UNITED COMMUNITY BANKS INC - Quarter Report: 2023 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||||||||||
For the Quarterly Period Ended June 30, 2023
OR
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||||||||||
For the Transition Period from ___________ to ___________ | ||||||||||||||
Commission file number 001-35095
UNITED COMMUNITY BANKS, INC.
(Exact name of registrant as specified in its charter)
Georgia | 58-1807304 | |||||||
(State of incorporation) | (I.R.S. Employer Identification No.) |
125 Highway 515 East | ||||||||
Blairsville, Georgia | 30512 | |||||||
(Address of principal executive offices) | (Zip code) |
(706) 781-2265
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act: | ||||||||
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||||||
Common stock, par value $1 per share | UCBI | Nasdaq Global Select Market | ||||||
Depositary shares, each representing 1/1000th interest in a share of Series I Non-Cumulative Preferred Stock | UCBIO | Nasdaq Global Select Market |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Date File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☒ | Accelerated filer | ☐ | |||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||
Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☒
There were 118,853,361 shares of the registrant’s common stock, par value $1 per share, outstanding as of July 31, 2023.
UNITED COMMUNITY BANKS, INC.
FORM 10-Q
INDEX
Item 1. | Financial Statements | ||||||||||
2
Glossary of Defined Terms
The following terms may be used throughout this report, including the consolidated financial statements and related notes.
Term | Definition | |||||||
2022 10-K | United’s Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on February 24, 2023 | |||||||
ACL | Allowance for credit losses | |||||||
AFS | Available-for-sale | |||||||
ALCO | Asset/Liability Management Committee | |||||||
AOCI | Accumulated other comprehensive income (loss) | |||||||
ARR | Alternative reference rate | |||||||
ASU | Accounting standards update | |||||||
Bank | United Community Bank | |||||||
Board | United Community Banks Inc., Board of Directors | |||||||
BOLI | Bank-owned life insurance | |||||||
CECL | Current expected credit loss | |||||||
CET1 | Common equity tier 1 | |||||||
CME | Chicago Mercantile Exchange | |||||||
Company | United Community Banks Inc. (interchangeable with "United" below) | |||||||
CVA | Credit valuation adjustment | |||||||
FASB | Financial Accounting Standards Board | |||||||
FDIC | Federal Deposit Insurance Corporation | |||||||
FDM | Modification made to borrowers experiencing financial difficulty | |||||||
Federal Reserve | Federal Reserve System | |||||||
First Miami | First Miami Bancorp, Inc. and its wholly-owned subsidiary, First National Bank of South Miami | |||||||
FHLB | Federal Home Loan Bank | |||||||
FOMC | Federal Reserve’s Federal Open Markets Committee | |||||||
FTE | Fully taxable equivalent | |||||||
GAAP | Accounting principles generally accepted in the United States of America | |||||||
GSE | U.S. government-sponsored enterprise | |||||||
HELOC | Home equity lines of credit | |||||||
Holding Company | United Community Banks, Inc. on an unconsolidated basis | |||||||
HTM | Held-to-maturity | |||||||
LIBOR | London Interbank Offered Rate | |||||||
LIHTC | Low- income housing tax credit | |||||||
MD&A | Management's Discussion and Analysis of Financial Condition and Results of Operations | |||||||
MBS | Mortgage-backed securities | |||||||
NOW | Negotiable order of withdrawal | |||||||
NPA | Nonperforming asset | |||||||
OCI | Other comprehensive income (loss) | |||||||
OREO | Other real estate owned | |||||||
PCD | Purchased credit deteriorated | |||||||
Progress | Progress Financial Corporation and its wholly-owned subsidiary, Progress Bank & Trust | |||||||
Reliant | Reliant Bancorp, Inc. and its wholly-owned subsidiary, Reliant Bank | |||||||
Report | Quarterly Report on Form 10-Q for the quarterly period ending June 30, 2023 | |||||||
SBA | United States Small Business Administration | |||||||
SEC | Securities and Exchange Commission | |||||||
SOFR | Secured Overnight Financing Rate | |||||||
TDR | Troubled debt restructuring | |||||||
U.S. Treasury | United States Department of the Treasury | |||||||
United | United Community Banks, Inc. and its direct and indirect subsidiaries | |||||||
USDA | United States Department of Agriculture | |||||||
VIE | Variable interest entity |
3
Cautionary Note Regarding Forward-looking Statements
This Report contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are neither statements of historical or current fact nor are they assurances of future performance and generally can be identified by the use of forward-looking terminology such as “believes”, “expects”, “may”, “will”, “could”, “should”, “projects”, “plans”, “goal”, “targets”, “potential”, “estimates”, “pro forma”, “seeks”, “intends”, or “anticipates”, or similar expressions. Forward-looking statements include discussions of strategy, financial projections, guidance and estimates (including their underlying assumptions), statements regarding plans, objectives, expectations or consequences of various transactions or events, and statements about our future performance, operations, products and services, and should be viewed with caution.
