 2,735 | 4.81 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Commercial, financial, and agricultural: |
||||||||||||||||
Owner-occupied commercial real estate |
1,680,510 | $ | 1,724,927 | $ | (44,417 | ) | (2.58 | %) | ||||||||
Nonowner-occupied commercial real estate |
6,645,589 | 6,286,974 | 358,615 | 5.70 | % | |||||||||||
Other commercial loans |
3,527,319 | 3,612,568 | (85,249 | ) | (2.36 | %) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial, financial, and agricultural |
$ | 11,853,418 | $ | 11,624,469 | $ | 228,949 | 1.97 | % | ||||||||
Residential real estate |
5,016,829 | 4,662,911 | 353,918 | 7.59 | % | |||||||||||
Construction & land development |
3,104,682 | 2,926,971 | 177,711 | 6.07 | % | |||||||||||
Consumer: |
||||||||||||||||
Bankcard |
9,122 | 9,273 | (151 | ) | (1.63 | %) | ||||||||||
Other consumer |
1,130,924 | 1,356,539 | (225,615 | ) | (16.63 | %) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Loans and leases |
$ | 21,114,975 | $ | 20,580,163 | $ | 534,812 | 2.60 | % | ||||||||
Less: Unearned income |
(17,092 | ) | (21,997 | ) | 4,905 | (22.30 | %) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Loans and leases, net of unearned income |
$ | 21,097,883 | $ | 20,558,166 | $ | 539,717 | 2.63 | % | ||||||||
|
|
|
|
|
|
|
|
For a further discussion of loans see Note 4 to the unaudited Notes to Consolidated Financial Statements.
Other Assets
Other assets increased $9.71 million or 3.19% from year-end 2022. Income taxes receivable increased $13.78 million due to timing differences, other real estate owned properties (“OREO”) increased $1.18 million and the pension asset increased $2.13 million. In addition, deferred tax assets increased $2.79 million due to the decrease in the fair value of available-for-sale securities, while derivative assets increased $2.43 million due to a net increase in fair value. Partially offsetting these increases were decreases in dealer reserve of $7.59 million due to a decrease in indirect automobile financing and core deposit intangibles of $3.84 million due to amortization.
Deposits
Deposits represent United’s primary source of funding. Total deposits at September 30, 2023 increased $373.69 million or 1.68%. In terms of composition, noninterest-bearing deposits decreased $946.34 million or 13.14% while interest-bearing deposits increased $1.32 billion or 8.74% from December 31, 2022.
Noninterest-bearing deposits consist of demand deposit and noninterest bearing money market (“MMDA”) account balances. The $946.34 million decrease in noninterest-bearing deposits was due mainly to a $751.66 million or 13.90% decrease in commercial noninterest-bearing deposits, a $131.56 million or 8.81% decrease in personal noninterest-bearing deposits, and a $3.04 million or 1.60% decrease in public noninterest-bearing deposits.
Interest-bearing deposits consist of interest-bearing transaction accounts, regular savings, interest-bearing MMDA, and time deposit account balances. Interest-bearing transaction accounts increased $228.51 million or 4.47% since year-end 2022 as the result of an increase of $712.49 million in commercial interest-bearing transaction accounts and an increase of $17.09 million in public funds interest-bearing transaction accounts. These increases were offset by a $501.07 million decrease in personal interest-bearing transaction accounts. Regular savings accounts decreased $282.83 million or 16.85% mainly as a result of a $260.26 million decrease in personal savings accounts and a $24.83 million decrease in commercial savings accounts. Interest-bearing MMDAs increased $85.33 million or 1.35%. In particular, personal interest-bearing MMDAs decreased $349.43 million while commercial interest-bearing MMDAs increased $412.53 million. Public funds interest-bearing MMDAs increased $22.22 million.
62
Table of Contents
Time deposits under $100,000 increased $194.70 million or 23.07% from year-end 2022. This increase in time deposits under $100,000 was the result of a $199.58 million increase in fixed rate Certificates of Deposits (“CDs”) under $100,000, and a $3.09 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 $4.14 million.
Since year-end 2022, time deposits over $100,000 increased $1.09 billion or 93.94% as brokered certificates of deposits increased $332.38 million, fixed rate CDs increased $681.82 million, and CDARS over $100,000 increased $81.18 million.
The table below summarizes the changes by deposit category since year-end 2022:
(Dollars in thousands) | September 30 2023 |
December 31 2022 |
$ Change | % Change | ||||||||||||
Noninterest-bearing accounts |
$ | 6,253,343 | $ | 7,199,678 | $ | (946,335 | ) | (13.14 | %) | |||||||
Interest-bearing transaction accounts |
5,345,479 | 5,116,966 | 228,513 | 4.47 | % | |||||||||||
Regular savings |
1,395,469 | 1,678,302 | (282,833 | ) | (16.85 | %) | ||||||||||
Interest-bearing money market accounts |
6,384,729 | 6,299,404 | 85,325 | 1.35 | % | |||||||||||
Time deposits under $100,000 |
1,038,653 | 843,950 | 194,703 | 23.07 | % | |||||||||||
Time deposits over $100,000 (1) |
2,259,181 | 1,164,866 | 1,094,315 | 93.94 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total deposits |
$ | 22,676,854 | $ | 22,303,166 | $ | 373,688 | 1.68 | % | ||||||||
|
|
|
|
|
|
|
|
(1) | Includes time deposits of $250,000 or more of $798,942 and $454,477 at September 30, 2023 and December 31, 2022, respectively. |
Borrowings
Total borrowings at September 30, 2023 decreased $781.31 million or 33.13% since year-end 2022. During the first nine months of 2023, short-term borrowings increased $27.58 million or 17.16% due to an increase in securities sold under agreements to repurchase. Long-term borrowings decreased $808.89 million or 36.81% from year-end 2022 due to net repayments of $800.22 million in long-term FHLB advances and the redemption of $9.89 million in subordinated debt during the first nine months of 2023.
The table below summarizes the change in the borrowing categories since year-end 2022:
(Dollars in thousands) | September 30 2023 |
December 31 2022 |
$ Change | % Change | ||||||||||||
Short-term securities sold under agreements to repurchase |
$ | 188,274 | $ | 160,698 | $ | 27,576 | 17.16 | % | ||||||||
Long-term FHLB advances |
1,110,559 | 1,910,775 | (800,216 | ) | (41.88 | %) | ||||||||||
Subordinated debt |
0 | 9,892 | (9,892 | ) | (100.00 | %) | ||||||||||
Issuances of trust preferred capital securities |
278,211 | 276,989 | 1,222 | 0.44 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total borrowings |
$ | 1,577,044 | $ | 2,358,354 | $ | (781,310 | ) | (33.13 | %) | |||||||
|
|
|
|
|
|
|
|
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 September 30, 2023 increased $3.95 million or 2.08% from year-end 2022. In particular, interest payable increased $11.63 million due to an increase in CDs and brokered deposits as well as rising interest rates, and mortgage escrow liabilities increased $7.48 million due to a growth in mortgage loans since year-end 2022. Mostly offsetting these increases was a decrease of $4.95 million in incentives payable due to payments and decreases of $2.72 million and $1.73 million in income tax payable and business franchise taxes, respectively, due to timing differences.