Because forward-looking statements relate to the future, they are subject to known and unknown risks, uncertainties, assumptions, and changes in circumstances, many of which are beyond our control, and that are difficult to predict as to timing, extent, likelihood and degree of occurrence, and that could cause actual results to differ materially from the results implied or anticipated by the statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, but are not limited to the following:
•negative economic and political conditions that adversely affect the general economy, the banking sector, housing prices, the real estate market, the job market, consumer confidence, the financial condition of our borrowers and consumer spending habits, which may affect, among other things, the levels of NPAs, charge-offs and provision expense;
•changes in loan underwriting, credit review or loss policies associated with economic conditions, examination conclusions or regulatory developments;
•the potential effects of pandemics or public health conditions on the economic and business environments in which we operate;
•strategic, market, operational, liquidity and interest rate risks associated with our business;
•potential fluctuations or unanticipated changes in the interest rate environment, including interest rate changes made by the Federal Reserve, replacements of LIBOR and replacement or reform of other interest rate benchmarks, as well as cash flow reassessments may reduce net interest margin and/or the volumes and values of loans made or held as well as the value of other financial assets;
•any unanticipated or greater than anticipated adverse conditions in the national or local economies in which we operate;
•our loan concentration in industries or sectors that may experience unanticipated or greater than anticipated adverse conditions than other industries or sectors in the national or local economies in which we operate;
•the risks of expansion into new geographic or product markets;
•risks with respect to our ability to identify and complete future mergers or acquisitions as well as our ability to successfully expand and integrate those businesses and operations that we acquire;
•our ability to attract and retain key employees;
•competition from financial institutions and other financial service providers including non-bank financial technology providers and our ability to attract customers from other financial institutions;
•losses due to fraudulent and negligent conduct of our customers, third-party service providers or employees;
•cybersecurity risks and the vulnerability of our network and online banking portals, and the systems or parties with whom we contract, to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches that could adversely affect our business and financial performance or reputation;
•our reliance on third parties to provide key components of our business infrastructure and services required to operate our business;
•the risk that we may be required to make substantial expenditures to keep pace with regulatory initiatives and the rapid technological changes in the financial services market;
•the availability of and access to capital;
•legislative, regulatory or accounting changes that may adversely affect us;
•volatility in the ACL resulting from the CECL methodology, either alone or as that may be affected by conditions affecting our business;
•adverse results (including judgments, costs, fines, reputational harm, inability to obtain necessary approvals and/or other negative effects) from current or future litigation, regulatory proceedings, examinations, investigations, or similar matters, or developments related thereto;
•any matter that would cause us to conclude that there was impairment of any asset, including intangible assets, such as goodwill;
•limitations on our ability to declare and pay dividends and other distributions from the Bank to the Holding Company, which could affect Holding Company liquidity, including its ability to pay dividends to shareholders or take other capital actions;
•the potential effects of events beyond our control that may have a destabilizing effect on financial markets and the economy, such as war or terrorist activities, the Russian invasion of Ukraine, disruptions in our customers’ supply chains, disruptions in transportation, essential utility outages or trade disputes and related tariffs; and
•other risks and uncertainties disclosed in documents filed or furnished by us with or to the SEC, any of which could cause actual results to differ materially from future results expressed, implied or otherwise anticipated by such forward-looking statements.
We caution readers that the foregoing list of factors is not exclusive, is not necessarily in order of importance and readers should not place undue reliance on forward-looking statements. Additional factors that may cause actual results to differ materially from those contemplated by any forward-looking statements also may be found in our 2022 10-K (including the “Risk Factor” section of that report), Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K filed with the SEC and available at the SEC’s website at http://www.sec.gov. We do not intend to and, except as required by law, hereby disclaim any obligation to update or revise any forward-looking statement contained in this Report, which speaks only as of the date of its filing with the SEC, whether as a result of new information, future events, or otherwise. The financial statements and information contained herein have not been reviewed, or confirmed for accuracy or relevance, by the FDIC or any other regulator.
4
Part I. FINANCIAL INFORMATION
Item 1. Financial Statements
UNITED COMMUNITY BANKS, INC. | ||
Consolidated Balance Sheets (Unaudited) | ||
(in thousands, except share data) |
June 30, 2023 | December 31, 2022 | |||||||||||||
ASSETS | ||||||||||||||
Cash and due from banks | $ | 267,075 | $ | 195,771 | ||||||||||
Interest-bearing deposits in banks | 443,661 | 316,082 | ||||||||||||
Federal funds and other short-term investments | — | 135,000 | ||||||||||||
Cash and cash equivalents | 710,736 | 646,853 | ||||||||||||
Debt securities available-for-sale | 3,359,989 | 3,614,333 | ||||||||||||
Debt securities held-to-maturity (fair value $2,132,396 and $2,191,073, respectively) | 2,553,835 | 2,613,648 | ||||||||||||
Loans held for sale | 27,104 | 13,600 | ||||||||||||
Loans and leases held for investment | 17,394,845 | 15,334,627 | ||||||||||||
Less allowance for credit losses - loans and leases | (190,705) | (159,357) | ||||||||||||
Loans and leases, net | 17,204,140 | 15,175,270 | ||||||||||||
Premises and equipment, net | 353,317 | 298,456 | ||||||||||||
Bank owned life insurance | 342,966 | 299,297 | ||||||||||||
Goodwill and other intangible assets, net | 957,823 | 779,248 | ||||||||||||
Other assets | 610,287 | 568,179 | ||||||||||||
Total assets | $ | 26,120,197 | $ | 24,008,884 | ||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||
Liabilities: | ||||||||||||||
Deposits: | ||||||||||||||
Noninterest-bearing demand | $ | 6,970,668 | $ | 7,643,081 | ||||||||||
Interest-bearing deposits | 15,281,320 | 12,233,426 | ||||||||||||
Total deposits | 22,251,988 | 19,876,507 | ||||||||||||
Short-term borrowings | — | 158,933 | ||||||||||||
Federal Home Loan Bank advances | — | 550,000 | ||||||||||||
Long-term debt | 324,754 | 324,663 | ||||||||||||
Accrued expenses and other liabilities | 437,864 | 398,107 | ||||||||||||
Total liabilities | 23,014,606 | 21,308,210 | ||||||||||||
Shareholders' equity: | ||||||||||||||
Preferred stock, $1 par value: 10,000,000 shares authorized; 3,989 and 4,000 shares Series I issued and outstanding, respectively; $25,000 per share liquidation preference | 96,165 | 96,422 | ||||||||||||
Common stock, $1 par value: 200,000,000 shares authorized, 115,265,912 and 106,222,758 shares issued and outstanding, respectively | 115,266 | 106,223 | ||||||||||||
Common stock issuable: 587,775 and 607,128 shares, respectively | 12,228 | 12,307 | ||||||||||||
Capital surplus | 2,610,523 | 2,306,366 | ||||||||||||
Retained earnings | 577,316 | 508,844 | ||||||||||||
Accumulated other comprehensive loss | (305,907) | (329,488) | ||||||||||||
Total shareholders' equity | 3,105,591 | 2,700,674 | ||||||||||||
Total liabilities and shareholders' equity | $ | 26,120,197 | $ | 24,008,884 |
See accompanying notes to consolidated financial statements (unaudited).