Shareholders’ Equity
Shareholders’ equity at September 30, 2023 was $4.65 billion, which was an increase of $132.69 million or 2.94% from year-end 2022.
63
Table of Contents
Retained earnings increased $140.87 million or 8.94% from year-end 2022. Earnings net of dividends for the first nine months of 2023 were $140.87 million.
Accumulated other comprehensive income decreased $16.72 million or 5.03% from year-end 2022 due to a decrease of $17.46 million in the fair value of United’s available for sale investment portfolio, net of deferred income taxes. In addition, the fair value of cash flow hedges, net of deferred income taxes decreased $1.07 million. The after-tax amortization of the pension net actuarial loss was $1.81 million for the first nine months of 2023.
RESULTS OF OPERATIONS
Overview
Below is a summary of United’s consolidated results of operations for the time periods presented:
Three Months Ended | Nine Months Ended | |||||||||||||||||||
(Dollars in thousands except per share amounts) | September 2023 |
September 2022 |
June 2023 |
September 2023 |
September 2022 |
|||||||||||||||
Interest income |
$ | 356,910 | $ | 263,683 | $ | 345,932 | $ | 1,032,145 | $ | 694,249 | ||||||||||
Interest expense |
128,457 | 23,061 | 118,471 | 341,911 | 47,222 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income |
228,453 | 240,622 | 227,461 | 690,234 | 647,027 | |||||||||||||||
Provision for credit losses |
5,948 | 7,671 | 11,440 | 24,278 | 2,454 | |||||||||||||||
Noninterest income |
33,661 | 32,749 | 35,178 | 101,583 | 122,382 | |||||||||||||||
Noninterest expense |
135,230 | 137,196 | 135,288 | 407,937 | 417,545 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income before income taxes |
120,936 | 128,504 | 115,911 | 359,602 | 349,410 | |||||||||||||||
Income taxes |
24,779 | 25,919 | 23,452 | 72,679 | 69,548 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
$ | 96,157 | $ | 102,585 | $ | 92,459 | $ | 286,923 | $ | 279,862 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Net income for the third quarter of 2023 was $96.16 million or $0.71 per diluted share, as compared to $102.59 million or $0.76 per diluted share for the prior year third quarter. Net income for the second quarter of 2023 was $92.46 million or $0.68 per diluted share. Net income for the first nine months of 2023 was $286.92 million or $2.12 per diluted share compared to $279.86 million or $2.06 per diluted share for the first nine months of 2022.
For the third quarter of 2023, United’s annualized return on average assets was 1.31% and return on average shareholders’ equity was 8.14% as compared to 1.41% and 8.96% for the third quarter of 2022. United’s annualized return on average assets was 1.26% and return on average shareholders’ equity was 7.96% for the second quarter of 2023. United’s annualized return on average assets for the first nine months of 2023 was 1.31% and return on average shareholders’ equity was 8.27% as compared to 1.29% and 8.07% for the first nine months of 2022. For the third quarter and first nine months of 2023, United’s annualized return on average tangible equity was 13.71% and 14.03%, respectively, as compared to 15.46% and 13.73% for the third quarter and first nine months of 2022, respectively. United’s annualized return on average tangible equity was 13.47% for the second quarter of 2023.
Three Months Ended | Nine Months Ended | |||||||||||||||||||
(Dollars in thousands) | September 30, 2023 |
September 30, 2022 |
June 30, 2023 |
September 30, 2023 |
September 30, 2022 |
|||||||||||||||
Return on Average Tangible Equity: |
||||||||||||||||||||
(a) Net Income (GAAP) |
$ | 96,157 | $ | 102,585 | $ | 92,459 | $ | 286,923 | $ | 279,862 | ||||||||||
(b) Number of Days |
92 | 92 | 91 | 273 | 273 | |||||||||||||||
Average Total Shareholders’ Equity (GAAP) |
$ | 4,687,124 | $ | 4,542,100 | $ | 4,659,094 | $ | 4,639,322 | $ | 4,635,858 | ||||||||||
Less: Average Total Intangibles |
(1,904,769 | ) | (1,910,054 | ) | (1,906,053 | ) | (1,906,042 | ) | (1,910,957 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(c) Average Tangible Equity (non-GAAP) |
$ | 2,782,355 | $ | 2,632,046 | $ | 2,753,041 | $ | 2,733,280 | $ | 2,724,901 | ||||||||||
Return on Average Tangible Equity (non-GAAP) |
13.71 | % | 15.46 | % | 13.47 | % | 14.03 | % | 13.73 | % |
64
Table of Contents
Net interest income for the third quarter of 2023 was $228.45 million, which was a decrease of $12.17 million, or 5.06%, from the third quarter of 2022. The decrease of $12.17 million in net interest income occurred because total interest income increased $93.23 million while total interest expense increased $105.40 million from the third quarter of 2022. Net interest income for the first nine months of 2023 was $690.23 million, an increase of $43.21 million or 6.68% from the first nine months of 2022. The increase of $43.21 million in net interest income occurred because total interest income increased $337.90 million while total interest expense increased $294.69 million from the first nine months of 2022. Generally, interest income increased in 2023 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 while interest expense increased mainly due to higher funding costs as a result of the rising market interest rates on higher interest-bearing balances. Net interest income for the third quarter of 2023 was relatively flat from the second quarter of 2023, increasing $992 thousand or less than 1%. The slight increase of $992 thousand in net interest income occurred because total interest income increased $10.98 million while total interest expense increased $9.99 million from the second quarter of 2023.
The provision for credit losses was $5.95 million and $24.28 million for the third quarter and first nine months of 2023, respectively, while the provision for credit losses was $7.67 million and $2.45 million for the third quarter and first nine months of 2022. The lower amount of provision expense for the third quarter of 2023 as compared to the third quarter of 2022 was mainly due to the impact of reasonable and supportable forecasts of future macroeconomic conditions. The higher amount of provision expense for the first nine months of 2023 as compared to the first nine months of 2022 was mainly due to an increase in qualitative adjustments and the impact of reasonable and supportable forecasts of future macroeconomic conditions. The provision for credit losses was $11.44 million for the second quarter of 2023. The lower amount of provision expense for the third quarter of 2023 as compared to the second quarter of 2023 was mainly due to a decrease in qualitative adjustments and the impact of reasonable and supportable forecasts of future macroeconomic conditions, partially offset by additional provision expense due to loan growth.
For the third quarter of 2023, noninterest income was $33.66 million, which was an increase of $912 thousand or 2.78% from the third quarter of 2022. This increase was primarily due to increases in income from mortgage banking activities and income from bank-owned life insurance (“BOLI”) partially offset by a decrease in mortgage loan servicing income. Noninterest income for the first nine months of 2023 was $101.58 million which was a decrease of $20.80 million or 17.00% from the first nine months of 2022. These decreases in noninterest income were due mainly to lower income from mortgage banking activities as well as net losses on the sales of securities partially offset by an increase in mortgage loans servicing income mainly driven by the gain on sale of mortgage servicing rights (“MSRs”) in 2023. Noninterest income for the third quarter of 2023 decreased $1.52 million, or 4.31%, from the second quarter of 2023. This decrease in noninterest income for the linked-quarter was primarily due to a net gain on the sale of MSRs in the second quarter of 2023.