5
UNITED COMMUNITY BANKS, INC. | ||
Consolidated Statements of Income (Unaudited) | ||
(in thousands, except per share data) |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
Interest revenue: | ||||||||||||||||||||||||||
Loans, including fees | $ | 250,484 | $ | 155,266 | $ | 486,915 | $ | 302,007 | ||||||||||||||||||
Investment securities, including tax exempt of $1,731, $2,539, $3,841 and $5,194, respectively | 41,060 | 30,425 | 81,046 | 54,090 | ||||||||||||||||||||||
Deposits in banks and short-term investments | 4,231 | 1,687 | 7,301 | 2,340 | ||||||||||||||||||||||
Total interest revenue | 295,775 | 187,378 | 575,262 | 358,437 | ||||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||
Deposits | 89,217 | 4,302 | 147,078 | 7,433 | ||||||||||||||||||||||
Short-term borrowings | 1,849 | — | 2,997 | — | ||||||||||||||||||||||
Federal Home Loan Bank advances | 649 | — | 5,761 | — | ||||||||||||||||||||||
Long-term debt | 3,774 | 4,173 | 7,670 | 8,309 | ||||||||||||||||||||||
Total interest expense | 95,489 | 8,475 | 163,506 | 15,742 | ||||||||||||||||||||||
Net interest revenue | 200,286 | 178,903 | 411,756 | 342,695 | ||||||||||||||||||||||
Provision for credit losses | 22,753 | 5,604 | 44,536 | 28,690 | ||||||||||||||||||||||
Net interest revenue after provision for credit losses | 177,533 | 173,299 | 367,220 | 314,005 | ||||||||||||||||||||||
Noninterest income: | ||||||||||||||||||||||||||
Service charges and fees | 9,777 | 10,005 | 18,476 | 19,075 | ||||||||||||||||||||||
Mortgage loan gains and other related fees | 6,584 | 6,971 | 11,105 | 23,123 | ||||||||||||||||||||||
Wealth management fees | 5,600 | 5,985 | 11,324 | 11,880 | ||||||||||||||||||||||
Gains from sales of other loans, net | 2,305 | 3,800 | 4,221 | 6,998 | ||||||||||||||||||||||
Lending and loan servicing fees | 2,978 | 1,586 | 6,994 | 4,572 | ||||||||||||||||||||||
Securities gains (losses), net | — | 46 | (1,644) | (3,688) | ||||||||||||||||||||||
Other | 9,143 | 5,065 | 16,120 | 10,471 | ||||||||||||||||||||||
Total noninterest income | 36,387 | 33,458 | 66,596 | 72,431 | ||||||||||||||||||||||
Total revenue | 213,920 | 206,757 | 433,816 | 386,436 | ||||||||||||||||||||||
Noninterest expenses: | ||||||||||||||||||||||||||
Salaries and employee benefits | 76,250 | 69,233 | 154,948 | 140,239 | ||||||||||||||||||||||
Communications and equipment | 10,744 | 9,675 | 20,752 | 18,923 | ||||||||||||||||||||||
Occupancy | 10,194 | 8,865 | 20,083 | 18,243 | ||||||||||||||||||||||
Advertising and public relations | 2,314 | 2,300 | 4,663 | 3,788 | ||||||||||||||||||||||
Postage, printing and supplies | 2,382 | 1,999 | 4,919 | 4,118 | ||||||||||||||||||||||
Professional fees | 6,592 | 5,402 | 12,664 | 9,849 | ||||||||||||||||||||||
Lending and loan servicing expense | 2,530 | 3,047 | 4,849 | 5,413 | ||||||||||||||||||||||
Outside services - electronic banking | 2,660 | 2,947 | 6,085 | 5,470 | ||||||||||||||||||||||
FDIC assessments and other regulatory charges | 4,142 | 2,267 | 8,143 | 4,440 | ||||||||||||||||||||||
Amortization of intangibles | 3,421 | 1,736 | 6,949 | 3,529 | ||||||||||||||||||||||
Merger-related and other charges | 3,645 | 7,143 | 12,276 | 16,159 | ||||||||||||||||||||||
Other | 7,533 | 6,176 | 15,881 | 9,894 | ||||||||||||||||||||||
Total noninterest expenses | 132,407 | 120,790 | 272,212 | 240,065 | ||||||||||||||||||||||
Income before income taxes | 81,513 | 85,967 | 161,604 | 146,371 | ||||||||||||||||||||||
Income tax expense | 18,225 | 19,125 | 36,016 | 31,510 | ||||||||||||||||||||||
Net income | $ | 63,288 | $ | 66,842 | $ | 125,588 | $ | 114,861 | ||||||||||||||||||
Net income available to common shareholders | $ | 61,227 | $ | 64,761 | $ | 121,470 | $ | 110,827 | ||||||||||||||||||
Net income per common share: | ||||||||||||||||||||||||||
Basic | $ | 0.53 | $ | 0.61 | $ | 1.05 | $ | 1.04 | ||||||||||||||||||
Diluted | 0.53 | 0.61 | 1.05 | 1.04 | ||||||||||||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||||||||
Basic | 115,774 | 106,610 | 115,614 | 106,580 | ||||||||||||||||||||||
Diluted | 115,869 | 106,716 | 115,795 | 106,697 |
See accompanying notes to consolidated financial statements (unaudited).