For the third quarter of 2023, noninterest expense decreased $1.97 million or 1.43% from the third quarter of 2022 primarily due to decreases in other real estate owned (“OREO”) expense, mortgage loan servicing expense and certain general operating expenses within other noninterest expenses partially offset by increases in employee benefits and Federal Deposit Insurance Corporation (“FDIC”) insurance expense. For the first nine months of 2023, noninterest expense decreased $9.61 million or 2.30% from the first nine months of 2022 driven by decreases in employee compensation and in the expense for the reserve for unfunded loan commitments partially offset by increases in FDIC insurance expense and certain general operating expenses within other noninterest expense. Noninterest expense for the third quarter of 2023 was flat from the second quarter of 2023, decreasing $58 thousand or less than 1% due mainly to a decrease in the expense for reserve for unfunded loan commitments partially offset by higher amounts of certain general operating expenses within other noninterest expense.
Income taxes for the third quarter of 2023 were $24.78 million as compared to $25.92 million for the third quarter of 2022. Income tax expense was $23.45 million for the second quarter of 2023. For the first nine months of 2023 and 2022, income tax expense was $72.68 million and $69.55 million, respectively. For the quarters ended September 30, 2023 and June 30, 2023, United’s effective tax rate was 20.49% and 20.23%, respectively. For the quarter ended September 30, 2022, United’s effective tax rate was 20.17%. The effective tax rate for the first nine months of 2023 and 2022 was 20.21% and 19.90%, respectively.
65
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 third quarter of 2023 was $101.52 million compared to net income of $108.66 million for the third quarter of 2022. The lower net income within the community banking segment for the third quarter of 2023 was due primarily to a decrease in net interest income due to net interest margin compression. Net income attributable to the community banking segment for the first nine months of 2023 was $298.10 million compared to net income of $288.83 million for the first nine months of 2022. The higher net income within the community banking segment for the first nine months of 2023 was due primarily to increased net interest income due to higher interest rates. On a linked quarter basis, net income attributable to the community banking segment for the third quarter of 2023 increased $9.62 million from the second quarter of 2023 primarily due to a decrease in the provision for credit losses and higher noninterest income.
Net interest income of $230.34 million for the third quarter of 2023 was a decrease of $9.20 million or 3.84% from $239.54 million for the third quarter of 2022. The decrease was mainly due to net interest margin compression as funding costs rose faster than the average yield on earning assets. Net interest income increased $55.09 million to $695.91 million for the first nine months of 2023, compared to $640.82 million for the same period of 2022. Generally, net interest income for the first nine months of 2023 increased from the first nine months of 2022 due mainly 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. On a linked quarter basis, net interest income for the third quarter of 2023 increased $1.03 million from the second quarter of 2023 primarily due to the impact of rising market interest rates on earning assets, a change in the asset mix to higher earning assets and lower average balances of long-term borrowings.
The provision for credit losses was $5.95 million for the three months ended September 30, 2023 compared to a provision for credit losses of $7.67 million for the three months ended September 30, 2022. The decrease in the provision for credit losses was mainly due to an improvement in the reasonable and supportable forecasts of future macroeconomic conditions. The provision for credit losses was $24.28 million for the nine months ended September 30, 2023, compared to a provision for credit losses of $2.45 million for the nine months ended September 30, 2022. The increase in the provision for credit losses was mainly due to a change in qualitative factors and loan growth. The provision for credit losses was $11.44 million for the second quarter of 2023.
Noninterest income increased $806 thousand for the third quarter of 2023 to $24.58 million as compared to $23.78 million for the third quarter of 2022 primarily due to an increase in the income from BOLI. Noninterest income for the first nine months of 2023 decreased $9.21 million to $66.37 million for the first nine months of 2023 as compared to $75.58 million for the first nine months of 2022. This decrease from the first nine months of 2022 was due mainly to net losses on the sales of AFS investment securities and declines in fees from deposit services and income from bank-owned life insurance. On a linked quarter basis, noninterest income for the third quarter of 2023 increased $6.97 million from the second quarter of 2023 due to a net loss of $7.24 million on the sale of AFS investment securities in the second quarter of 2023.
Noninterest expense was $121.32 million for the third quarter of 2023, compared to $119.57 million for the same period of 2022. Noninterest expense was $364.38 million for the nine months ended September 30, 2023, compared to $353.36 million for the same period of 2022. These increases in noninterest expense for the first nine months of 2023 were primarily attributable to an increase in FDIC expense due to a higher assessment rate. On a linked quarter basis, noninterest expense for the third quarter of 2023 increased $1.04 million from the second quarter of 2023 due mainly to a lower expense for the reserve for unfunded loan commitments within other expense.
66
Table of Contents
Mortgage Banking
The mortgage banking segment reported a net loss of $549 thousand and net income of $2.90 million for the third quarter and the first nine months of 2023, respectively, as compared to net losses of $3.34 million and $4.28 million for the third quarter and the first nine months of 2022. The mortgage banking segment reported a net income of $5.13 million for the second quarter of 2023.
Noninterest income, which consists mainly of realized and unrealized gains associated with the fair value of commitments and loans held for sale, was $10.87 million for the third quarter of 2023 as compared to $13.75 million for the third quarter of 2022. Noninterest income for the first nine months of 2023 was $41.68 million as compared to $58.61 million for the first nine months of 2022. These decreases in noninterest income from 2022 were 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 third quarter of 2023 decreased $9.08 million from the second quarter of 2023. This decrease in noninterest income for the linked-quarter was primarily due to the previously mentioned net gain on the sale of MSRs in the second quarter of 2023 as well as decreased sales of mortgage loans in the secondary market.
Noninterest expense was $14.12 million for the third quarter of 2023, a decrease of $6.54 million from $20.66 million for the third quarter of 2022. Noninterest expense for the first nine months of 2023 was $44.91 million, a decrease of $26.98 million from the first nine months of 2022. Noninterest expense consists mainly of salaries, commissions and benefits of mortgage segment employees. On a linked quarter basis, noninterest expense for the third quarter of 2023 decreased $1.59 million from the second quarter of 2023. 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 third quarter of 2023 was $228.45 million, which was a decrease of $12.17 million or 5.06% from the third quarter of 2022. The $12.17 million decrease in net interest income occurred because total interest income increased $93.23 million while total interest expense increased $105.40 million from the third quarter of 2022. Net interest income for the first nine months of 2023 was $690.23 million, which was an increase of $43.21 million or 6.68% from the first nine months of 2022. The $43.21 million increase in net interest income occurred because total interest income increased $337.90 million while total interest expense increased $294.69 million from the first nine months of 2022. On a linked-quarter basis, net interest income for the third quarter of 2023 was flat from the second quarter of 2023, increasing $992 thousand or less than 1%. The $992 thousand increase in net interest income occurred because total interest income increased $10.98 million while total interest expense increased $9.99 million from the second quarter of 2023.