6
UNITED COMMUNITY BANKS, INC. | ||
Consolidated Statements of Comprehensive Income (Loss) (Unaudited) | ||
(in thousands) |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||
Before-tax Amount | Tax (Expense) Benefit | Net of Tax Amount | Before-tax Amount | Tax (Expense) Benefit | Net of Tax Amount | |||||||||||||||||||||||||||||||||
2023 | ||||||||||||||||||||||||||||||||||||||
Net income | $ | 81,513 | $ | (18,225) | $ | 63,288 | $ | 161,604 | $ | (36,016) | $ | 125,588 | ||||||||||||||||||||||||||
Other comprehensive income: | ||||||||||||||||||||||||||||||||||||||
Unrealized gains (losses) on available-for-sale securities: | ||||||||||||||||||||||||||||||||||||||
Unrealized holding gains (losses) | (19,753) | 4,782 | (14,971) | 23,526 | (5,502) | 18,024 | ||||||||||||||||||||||||||||||||
Reclassification adjustment for losses included in net income | — | — | — | 1,644 | (374) | 1,270 | ||||||||||||||||||||||||||||||||
Net unrealized gains (losses) | (19,753) | 4,782 | (14,971) | 25,170 | (5,876) | 19,294 | ||||||||||||||||||||||||||||||||
Amortization of unrealized losses on held-to-maturity securities transferred from available-for-sale | 2,518 | (604) | 1,914 | 5,486 | (1,324) | 4,162 | ||||||||||||||||||||||||||||||||
Derivative instruments designated as cash flow hedges: | ||||||||||||||||||||||||||||||||||||||
Unrealized holding gains on derivatives | 3,303 | (843) | 2,460 | 2,101 | (536) | 1,565 | ||||||||||||||||||||||||||||||||
Gains on derivative instruments realized in net income | (1,234) | 315 | (919) | (2,056) | 525 | (1,531) | ||||||||||||||||||||||||||||||||
Net cash flow hedge activity | 2,069 | (528) | 1,541 | 45 | (11) | 34 | ||||||||||||||||||||||||||||||||
Amortization of defined benefit pension plan net periodic pension cost components | 61 | (15) | 46 | 122 | (31) | 91 | ||||||||||||||||||||||||||||||||
Total other comprehensive income (loss) | (15,105) | 3,635 | (11,470) | 30,823 | (7,242) | 23,581 | ||||||||||||||||||||||||||||||||
Comprehensive income | $ | 66,408 | $ | (14,590) | $ | 51,818 | $ | 192,427 | $ | (43,258) | $ | 149,169 | ||||||||||||||||||||||||||
2022 | ||||||||||||||||||||||||||||||||||||||
Net income | $ | 85,967 | $ | (19,125) | $ | 66,842 | $ | 146,371 | $ | (31,510) | $ | 114,861 | ||||||||||||||||||||||||||
Other comprehensive loss: | ||||||||||||||||||||||||||||||||||||||
Unrealized losses on available-for-sale securities: | ||||||||||||||||||||||||||||||||||||||
Unrealized holding losses | (120,968) | 28,801 | (92,167) | (324,853) | 76,774 | (248,079) | ||||||||||||||||||||||||||||||||
Reclassification of securities from available-for-sale to held-to-maturity | 30,041 | (7,178) | 22,863 | 87,444 | (20,770) | 66,674 | ||||||||||||||||||||||||||||||||
Reclassification adjustment for (gains) losses included in net income | (46) | 11 | (35) | 3,688 | (979) | 2,709 | ||||||||||||||||||||||||||||||||
Net unrealized losses | (90,973) | 21,634 | (69,339) | (233,721) | 55,025 | (178,696) | ||||||||||||||||||||||||||||||||
Unrealized losses on held-to-maturity securities transferred from available-for-sale: | ||||||||||||||||||||||||||||||||||||||
Reclassification of unrealized losses | (30,041) | 7,178 | (22,863) | (87,444) | 20,770 | (66,674) | ||||||||||||||||||||||||||||||||
Amortization of unrealized losses | 1,769 | (422) | 1,347 | 1,769 | (422) | 1,347 | ||||||||||||||||||||||||||||||||
Net activity | (28,272) | 6,756 | (21,516) | (85,675) | 20,348 | (65,327) | ||||||||||||||||||||||||||||||||
Derivative instruments designated as cash flow hedges: | ||||||||||||||||||||||||||||||||||||||
Unrealized holding gains on derivatives | 2,412 | (616) | 1,796 | 7,880 | (2,013) | 5,867 | ||||||||||||||||||||||||||||||||
Losses on derivative instruments realized in net income | 106 | (27) | 79 | 247 | (63) | 184 | ||||||||||||||||||||||||||||||||
Net cash flow hedge activity | 2,518 | (643) | 1,875 | 8,127 | (2,076) | 6,051 | ||||||||||||||||||||||||||||||||
Amortization of defined benefit pension plan net periodic pension cost components | 171 | (44) | 127 | 341 | (87) | 254 | ||||||||||||||||||||||||||||||||
Total other comprehensive loss | (116,556) | 27,703 | (88,853) | (310,928) | 73,210 | (237,718) | ||||||||||||||||||||||||||||||||
Comprehensive loss | $ | (30,589) | $ | 8,578 | $ | (22,011) | $ | (164,557) | $ | 41,700 | $ | (122,857) |
See accompanying notes to consolidated financial statements (unaudited).
7
UNITED COMMUNITY BANKS, INC. | ||
Consolidated Statement of Changes in Shareholders’ Equity (Unaudited) | ||
(in thousands except share data) |
Shares of Common Stock | Preferred Stock | Common Stock | Common Stock Issuable | Capital Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total | ||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2022 | 106,025,210 | $ | 96,422 | $ | 106,025 | $ | 11,311 | $ | 2,302,189 | $ | 354,409 | $ | (175,341) | $ | 2,695,015 | ||||||||||||||||||||||||||||||||
Net income | 66,842 | 66,842 | |||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | (88,853) | (88,853) | |||||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends | (1,719) | (1,719) | |||||||||||||||||||||||||||||||||||||||||||||
Common stock dividends ($0.21 per share) | (22,562) | (22,562) | |||||||||||||||||||||||||||||||||||||||||||||
Impact of equity-based compensation awards | 6,520 | 7 | 10 | 2,347 | 2,364 | ||||||||||||||||||||||||||||||||||||||||||
Impact of other United sponsored equity plans | 2,230 | 2 | 127 | 72 | 201 | ||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2022 | 106,033,960 | $ | 96,422 | $ | 106,034 | $ | 11,448 | $ | 2,304,608 | $ | 396,970 | $ | (264,194) | $ | 2,651,288 | ||||||||||||||||||||||||||||||||
Balance at March 31, 2023 | 115,151,566 | $ | 96,422 | $ | 115,152 | $ | 11,977 | $ | 2,606,403 | $ | 542,606 | $ | (294,437) | $ | 3,078,123 | ||||||||||||||||||||||||||||||||
Net income | 63,288 | 63,288 | |||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | (11,470) | (11,470) | |||||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends | (1,719) | (1,719) | |||||||||||||||||||||||||||||||||||||||||||||
Common stock dividends ($0.23 per share) | (26,859) | (26,859) | |||||||||||||||||||||||||||||||||||||||||||||
Purchases of preferred stock | (257) | 35 | (222) | ||||||||||||||||||||||||||||||||||||||||||||
Impact of equity-based compensation awards | 110,414 | 110 | 125 | 3,989 | 4,224 | ||||||||||||||||||||||||||||||||||||||||||
Impact of other United sponsored equity plans | 3,932 | 4 | 126 | 96 | 226 | ||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2023 | 115,265,912 | $ | 96,165 | $ | 115,266 | $ | 12,228 | $ | 2,610,523 | $ | 577,316 | $ | (305,907) | $ | 3,105,591 | ||||||||||||||||||||||||||||||||
Balance at December 31, 2021 | 89,349,826 | $ | 96,422 | $ | 89,350 | $ | 11,288 | $ | 1,721,007 | $ | 330,654 | $ | (26,476) | $ | 2,222,245 | ||||||||||||||||||||||||||||||||
Net income | 114,861 | 114,861 | |||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | (237,718) | (237,718) | |||||||||||||||||||||||||||||||||||||||||||||
Impact of acquisitions | 16,571,545 | 16,571 | 579,805 | 596,376 | |||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends | (3,438) | (3,438) | |||||||||||||||||||||||||||||||||||||||||||||
Common stock dividends ($0.42 per share) | (45,107) | (45,107) | |||||||||||||||||||||||||||||||||||||||||||||
Impact of equity-based compensation awards | 49,443 | 50 | 1,454 | 3,053 | 4,557 | ||||||||||||||||||||||||||||||||||||||||||
Impact of other United sponsored equity plans | 63,146 | 63 | (1,294) | 743 | (488) | ||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2022 | 106,033,960 | $ | 96,422 | $ | 106,034 | $ | 11,448 | $ | 2,304,608 | $ | 396,970 | $ | (264,194) | $ | 2,651,288 | ||||||||||||||||||||||||||||||||
Balance at December 31, 2022 | 106,222,758 | $ | 96,422 | $ | 106,223 | $ | 12,307 | $ | 2,306,366 | $ | 508,844 | $ | (329,488) | $ | 2,700,674 | ||||||||||||||||||||||||||||||||
Net income | 125,588 | 125,588 | |||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | 23,581 | 23,581 | |||||||||||||||||||||||||||||||||||||||||||||
Impact of acquisitions | 8,770,531 | 8,771 | 297,690 | 306,461 | |||||||||||||||||||||||||||||||||||||||||||
Purchases of preferred stock | (257) | 35 | (222) | ||||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends | (3,438) | (3,438) | |||||||||||||||||||||||||||||||||||||||||||||
Common stock dividends ($0.46 per share) | (53,678) | (53,678) | |||||||||||||||||||||||||||||||||||||||||||||
Impact of equity-based compensation awards | 232,302 | 232 | 623 | 5,889 | 6,744 | ||||||||||||||||||||||||||||||||||||||||||
Impact of other United sponsored equity plans | 40,321 | 40 | (702) | 543 | (119) | ||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2023 | 115,265,912 | $ | 96,165 | $ | 115,266 | $ | 12,228 | $ | 2,610,523 | $ | 577,316 | $ | (305,907) | $ | 3,105,591 |
See accompanying notes to consolidated financial statements (unaudited).
8
UNITED COMMUNITY BANKS, INC. | ||
Consolidated Statements of Cash Flows (Unaudited) | ||
(in thousands) |
Six Months Ended June 30, | ||||||||||||||
2023 | 2022 | |||||||||||||
Operating activities: | ||||||||||||||
Net income | $ | 125,588 | $ | 114,861 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Depreciation, amortization and accretion, net | 23,592 | 22,086 | ||||||||||||
Provision for credit losses | 44,536 | 28,690 | ||||||||||||
Stock based compensation | 4,790 | 4,861 | ||||||||||||
Deferred income tax expense | 5,599 | 4,361 | ||||||||||||
Securities losses, net | 1,644 | 3,688 | ||||||||||||
Gains from sales of other loans | (4,221) | (6,998) | ||||||||||||
Changes in assets and liabilities: | ||||||||||||||
Other assets | (2,962) | 6,317 | ||||||||||||
Accrued expenses and other liabilities | (2,128) | 49,707 | ||||||||||||
Loans held for sale | (11,417) | 119,837 | ||||||||||||
Net cash provided by operating activities | 185,021 | 347,410 | ||||||||||||
Investing activities: | ||||||||||||||
Debt securities held-to-maturity: | ||||||||||||||
Proceeds from maturities and calls | 63,602 | 90,576 | ||||||||||||
Purchases | — | (326,494) | ||||||||||||
Debt securities available-for-sale: | ||||||||||||||
Proceeds from sales | 380,661 | 281,521 | ||||||||||||
Proceeds from maturities and calls | 179,586 | 336,511 | ||||||||||||
Purchases | (186,810) | (1,498,515) | ||||||||||||
Net increase in loans | (618,464) | (435,015) | ||||||||||||
Equity investments, outflows | (122,923) | (23,016) | ||||||||||||
Equity investments, inflows | 122,576 | 16,241 | ||||||||||||
Proceeds from sales of premises and equipment | 2,169 | 4,792 | ||||||||||||
Purchases of premises and equipment | (43,809) | (16,774) | ||||||||||||
Net cash received in acquisition | 57,101 | 35,243 | ||||||||||||
Other investing inflows | 2,846 | 1,226 | ||||||||||||
Net cash used in investing activities | (163,465) | (1,533,704) | ||||||||||||
Financing activities: | ||||||||||||||
Net increase in deposits | 1,040,034 | 128,688 | ||||||||||||
Net decrease in short-term borrowings | (299,951) | — | ||||||||||||
Proceeds from FHLB advances | 2,225,000 | — | ||||||||||||
Repayment of FHLB advances | (2,870,000) | — | ||||||||||||
Cash dividends on common stock | (50,493) | (40,694) | ||||||||||||
Cash dividends on preferred stock | (3,438) | (3,438) | ||||||||||||
Other financing inflows | 3,116 | 473 | ||||||||||||
Other financing outflows | (1,941) | (1,538) | ||||||||||||
Net cash provided by financing activities | 42,327 | 83,491 | ||||||||||||
Net change in cash and cash equivalents | 63,883 | (1,102,803) | ||||||||||||
Cash and cash equivalents, beginning of period | 646,853 | 2,318,510 | ||||||||||||
Cash and cash equivalents, end of period | $ | 710,736 | $ | 1,215,707 | ||||||||||
See accompanying notes to consolidated financial statements (unaudited).
9
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Note 1 – Basis of Presentation and Updates to Significant Accounting Policies
Basis of Presentation
United’s accounting and financial reporting policies conform to GAAP and reporting guidelines of banking regulatory authorities. The accompanying interim consolidated financial statements have not been audited. All material intercompany balances and transactions have been eliminated. A more detailed description of United’s accounting policies is included in its 2022 10-K.
In management’s opinion, all accounting adjustments necessary to accurately reflect the financial position and results of operations on the accompanying financial statements have been made. These adjustments are normal and recurring accruals considered necessary for a fair and accurate presentation. The results for interim periods are not necessarily indicative of results for the full year or any other interim periods. The accompanying unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes appearing in United’s 2022 10-K.
Updates to Significant Accounting Policies
Effective January 1, 2023, United adopted ASU 2022-02, which updated the guidance on modifications to financing receivables by effectively replacing the concept of troubled debt restructurings with a new concept, loan modifications to borrowers experiencing financial difficulty. See Note 2 for further detail. Below summarizes the policy surrounding FDMs.