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.
67
Table of Contents
Tax-equivalent net interest income for the third quarter of 2023 was $229.32 million, an increase of $12.41 million or 5.13% from the third quarter of 2022. The decrease in tax-equivalent net interest income was primarily due to higher interest expense driven by deposit rate repricing, higher average balances and cost of long-term borrowings, lower acquired loan accretion income and lower income from Paycheck Protection Program (“PPP”) loan fees. These decreases were partially offset by the impact of rising market interest rates on earning assets, organic loan growth and a change in the asset mix to higher earning assets. The average cost of funds increased 231 basis points from the third quarter of 2022 to 2.87% primarily due to increases in the yield on average interest-bearing deposits of 224 basis points and in the yield on average long-term borrowings of 227 basis points. Average long-term borrowings increased $695.82 million from the third quarter of 2022. Acquired loan accretion income decreased $1.74 million from the third quarter of 2022 to $2.33 million. Net PPP loan fee income decreased $1.50 million from the third quarter of 2022. The yield on average earning assets increased 138 basis points from the third quarter of 2022 to 5.52%. Average earning assets for the third quarter of 2023 increased $329.70 million, or 1.30%, from the third quarter of 2022 due to a $1.28 billion increase in average net loans partially offset by an $882.68 million decrease in average investment securities. The net interest margin of 3.54% for the third quarter of 2023 was a decrease of 24 basis points from the net interest margin of 3.78% for the third quarter of 2022.
Tax-equivalent net interest income for the first nine months of 2023 was $693.38 million, an increase of $43.04 million or 6.62% from the first nine months of 2022. The increase in 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, higher average balances and cost of long-term borrowings, lower income from PPP loan fees and lower acquired loan accretion income. The yield on average earning assets increased 169 basis points from the first nine months of 2022 to 5.32%. Average earning assets for the first nine months of 2023 increased $317.29 million, or 1.23%, from the first nine months of 2022 due to a $1.69 billion increase in average net loans partially offset by a $959.90 million decrease in average short-term investments and a $411.08 million decrease in average investment securities. The average cost of funds increased 218 basis points from the first nine months of 2022 to 2.56% primarily due to increases in the yield on average interest-bearing deposits of 200 basis points and in the yield on average long-term borrowings of 272 basis points. Average long-term borrowings increased $1.26 billion from the first nine months of 2022. Net PPP loan fee income decreased $8.85 million from the first nine months of 2022. Acquired loan accretion income was $8.52 million and $13.60 million for the first nine months of 2023 and 2022, respectively, a decrease of $5.08 million. The net interest margin of 3.56% for the first nine months of 2023 was an increase of 18 basis points from the net interest margin of 3.38% for the first nine months of 2022.
On a linked-quarter basis, tax-equivalent net interest income for the third quarter of 2023 was relatively flat from the second quarter of 2023, increasing $717 thousand or less than 1%. Net interest income and tax-equivalent net interest income for the third quarter of 2023 benefited from the impact of rising market interest rates on earning assets, a change in the asset mix to higher earning assets and lower average balances of long-term borrowings. Partially offsetting the increase in net interest income and tax-equivalent net interest income was higher interest expense primarily driven by the impact of deposit rate repricing and higher average balances of interest-bearing deposits. The yield on average earning assets increased 19 basis points from the second quarter of 2023 to 5.52%. Average net loans increased $245.61 million from the second quarter of 2023 and the yield on average net loans and loans held for sale increased 14 basis points to 5.92% for the third quarter of 2023. Average investment securities decreased $456.79 million from the second quarter of 2023 and average short-term investments decreased $141.85 million from the second quarter of 2023. Average long-term borrowings decreased $716.72 million from the second quarter of 2023. The yield on average interest-bearing deposits increased 33 basis points to 2.70% and average interest-bearing deposits increased $473.53 million from the second quarter of 2023. The net interest margin of 3.54% for the third quarter of 2023 was an increase of 3 basis points from the net interest margin of 3.51% for the second quarter of 2023.
68
Table of Contents
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 September 30, 2023, September 30, 2022 and June 30, 2023 and the nine months ended September 30, 2023 and September 30, 2022:
Three Months Ended | ||||||||||||
(Dollars in thousands) | September 30 2023 |
September 30 2022 |
June 30 2023 |
|||||||||
Loan accretion |
$ | 2,325 | $ | 4,065 | $ | 3,077 | ||||||
Certificates of deposit |
253 | 552 | 309 | |||||||||
Long-term borrowings |
(332 | ) | (348 | ) | (335 | ) | ||||||
|
|
|
|
|
|
|||||||
Total |
$ | 2,246 | $ | 4,269 | $ | 3,051 | ||||||
|
|
|
|
|
|
Nine Months Ended | ||||||||
(Dollars in thousands) | September 30 2023 |
September 30 2022 |
||||||
Loan accretion |
$ | 8,521 | $ | 13,602 | ||||
Certificates of deposit |
918 | 2,328 | ||||||
Long-term borrowings |
(1,020 | ) | 85 | |||||
|
|
|
|
|||||
Tax-equivalent net interest income |
$ | 8,419 | $ | 16,015 | ||||
|
|
|
|
The following tables reconcile the difference between net interest income and tax-equivalent net interest income for the three months ended September 30, 2023, September 30, 2022 and June 30, 2023 and the nine months ended September 30, 2023 and September 30, 2022.
Three Months Ended | ||||||||||||
(Dollars in thousands) | September 30 2023 |
September 30 2022 |
June 30 2023 |
|||||||||
Net interest income, GAAP basis |
$ | 228,453 | $ | 240,622 | $ | 227,461 | ||||||
Tax-equivalent adjustment (1) |
869 | 1,105 | 1,144 | |||||||||
|
|
|
|
|
|
|||||||
Tax-equivalent net interest income |
$ | 229,322 | $ | 241,727 | $ | 228,605 | ||||||
|
|
|
|
|
|
Nine Months Ended | ||||||||
(Dollars in thousands) | September 30 2023 |
September 30 2022 |
||||||
Net interest income, GAAP basis |
$ | 690,234 | $ | 647,027 | ||||
Tax-equivalent adjustment (1) |
3,148 | 3,318 | ||||||
|
|
|
|
|||||
Tax-equivalent net interest income |
$ | 693,382 | $ | 650,345 | ||||
|
|
|
|
(1) | The tax-equivalent adjustment combines amounts of interest income on federally nontaxable loans and investment securities using the statutory federal income tax rate of 21% for the three months and nine months ended September 30, 2023 and 2022 and the three months ended June 30, 2023. All interest income on loans and investment securities was subject to state income taxes. |
69
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 September 30, 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 September 30, 2023 and 2022. Interest income on all loans and investment securities was subject to state income taxes.