FDMs: A loan for which the terms have been modified as a result of the borrower experiencing financial difficulty is generally considered to be a FDM. Modified terms that result in a FDM include one or a combination of the following: a reduction of the stated interest rate of the loan, an extension of the term or amortization period, a more than insignificant payment delay or principal forgiveness. The ACL on FDMs is calculated using the same method as other loans held for investment.
Note 2 – Accounting Standards Updates and Recently Adopted Standards
Recently Adopted Standards
In October 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from contracts with Customers. The update requires that an acquiring entity apply the guidance from Revenue from Contracts with Customers (Topic 606) to recognize and measure contract assets and contract liabilities in a business combination, rather than fair value. Adoption of this update as of January 1, 2023 did not have a material impact on the consolidated financial statements.
In March 2022, the FASB issued ASU No. 2022-01, Derivatives and Hedging (Topic 815): Fair Value Hedging - Portfolio Layer Method. The update expands the current last-of-layer method to a portfolio layer method which allows multiple hedged layers of a single closed portfolio and non-prepayable financial assets. In addition, the update specifies that eligible hedging instruments may include spot-starting or forward-starting swaps and that the number of hedged layers corresponds with the number of hedges designated. Finally, the update provides additional guidance on the accounting for and disclosure of hedge basis adjustments. Adoption of this update as of January 1, 2023 did not have a material impact on the consolidated financial statements.
In March 2022, the FASB issued ASU No. 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. The update eliminates the previous accounting guidance for TDRs by creditors, while enhancing disclosure requirements for certain loan refinancings and restructurings when a borrower is experiencing financial difficulty. The update also requires that an entity disclose current-period gross charge-offs by year of origination. United adopted this update using a modified retrospective transition method as of January 1, 2023. The quantitative impact of adoption related to the CECL calculation for FDMs was not material; thus, no corresponding cumulative effect adjustment to retained earnings was recorded.
Recently Issued Standards
In March 2022, the FASB issued ASU No 2023-02, Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method. The update broadens the application of the proportional amortization method to tax equity investments other than LIHTC, providing certain conditions are met. The election to apply the proportional amortization method must be made on a tax-credit-program by tax-credit-program basis rather than at the reporting entity level or to individual investments. The update also requires certain disclosures related to those investments for which the proportional amortization method has been applied. For public entities, this guidance is effective for fiscal years beginning after December 15, 2023. United does not expect the new guidance to have a material impact on the consolidated financial statements.
10
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Note 3 – Supplemental Cash Flow Information
The supplemental schedule of significant non-cash investing and financing activities for the six months ended June 30, 2023 and 2022 is as follows (in thousands).
Six Months Ended June 30, | ||||||||||||||
2023 | 2022 | |||||||||||||
Significant non-cash investing and financing transactions: | ||||||||||||||
Commitments to fund equity investments | $ | 11,093 | $ | — | ||||||||||
Transfers of AFS securities to HTM securities | — | 1,288,982 | ||||||||||||
Acquisitions: | ||||||||||||||
Assets acquired | 1,903,930 | 3,254,173 | ||||||||||||
Liabilities assumed | 1,597,022 | 2,657,173 | ||||||||||||
Net assets acquired | 306,908 | 597,000 | ||||||||||||
Common stock issued and options converted | 306,461 | 596,376 | ||||||||||||
11
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Note 4 – Acquisitions
Acquisition of Progress
On January 3, 2023, United acquired all of the outstanding common stock of Progress in a stock transaction. Progress operated 13 offices primarily located in Alabama and the Florida Panhandle, which facilitated United’s growth into those markets. United’s operating results for the three and six months ended June 30, 2023 include the operating results of the acquired business for the period subsequent to the acquisition date of January 3, 2023.
The purchased assets and assumed liabilities were recorded at their acquisition date fair values and are summarized in the table below (dollars in thousands).
Progress | ||||||||||||||
Fair Value Recorded by United (1) | ||||||||||||||
January 3, 2023 | ||||||||||||||
Assets | ||||||||||||||
Cash and cash equivalents | $ | 57,548 | ||||||||||||
Debt securities | 111,006 | |||||||||||||
Loans held for sale | 2,087 | |||||||||||||
Loans held for investment | 1,442,959 | |||||||||||||
Premises and equipment | 21,118 | |||||||||||||
Bank-owned life insurance | 40,723 | |||||||||||||
Core deposit intangible | 39,980 | |||||||||||||
Other assets | 42,965 | |||||||||||||
Total assets acquired | 1,758,386 | |||||||||||||
Liabilities | ||||||||||||||
Deposits | 1,334,476 | |||||||||||||
Short-term borrowings | 141,017 | |||||||||||||
Federal Home Loan Bank advances | 95,000 | |||||||||||||
Other liabilities | 26,529 | |||||||||||||
Total liabilities assumed | 1,597,022 | |||||||||||||
Total identifiable net assets | 161,364 | |||||||||||||
Consideration transferred | ||||||||||||||
Cash | 447 | |||||||||||||
Common stock issued (8,770,531 shares) | 296,444 | |||||||||||||
Options converted | 10,017 | |||||||||||||
Total fair value of consideration transferred | 306,908 | |||||||||||||
Goodwill | $ | 145,544 |
(1) Fair values are preliminary and are subject to refinement for a period not to exceed one year after the closing date of an acquisition as information relative to closing date fair values becomes available.
Goodwill represents the intangible value of Progress’ business and reputation within the markets it served and is not expected to be deductible for income tax purposes. The Progress core deposit intangible will be amortized over its expected useful life of 10 years using the sum-of-the-years-digits method.
12
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
The following table presents additional information related to the acquired Progress loan portfolio at the acquisition date (in thousands).
January 3, 2023 | |||||||||||
PCD loans: | |||||||||||
Par value | $ | 64,913 | |||||||||
ACL at acquisition | (2,704) | ||||||||||
Non-credit discount | (150) | ||||||||||
Purchase price | $ | 62,059 | |||||||||
Non-PCD loans: | |||||||||||
Fair value | $ | 1,380,900 | |||||||||
Gross contractual amounts receivable | 1,626,243 | ||||||||||
Estimate of contractual cash flows not expected to be collected | 9,287 |
Pro forma information
The following table discloses the impact of the Progress acquisition since the date of acquisition. The table also presents certain pro forma information as if Progress had been acquired on January 1, 2022 and Reliant had been acquired on January 1, 2021. These results combine the historical results of the acquired entities with United’s consolidated statement of income. Adjustments were made for the estimated impact of certain fair value adjustments and other acquisition-related activity; however pro forma financial results presented are not necessarily indicative of what would have occurred had the acquisitions taken place in earlier years.
Merger-related costs related to the Progress acquisition for the three and six months ended June 30, 2023 of $2.29 million and $9.78 million, respectively, have been excluded from the pro forma information for those periods presented below and included in the three and six months ended June 30, 2022 pro forma information. Merger-related costs related to the Reliant acquisition for the three and six months ended June 30, 2022 of $5.46 million and $14.0 million, respectively, have been excluded from the pro forma information presented below. The actual results and pro forma information were as follows (in thousands):
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
Revenue | Net Income | Revenue | Net Income | |||||||||||||||||||||||
2023 | ||||||||||||||||||||||||||
Actual Progress results included in statement of income since acquisition date | $ | 17,969 | $ | 3,288 | $ | 24,621 | $ | 5,098 | ||||||||||||||||||
Supplemental consolidated pro forma as if Progress had been acquired January 1, 2022 | 213,509 | 64,832 | 443,050 | 140,041 | ||||||||||||||||||||||
2022 | ||||||||||||||||||||||||||
Actual Reliant results included in statement of income since acquisition date | $ | 29,172 | $ | 15,550 | $ | 43,086 | $ | 16,148 | ||||||||||||||||||
Supplemental consolidated pro forma as if Progress had been acquired January 1, 2022 and Reliant had been acquired January 1, 2021 | $ | 225,984 | $ | 73,656 | $ | 430,853 | $ | 131,038 |
13
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Note 5 – Investment Securities
The amortized cost basis, unrealized gains and losses and fair value of HTM debt securities as of the dates indicated are as follows (in thousands).
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||||||||||
As of June 30, 2023 | |||||||||||||||||||||||
U.S. Treasuries | $ | 19,849 | $ | — | $ | 2,354 | $ | 17,495 | |||||||||||||||
U.S. Government agencies & GSEs | 99,779 | — | 17,112 | 82,667 | |||||||||||||||||||
State and political subdivisions | 294,920 | 23 | 56,274 | 238,669 | |||||||||||||||||||
Residential MBS, Agency & GSEs | 1,438,048 | 13 | 222,256 | 1,215,805 | |||||||||||||||||||
Commercial MBS, Agency & GSEs | 686,239 | — | 120,831 | 565,408 | |||||||||||||||||||
Supranational entities | 15,000 | — | 2,648 | 12,352 | |||||||||||||||||||
Total | $ | 2,553,835 | $ | 36 | $ | 421,475 | $ | 2,132,396 | |||||||||||||||
As of December 31, 2022 | |||||||||||||||||||||||
U.S. Treasuries | $ | 19,834 | $ | — | $ | 2,417 | $ | 17,417 | |||||||||||||||
U.S. Government agencies & GSEs | 99,679 | — | 18,169 | 81,510 | |||||||||||||||||||
State and political subdivisions | 295,945 | 56 | 64,340 | 231,661 | |||||||||||||||||||
Residential MBS, Agency & GSEs | 1,488,028 | 35 | 223,566 | 1,264,497 | |||||||||||||||||||
Commercial MBS, Agency & GSEs | 695,162 | — | 111,586 | 583,576 | |||||||||||||||||||
Supranational entities | $ | 15,000 | $ | — | $ | 2,588 | $ | 12,412 | |||||||||||||||
Total | $ | 2,613,648 | $ | 91 | $ | 422,666 | $ | 2,191,073 |
The amortized cost basis, unrealized gains and losses, and fair value of AFS debt securities as of the dates indicated are presented below (in thousands). During the second quarter of 2023, United entered into fair value hedges on stated amounts of a closed portfolio of AFS debt securities using the portfolio layer method, which is further explained in Note 7.
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||||||||||
As of June 30, 2023 | |||||||||||||||||||||||
U.S. Treasuries | $ | 347,029 | $ | 34 | $ | 13,640 | $ | 333,423 | |||||||||||||||
U.S. Government agencies & GSEs | 252,981 | 295 | 16,180 | 237,096 | |||||||||||||||||||
State and political subdivisions | 183,201 | — | 22,100 | 161,101 | |||||||||||||||||||
Residential MBS, Agency & GSEs | 1,445,528 | — | 158,964 | 1,286,564 | |||||||||||||||||||
Residential MBS, Non-agency | 360,476 | — | 26,805 | 333,671 | |||||||||||||||||||
Commercial MBS, Agency & GSEs | 669,625 | — | 81,276 | 588,349 | |||||||||||||||||||
Commercial MBS, Non-agency | 31,097 | — | 1,008 | 30,089 | |||||||||||||||||||
Corporate bonds | 218,886 | 60 | 22,210 | 196,736 | |||||||||||||||||||
Asset-backed securities | 198,279 | 27 | 5,346 | 192,960 | |||||||||||||||||||
Total | 3,707,102 | 416 | 347,529 | 3,359,989 | |||||||||||||||||||
As of December 31, 2022 | |||||||||||||||||||||||
U.S. Treasuries | $ | 163,972 | $ | — | $ | 14,620 | $ | 149,352 | |||||||||||||||
U.S. Government agencies & GSEs | 266,347 | 463 | 16,694 | 250,116 | |||||||||||||||||||
State and political subdivisions | 329,723 | 151 | 26,126 | 303,748 | |||||||||||||||||||
Residential MBS, Agency & GSEs | 1,609,442 | 13 | 160,636 | 1,448,819 | |||||||||||||||||||
Residential MBS, Non-agency | 374,535 | — | 27,873 | 346,662 | |||||||||||||||||||
Commercial MBS, Agency & GSEs | 720,282 | 471 | 79,407 | 641,346 | |||||||||||||||||||
Commercial MBS, Non-agency | 31,624 | — | 1,058 | 30,566 | |||||||||||||||||||
Corporate bonds | 236,181 | 34 | 23,763 | 212,452 | |||||||||||||||||||
Asset-backed securities | 239,220 | — | 7,948 | 231,272 | |||||||||||||||||||
Total | $ | 3,971,326 | $ | 1,132 | $ | 358,125 | $ | 3,614,333 |
14
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Securities with a carrying value of $4.43 billion and $2.53 billion were pledged, primarily to secure public deposits and provide contingent liquidity through the Bank Term Funding Program at the Federal Reserve Bank, at June 30, 2023 and December 31, 2022, respectively.