Three Months Ended September 30, 2023 |
Three Months Ended September 30, 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 |
$ | 852,224 | $ | 11,810 | 5.50 | % | $ | 918,691 | $ | 6,834 | 2.95 | % | ||||||||||||
Investment Securities: |
||||||||||||||||||||||||
Taxable |
3,994,073 | 35,730 | 3.58 | % | 4,687,528 | 29,149 | 2.49 | % | ||||||||||||||||
Tax-exempt |
211,178 | 1,482 | 2.81 | % | 400,400 | 2,783 | 2.78 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Securities |
4,205,251 | 37,212 | 3.54 | % | 5,087,928 | 31,932 | 2.51 | % | ||||||||||||||||
Loans, net of unearned income (2)(3) |
20,961,313 | 308,757 | 5.85 | % | 19,645,486 | 226,022 | 4.57 | % | ||||||||||||||||
Allowance for loan losses |
(250,810 | ) | (213,824 | ) | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net loans |
20,710,503 | 5.92 | % | 19,431,662 | 4.62 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total earning assets |
25,767,978 | $ | 357,779 | 5.52 | % | 25,438,281 | $ | 264,788 | 4.14 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Other assets |
3,307,943 | 3,396,154 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL ASSETS |
$ | 29,075,921 | $ | 28,834,435 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
Interest-Bearing Liabilities: |
||||||||||||||||||||||||
Interest-bearing deposits |
$ | 15,993,991 | $ | 108,793 | 2.70 | % | $ | 15,308,177 | $ | 17,660 | 0.46 | % | ||||||||||||
Short-term borrowings |
188,945 | 1,805 | 3.79 | % | 137,985 | 493 | 1.42 | % | ||||||||||||||||
Long-term borrowings |
1,590,763 | 17,859 | 4.45 | % | 894,940 | 4,908 | 2.18 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Interest-Bearing Liabilities |
17,773,699 | 128,457 | 2.87 | % | 16,341,102 | 23,061 | 0.56 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Noninterest-bearing deposits |
6,337,052 | 7,664,032 | ||||||||||||||||||||||
Accrued expenses and other liabilities |
278,046 | 287,201 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL LIABILITIES |
24,388,797 | 24,292,335 | ||||||||||||||||||||||
SHAREHOLDERS’ EQUITY |
4,687,124 | 4,542,100 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ | 29,075,921 | $ | 28,834,435 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
NET INTEREST INCOME |
$ | 229,322 | $ | 241,727 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
INTEREST RATE SPREAD |
2.65 | % | 3.58 | % | ||||||||||||||||||||
NET INTEREST MARGIN |
3.54 | % | 3.78 | % |
(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. |
70
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 September 30, 2023 and June 30, 2023, 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 September 30, 2023 and June 30, 2023. Interest income on all loans and investment securities was subject to state income taxes.
Three Months Ended September 30, 2023 |
Three Months Ended June 30, 2023 |
|||||||||||||||||||||||
(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 |
$ | 852,224 | $ | 11,810 | 5.50 | % | $ | 994,072 | $ | 12,706 | 5.13 | % | ||||||||||||
Investment Securities: |
||||||||||||||||||||||||
Taxable |
3,994,073 | 35,730 | 3.58 | % | 4,274,123 | 36,721 | 3.44 | % | ||||||||||||||||
Tax-exempt |
211,178 | 1,482 | 2.81 | % | 387,918 | 2,718 | 2.80 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Securities |
4,205,251 | 37,212 | 3.54 | % | 4,662,041 | 39,439 | 3.38 | % | ||||||||||||||||
Loans, net of unearned income (2)(3) |
20,961,313 | 308,757 | 5.85 | % | 20,705,509 | 294,931 | 5.71 | % | ||||||||||||||||
Allowance for loan losses |
(250,810 | ) | (240,611 | ) | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net loans |
20,710,503 | 5.92 | % | 20,464,898 | 5.78 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total earning assets |
25,767,978 | $ | 357,779 | 5.52 | % | 26,121,011 | $ | 347,076 | 5.33 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Other assets |
3,307,943 | 3,317,801 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL ASSETS |
$ | 29,075,921 | $ | 29,438,812 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
Interest-Bearing Liabilities: |
||||||||||||||||||||||||
Interest-bearing deposits |
$ | 15,993,991 | $ | 108,793 | 2.70 | % | $ | 15,520,461 | $ | 91,577 | 2.37 | % | ||||||||||||
Short-term borrowings |
188,945 | 1,805 | 3.79 | % | 177,315 | 1,489 | 3.37 | % | ||||||||||||||||
Long-term borrowings |
1,590,763 | 17,859 | 4.45 | % | 2,307,485 | 25,405 | 4.42 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Interest-Bearing Liabilities |
17,773,699 | 128,457 | 2.87 | % | 18,005,261 | 118,471 | 2.64 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Noninterest-bearing deposits |
6,337,052 | 6,500,259 | ||||||||||||||||||||||
Accrued expenses and other liabilities |
278,046 | 274,198 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL LIABILITIES |
24,388,797 | 24,779,718 | ||||||||||||||||||||||
SHAREHOLDERS’ EQUITY |
4,687,124 | 4,659,094 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ | 29,075,921 | $ | 29,438,812 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
NET INTEREST INCOME |
$ | 229,322 | $ | 228,605 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
INTEREST RATE SPREAD |
2.65 | % | 2.69 | % | ||||||||||||||||||||
NET INTEREST MARGIN |
3.54 | % | 3.51 | % |
(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. |
71
Table of Contents
The following table shows the unaudited consolidated daily average balance of major categories of assets and liabilities for the nine-month periods ended September 30, 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 nine-month period ended September 30, 2023 and 2022. Interest income on all loans and investment securities was subject to state income taxes.
Nine Months Ended September 30, 2023 |
Nine Months Ended September 30, 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 repurchased under agreements to resell and other short-term investments |
$ | 927,255 | $ | 35,499 | 5.12 | % | $ | 1,887,158 | $ | 14,004 | 0.99 | % | ||||||||||||
Investment Securities: |
||||||||||||||||||||||||
Taxable |
4,222,849 | 108,710 | 3.43 | % | 4,540,767 | 71,212 | 2.09 | % | ||||||||||||||||
Tax-exempt |
328,276 | 6,940 | 2.82 | % | 421,440 | 8,266 | 2.62 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Securities |
4,551,125 | 115,650 | 3.39 | % | 4,962,207 | 79,478 | 2.14 | % | ||||||||||||||||
Loans, net of unearned income (2)(3) |
20,784,493 | 884,144 | 5.69 | % | 19,068,898 | 604,085 | 4.23 | % | ||||||||||||||||
Allowance for loan losses |
(242,135 | ) | (214,813 | ) | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net loans |
20,542,358 | 5.75 | % | 18,854,085 | 4.28 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total earning assets |
26,020,738 | $ | 1,035,293 | 5.32 | % | 25,703,450 | $ | 697,567 | 3.63 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Other assets |
3,319,143 | 3,358,118 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL ASSETS |
$ | 29,339,881 | $ | 29,061,568 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
Interest-Bearing Liabilities: |
||||||||||||||||||||||||
Interest-bearing deposits |
$ | 15,569,985 | $ | 268,962 | 2.31 | % | $ | 15,599,135 | $ | 35,972 | 0.31 | % | ||||||||||||
Short-term borrowings |
177,707 | 4,451 | 3.35 | % | 136,014 | 911 | 0.90 | % | ||||||||||||||||
Long-term borrowings |
2,102,386 | 68,498 | 4.36 | % | 841,693 | 10,339 | 1.64 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Interest-Bearing Liabilities |
17,850,078 | 341,911 | 2.56 | % | 16,576,842 | 47,222 | 0.38 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Non-interest bearing deposits |
6,576,063 | 7,573,667 | ||||||||||||||||||||||
Accrued expenses and other liabilities |
274,418 | 275,201 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL LIABILITIES |
24,700,559 | 24,425,710 | ||||||||||||||||||||||
SHAREHOLDERS’ EQUITY |
4,639,322 | 4,635,858 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ | 29,339,881 | $ | 29,061,568 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
NET INTEREST INCOME |
$ | 693,382 | $ | 650,345 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
INTEREST RATE SPREAD |
2.76 | % | 3.25 | % | ||||||||||||||||||||
NET INTEREST MARGIN |
3.56 | % | 3.38 | % |
(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. |
72
Table of Contents
Provision for Credit Losses
The provision for credit losses was $5.95 million and $24.28 million for the third quarter and first nine months of 2023, respectively, as compared to provision for credit losses was $7.67 million and $2.45 million for the third quarter and first nine months of 2022, respectively. On a linked-quarter basis, the provision for credit losses for the second quarter of 2023 was $11.44 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 September 30, 2023, the provision for loan and lease losses was $5.95 million as compared to a provision for loan and lease losses of $7.67 million for the quarter ended September 30, 2022. The lower amount of provision expense for the third quarter of 2023 compared to the third quarter of 2022 was mainly due to less severe negative implications of the reasonable and supportable forecasts of future macroeconomic conditions in the third quarter of 2023 as compared to the third quarter of 2022. The provision for loan and lease losses for the first nine months of 2023 was $24.28 million as compared to $2.46 million for the first nine months of 2022. The higher amount of provision expense for the first nine months of 2023 compared to the first nine months of 2022 was mainly due to an increase in qualitative adjustments pertaining to economic and business conditions, collateral values for dependent loans, loan trends, and the reasonable and supportable forecasts of future macroeconomic conditions. Net charge-offs were $1.78 million for the third quarter of 2023 as compared to net charge-offs of $1.79 million for the third quarter of 2022. Net charge-offs for the first nine months of 2023 were $4.14 million as compared to net recoveries of $1.13 million for the first nine months of 2022. The higher amount of net charge-offs for the first nine months of 2023 as compared to first nine months of 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 second quarter of 2023 was $11.44 million while net charge-offs were $1.21 million. Annualized net charge-offs as a percentage of average loans and leases, net of unearned income were 0.03% both for the third quarter and first nine months of 2023 compared to net charge-offs (recoveries) as a percentage of average loans and leases, net of unearned income of 0.04% and (0.01%) for the third quarter and first nine months of 2022, respectively. Annualized net charge-offs as a percentage of average loans and leases, net of unearned income for the second quarter of 2023 were 0.02%.
The following table shows a summary of United’s nonperforming assets including nonperforming loans and other real estate owned (“OREO”) at September 30, 2023 and December 31, 2022:
(In thousands) | September 30 2023 |
December 31 2022 |
||||||
Nonaccrual loans |
$ | 24,456 | $ | 23,685 | ||||
Loans past due 90 days of more |
18,283 | 15,565 | ||||||
Restructured loans (1) |
n/a | 19,388 | ||||||
|
|
|
|
|||||
Total nonperforming loans |
$ | 42,739 | $ | 58,638 | ||||
Other real estate owned |
3,181 | 2,052 | ||||||
|
|
|
|
|||||
Total nonperforming assets |
$ | 45,920 | $ | 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 September 30, 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.
73
Table of Contents
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 September 30, 2023, the allowance for credit losses was $298.65 million as compared to $280.94 million at December 31, 2022.
At September 30, 2023, the allowance for loan and lease losses was $254.89 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 land development. As a percentage of loans and leases, net of unearned income, the allowance for loan losses was 1.21% at September 30, 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 596.38% and 400.33% at September 30, 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 third quarter of 2023 qualitative adjustments include analyses of the following:
• | Current conditions – United considered the impact of inflation, rising interest rates, the banking regulatory environment 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 based on projections of real GDP and the unemployment rate. 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 improved in the third quarter, from a projection of 1.00% for 2023 in the second quarter to 2.10% for 2023 in the third quarter and improvement in 2024, from a projection of 1.10% for 2024 in the second quarter to 1.50% for 2024 in the third quarter. The unemployment rate improved for 2023 between second and third quarter, 4.10% to 3.80%, and in 2024 with improvement from 4.50% to 4.10%. The forecast for 2025 remained consistent at 1.80% for GDP while the unemployment rate reflected a similar decrease to 2024, from 4.50% to 4.10%. |
➣ | 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 commercial other and construction portfolios 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 September 30, 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 $6.86 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 $7.74 million due to increased outstanding balances and increased risk of loss for past due, nonaccrual and graded loans and concentrations of credit. The real estate construction and development loan pool reserve increased $10.00 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 $4.47 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
74
Table of Contents
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 leases that were individually assessed was $1.94 million at September 30, 2023 and $1.27 million at December 31, 2022. In comparison to the prior year-end, this element of the allowance increased $663 thousand due to newly identified loans requiring individual assessment of loss and reduced collateral values.
Management believes that the allowance for credit losses of $298.65 million at September 30, 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 third quarter and first nine months of 2023 and 2022 was immaterial. The allowance for credit losses related to held to maturity securities was $18 thousand as of September 30, 2023 and December 31, 2022. There was no provision for credit losses recorded on available for sale investment securities for the third quarter and first nine months of 2023 and 2022 and no allowance for credit losses on available for sale investment securities as of September 30, 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 third quarter of 2023 was $33.66 million, an increase of $912 thousand or 2.78% from the third quarter of 2022 primarily due to increases in income from mortgage banking activities and income BOLI partially offset by a decrease in mortgage loan servicing income. Noninterest income for the first nine months of 2023 was $101.58 million, a decrease of $20.80 million or 17.00% from the first nine months of 2022 due mainly to net losses recognized on the sales of AFS investment securities and a decrease in income from mortgage banking activities partially offset by a net gain on the sale of MSRs during the second quarter of 2023 within mortgage loan servicing income.
For the first nine months of 2023, net losses on investment securities were $7.92 million as compared to net gains on investment securities of $725 thousand for the first nine months of 2022. The net losses in 2023 were mainly due to a net loss of $7.24 million on the sale of approximately $187 million of AFS investment securities in the second quarter of 2023.
Income from mortgage banking activities totaled $7.56 million for the third quarter of 2023 compared to $6.42 million for the same period of 2022, an increase of $1.13 million or 17.66%. The increase in income from mortgage banking activities was mainly due to a higher quarter-end valuation of our mortgage derivatives and mortgage loans held for sale. For the first nine months of 2023 and 2022, income from mortgage banking activities was $21.85 million and $38.07 million, respectively. The decrease of $16.22 million or 42.61% for the first nine months of 2023 was due mainly to decreased loan sales driven by the rising rate environment and a lower margin on loans sold. For the three months ended September 30, 2023 and 2022, mortgage loan sales were $217.63 million and $275.83 million, respectively. For the nine months ended
75
Table of Contents
September 30, 2023 and 2022, mortgage loan sales were $632.85 million and $2.06 billion, respectively. Mortgage loans originated for sale were $185.95 million and $635.58 million for the third quarter and first nine months of 2023, respectively, as compared to $265.21 million and $1.72 billion for the third quarter and first nine months of 2022, respectively.
Fees from deposit services for the third quarter and first nine months of 2023 decreased $787 thousand or 7.82% and $3.08 million or 9.91%, respectively, from the third quarter and first nine months of 2022. These decreases were 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.
Income from BOLI for the third quarter of 2023 increased $1.09 million or 74.05% from the third quarter of 2022 due to the recognition of $530 thousand in death benefits and an increase in the cash surrender value of policies in the third quarter of 2023. Income from BOLI for the first nine months of 2023 decreased $1.31 million or 16.84% from the first nine months of 2022. For the first nine months of 2023, United recognized death benefits from BOLI of $571 thousand as compared to $3.33 million for the first nine months of 2022.
For the first nine months of 2023, fees from trust services increased $1.01 million or 7.85% from the first nine months of 2022 due to an increase in assets under management.
Mortgage loan servicing income for the third quarter of 2023 decreased $1.46 million or 63.25% from the third quarter of 2022. The decrease in mortgage loan servicing income was mainly driven by lower MSR balances as a result of the sale of MSRs in the second quarter of 2023. For the first nine months of 2023, mortgage loan servicing income increased $5.95 million or 84.74% from the first nine months of 2022. This increase was due mainly to a net gain of $8.15 million United recognized during the second quarter of 2023 on the sale of MSRs with an aggregate unpaid principal balance approximately $2 billion partially offset by less income on the lower MSR balances.
On a linked-quarter basis, noninterest income for the third quarter of 2023 decreased $1.52 million, or 4.31%, from the second quarter of 2023. The decrease in noninterest income was primarily due to a decrease in mortgage loan servicing income of $9.00 million partially offset by lower net losses on investment securities of $7.16 million. As previously mentioned, during the second quarter of 2023, United sold MSRs at a net gain of $8.15 million. The remaining decrease in mortgage loan servicing income from the second quarter of 2023 was due to lower MSR balances in the third quarter of 2023 as a result of the sale. Additionally, as previously mentioned, United sold approximately $187 million of AFS investment securities at a loss of $7.24 million during the second quarter of 2023.
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 was $135.23 million for the third quarter of 2023, a decrease of $1.97 million or 1.43% from the same period in 2022. For the first nine months of 2023, noninterest expense was $407.94 million, which was a decrease of $9.61 million or 2.30% from the first nine months of 2022.
Employee compensation for the first nine months of 2023 decreased $11.89 million or 6.43% from the first nine months of 2022. The decrease for 2023 was due mainly to lower employee commissions related to a decline in mortgage banking production and lower employee incentives.
Employee benefits expense for the third quarter and first nine months of 2023 increased $2.18 million or 20.24% and $2.95 million or 8.27%, respectively, as compared to the third quarter and first nine months of 2022. This increase was primarily due to higher amounts of expense for postretirement benefits.
Net occupancy expense for the first nine months of 2023 increased $1.06 million or 3.15% as compared to the first nine months of 2022. This increase was primarily due to higher amounts of building rental, depreciation and maintenance expense.
76
Table of Contents
OREO expense for the third quarter and first nine months of 2023 decreased $1.52 million or 89.17% and $769 thousand or 39.72% from the first nine months of 2022. These decreases were due to a decline in the fair value of OREO properties.
Equipment expense for the third quarter of 2023 decreased $637 thousand or 8.16% as compared to the third quarter of 2022. This decrease was primarily due to decreases in maintenance expense and depreciation.
FDIC expense for the third quarter and first nine months of 2023 increased $1.54 million or 50.11% and $5.02 million or 57.38%, respectively, due a higher assessment rate.
Other expense for the third quarter of 2023 decreased $2.19 million or 6.66% from the third quarter of 2022. Within other expenses, consulting and legal expenses decreased $4.00 million due to a loss contingency accrual of $5.00 million in the third quarter of 2022. Partially offsetting this decrease were increases in advertising expense as well as business franchise taxes. For the first nine months of 2023, other expense decreased $5.30 million or 5.23% from the first nine months of 2022. Within other expenses, the most significant decrease for the first nine months of 2023 as compared to the same time period in 2022 was in the expense for the reserve for unfunded loan commitments of $10.68 million. Additionally, consulting and legal expenses decreased $2.62 million due to a previously mentioned loss contingency accrual in the third quarter of 2022. Partially offsetting these decreases were increases in business franchise taxes and advertising expense.
On a linked-quarter basis, noninterest expense for the third quarter of 2023 was flat from the second quarter of 2023, decreasing $58 thousand, or less than 1%. The slight decrease in noninterest expense from the second quarter of 2023 was primarily due to a decrease in the expense for the reserve for unfunded loan commitments of $981 thousand within other expense mainly driven by a decrease in the outstanding balance of loan commitments at quarter-end. In addition, equipment expense for the third quarter of 2023 decreased $856 thousand or 10.67% from the second quarter of 2023 primarily due to lower maintenance expense. These decreases in noninterest expense were partially offset by increases of $690 thousand in employee benefits expense due mainly to higher post-retirement expense and $562 thousand in employee compensation expense due primarily to increased salaries expense.
Income Taxes
For the third quarter of 2023, income tax expense was $24.78 million as compared to $25.92 million in the third quarter of 2022. This decrease of $1.14 million was due to lower earnings partially offset by a slightly higher effective tax rate. For the first nine months of 2023, income tax expense was $72.68 million as compared to $69.55 million in the third quarter of 2022, an increase of $3.13 million. On a linked-quarter basis, income tax expense increased $1.33 million from the second quarter of 2023. These increases were due to increased earnings and a higher effective tax rate. United’s effective tax rate was 20.49% for the third quarter of 2023, 20.17% for the third quarter of 2022 and 20.23% for the second quarter of 2023. For the first nine months of 2023 and 2022, United’s effective tax rate was 20.21% and 19.90%, respectively. For further details related to income taxes, see Note 16 of the unaudited Notes to Consolidated Financial Statements contained within this document.
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 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.
77
Table of Contents
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 nine months of 2023, United decreased its interest-bearing deposit balance at the FRB by $18.11 million to $788.72 million. The change in the balance at the FRB was mostly the result of the net repayment of $800.00 million in FHLB advances and loan growth of $491.66 million partially offset by net sales, maturities, and paydowns in the available for sale debt securities portfolio of $762.02 million and an increase in total deposits of $373.69 million.
For the nine months ended September 30, 2023, cash of $272.66 million was provided by operating activities due mainly to net income of $286.92 million. Net cash of $288.62 million was provided by investing activities which was primarily due to $758.09 million of net proceeds from the sales of investment securities over purchases partially offset by portfolio loan growth of $491.66 million. During the first nine months of 2023, net cash of $553.88 million was used in financing activities due primarily to the net repayment of $800.00 million in FHLB advances, cash dividends paid of $146.01 million and cash paid of $10.25 million to redeem subordinated debt partially offset by growth in deposits of $374.61 million and an increase in securities sold under agreements to repurchase of $27.58 million. The net effect of the cash flow activities was an increase in cash and cash equivalents of $7.40 million for the first nine months of 2023.
At September 30, 2023, United had an unused borrowing amount at the FHLB of approximately $7.30 billion subject to delivery of collateral after certain trigger points and $3.17 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 September 30, 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 September 30, 2023. At September 30, 2023, United’s borrowing capacity for the FRB Discount Window was $2.72 billion. United did not have any borrowings from the FRB’s Discount Window, or its new Bank Term Funding Program, during the first nine months 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.
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 15.22% at September 30, 2023 while its Common Equity Tier 1 capital, Tier 1 capital and leverage ratios are 12.99%, 12.99% and 11.32%, respectively.
78
Table of Contents
The September 30, 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 $4.65 billion at September 30, 2023, which was an increase of $132.69 million or 2.94% from December 31, 2022. This increase is primarily due to an increase of $140.87 million in retained earnings (net income less dividends declared).
United’s equity to assets ratio was 15.91% at September 30, 2023 as compared to 15.31% at December 31, 2022. The primary capital ratio, capital and reserves to total assets and reserves, was 16.76% at September 30, 2023 as compared to 16.11% at December 31, 2022. United’s average equity to average asset ratio was 16.12% for the third quarter of 2023 as compared to 15.75% the third quarter of 2022. United’s average equity to average asset ratio was 15.81% for the first nine months of 2023 as compared to 15.95% for the first nine months of 2022. All of these financial measurements reflect a financially sound position.
During the third quarter of 2023, United’s Board of Directors declared a cash dividend of $0.36 per share. Cash dividends were $1.08 per common share for the first nine months of 2023. Total cash dividends declared were $48.71 million for the third quarter of 2023 and $146.05 million for the first nine months of 2023 as compared to $48.56 million for the second quarter of 2022 and $146.37 million for the first nine months 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 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.
79
Table of Contents
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 September 30, 2023 and December 31, 2022:
Change in Interest Rates (basis points) |
Percentage Change in Net Interest Income | |||||||
September 30, 2023 | December 31, 2022 | |||||||
+200 |
(5.98 | %) | (6.83 | %) | ||||
+100 |
(2.87 | %) | (3.00 | %) | ||||
-100 |
4.00 | % | 2.12 | % | ||||
-200 |
6.83 | % | 2.16 | % |
At September 30, 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 2.87% 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 5.98% over one year as of September 30, 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 4.00% over one year as of September 30, 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 increase net interest income by an estimated 6.83% over one year as of September 30, 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 decrease by 0.07% in year two as of September 30, 2023. A 200 basis point immediate, sustained upward shock in the yield curve would decrease net interest income by an estimated 0.78% in year two as of September 30, 2023. A 100 basis point immediate, sustained downward shock in the yield curve would increase net interest income by an estimated 0.79% in year two as of September 30, 2023. A 200 basis point immediate, sustained downward shock in the yield curve would increase net interest income by an estimated 0.04% in year two as of September 30, 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.
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.”
80
Table of Contents
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 September 30, 2023, United’s mortgage related securities portfolio had an amortized cost of $1.9 billion, of which approximately $812 million or 43% 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 5.9 years and a weighted average yield of 2.11%, 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 6.9 years. The projected price decline of the fixed rate CMO portfolio in rates up 300 basis points would be 16%, or less than the price decline of a 7- year treasury note. By comparison, the price decline of a 30-year 5.5% current coupon mortgage backed security (MBS) in rates higher by 300 basis points would be approximately 12.2%.
United had approximately $494.9 million in fixed rate Commercial mortgage backed Securities (“CMBS”) with a projected yield of 2.02% and a projected average life of 5 years on September 30, 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 8.4 years.
United had approximately $24.7 million in 15-year mortgage backed securities with a projected yield of 2.01% and a projected average life of 4.8 years as of September 30, 2023. This portfolio consisted of seasoned 15-year mortgage paper with a weighted average loan age (“WALA”) of 3.8 years and a WAM of 11.4 years.
United had approximately $332.1 million in 20-year mortgage backed securities with a projected yield of 1.83% and a projected average life of 7.2 years on September 30, 2023. This portfolio consisted of seasoned 20-year mortgage paper with a WALA of 2.6 years and a WAM of 17.3 years.
United had approximately $159.4 million in 30-year mortgage backed securities with a projected yield of 2.63% and a projected average life of 8.2 years on September 30, 2023. This portfolio consisted of seasoned 30-year mortgage paper with a WALA of 4.2 years and a WAM of 24 years.
The remaining 3% of the mortgage related securities portfolio on September 30, 2023, included floating rate CMO, CMBS and mortgage backed securities.
Item 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
As of September 30, 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 September 30, 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.
81
Table of Contents
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 September 30, 2023, or in other factors that have materially affected or are reasonably likely to materially affect United’s internal control over financial reporting.
82
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 September 30, 2023 that were not registered. The table below includes certain information regarding United’s purchase of its common shares during the quarter ended September 30, 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) |
||||||||||||
7/01 – 7/31/2023 |
7 | $ | 31.73 | 0 | 4,371,239 | |||||||||||
8/01 – 8/31/2023 |
5 | $ | 28.32 | 0 | 4,371,239 | |||||||||||
9/01 – 9/30/2023 |
220 | $ | 28.17 | 0 | 4,371,239 | |||||||||||
|
|
|
|
|
|
|||||||||||
Total |
232 | $ | 28.28 | 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 September 30, 2023 –220 shares at an average price of $28.17 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 September 30, 2023, the following shares were purchased for the deferred compensation plan: July – 7 shares at an average price of $31.73 and August – 5 shares at an average price of $28.32. |
(3) | In May of 2022, United’s Board of Directors approved a 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 plan 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. |
83
Table of Contents
(a) | None. |
(b) | No changes were made to the procedures by which security holders may recommend nominees to United’s Board of Directors. |
(c) | United’s directors and executive officers may from time to time enter into plans or other arrangements for the purchase or sale of United’s shares that are intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or may represent a non-Rule 10b5-1 trading arrangement under the Securities Exchange Act of 1934, as amended. During the quarter ended September 30, 2023, none of our directors or executive officers adopted, modified or terminated any “Rule 10b5-1 trading arrangement” or any “non-Rule 10b5-1 trading arrangement”, as each term is defined in Rule 408(e) of Regulation S-K. |
Exhibit No. |
Description | |
31.2 | Certification as Adopted Pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002 by Chief Financial Officer (filed herewith) | |
32.1 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by Chief Executive Officer (furnished herewith) | |
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) |
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: November 9, 2023 | /s/ Richard M. Adams, Jr. | |||||
Richard M. Adams, Jr. | ||||||
Chief Executive Officer | ||||||
Date: November 9, 2023 | /s/ W. Mark Tatterson | |||||
W. Mark Tatterson, Executive | ||||||
Vice President and Chief Financial Officer |
86