The following table summarizes HTM debt securities in an unrealized loss position as of the dates indicated (in thousands).
Less than 12 Months | 12 Months or More | Total | |||||||||||||||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||||||||||||||
As of June 30, 2023 | |||||||||||||||||||||||||||||||||||
U.S. Treasuries | $ | — | $ | — | $ | 17,495 | $ | 2,354 | $ | 17,495 | $ | 2,354 | |||||||||||||||||||||||
U.S. Government agencies & GSEs | — | — | 82,667 | 17,112 | 82,667 | 17,112 | |||||||||||||||||||||||||||||
State and political subdivisions | 22,629 | 220 | 211,786 | 56,054 | 234,415 | 56,274 | |||||||||||||||||||||||||||||
Residential MBS, Agency & GSEs | 55,552 | 3,332 | 1,158,955 | 218,924 | 1,214,507 | 222,256 | |||||||||||||||||||||||||||||
Commercial MBS, Agency & GSEs | 6,479 | 220 | 558,928 | 120,611 | 565,407 | 120,831 | |||||||||||||||||||||||||||||
Supranational entities | — | — | 12,352 | 2,648 | 12,352 | 2,648 | |||||||||||||||||||||||||||||
Total unrealized loss position | $ | 84,660 | $ | 3,772 | $ | 2,042,183 | $ | 417,703 | $ | 2,126,843 | $ | 421,475 | |||||||||||||||||||||||
As of December 31, 2022 | |||||||||||||||||||||||||||||||||||
U.S. Treasuries | $ | 17,417 | $ | 2,417 | $ | — | $ | — | $ | 17,417 | $ | 2,417 | |||||||||||||||||||||||
U.S. Government agencies & GSEs | 10,687 | 1,813 | 70,823 | 16,356 | 81,510 | 18,169 | |||||||||||||||||||||||||||||
State and political subdivisions | 104,243 | 20,639 | 117,115 | 43,701 | 221,358 | 64,340 | |||||||||||||||||||||||||||||
Residential MBS, Agency & GSEs | 296,673 | 38,289 | 965,785 | 185,277 | 1,262,458 | 223,566 | |||||||||||||||||||||||||||||
Commercial MBS, Agency & GSEs | 176,848 | 24,497 | 406,728 | 87,089 | 583,576 | 111,586 | |||||||||||||||||||||||||||||
Supranational entities | 12,412 | 2,588 | — | — | 12,412 | 2,588 | |||||||||||||||||||||||||||||
Total unrealized loss position | $ | 618,280 | $ | 90,243 | $ | 1,560,451 | $ | 332,423 | $ | 2,178,731 | $ | 422,666 |
The following table summarizes AFS debt securities in an unrealized loss position as of the dates indicated (in thousands).
Less than 12 Months | 12 Months or More | Total | |||||||||||||||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||||||||||||||
As of June 30, 2023 | |||||||||||||||||||||||||||||||||||
U.S. Treasuries | $ | 49,170 | $ | 16 | $ | 150,685 | $ | 13,624 | $ | 199,855 | $ | 13,640 | |||||||||||||||||||||||
U.S. Government agencies & GSEs | 64,447 | 509 | 127,787 | 15,671 | 192,234 | 16,180 | |||||||||||||||||||||||||||||
State and political subdivisions | 552 | 33 | 160,549 | 22,067 | 161,101 | 22,100 | |||||||||||||||||||||||||||||
Residential MBS, Agency & GSEs | 219,050 | 11,928 | 1,067,514 | 147,036 | 1,286,564 | 158,964 | |||||||||||||||||||||||||||||
Residential MBS, Non-agency | 8,618 | 320 | 325,053 | 26,485 | 333,671 | 26,805 | |||||||||||||||||||||||||||||
Commercial MBS, Agency & GSEs | 102,718 | 6,058 | 485,631 | 75,218 | 588,349 | 81,276 | |||||||||||||||||||||||||||||
Commercial MBS, Non-agency | — | — | 30,089 | 1,008 | 30,089 | 1,008 | |||||||||||||||||||||||||||||
Corporate bonds | 8,746 | 879 | 186,121 | 21,331 | 194,867 | 22,210 | |||||||||||||||||||||||||||||
Asset-backed securities | 14,302 | 102 | 172,093 | 5,244 | 186,395 | 5,346 | |||||||||||||||||||||||||||||
Total unrealized loss position | $ | 467,603 | $ | 19,845 | $ | 2,705,522 | $ | 327,684 | $ | 3,173,125 | $ | 347,529 | |||||||||||||||||||||||
As of December 31, 2022 | |||||||||||||||||||||||||||||||||||
U.S. Treasuries | $ | 49,259 | $ | 724 | $ | 100,093 | $ | 13,896 | $ | 149,352 | $ | 14,620 | |||||||||||||||||||||||
U.S. Government agencies & GSEs | 93,015 | 2,124 | 108,093 | 14,570 | 201,108 | 16,694 | |||||||||||||||||||||||||||||
State and political subdivisions | 207,749 | 9,906 | 62,606 | 16,220 | 270,355 | 26,126 | |||||||||||||||||||||||||||||
Residential MBS, Agency & GSEs | 1,049,648 | 102,852 | 392,288 | 57,784 | 1,441,936 | 160,636 | |||||||||||||||||||||||||||||
Residential MBS, Non-agency | 338,399 | 27,095 | 8,263 | 778 | 346,662 | 27,873 | |||||||||||||||||||||||||||||
Commercial MBS, Agency & GSEs | 288,787 | 17,304 | 332,088 | 62,103 | 620,875 | 79,407 | |||||||||||||||||||||||||||||
Commercial MBS, Non-agency | 30,566 | 1,058 | — | — | 30,566 | 1,058 | |||||||||||||||||||||||||||||
Corporate bonds | 83,010 | 7,776 | 127,603 | 15,987 | 210,613 | 23,763 | |||||||||||||||||||||||||||||
Asset-backed securities | 97,705 | 2,664 | 133,567 | 5,284 | 231,272 | 7,948 | |||||||||||||||||||||||||||||
Total unrealized loss position | $ | 2,238,138 | $ | 171,503 | $ | 1,264,601 | $ | 186,622 | $ | 3,502,739 | $ | 358,125 |
15
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
At June 30, 2023, there were 678 AFS debt securities and 325 HTM debt securities that were in an unrealized loss position. United does not intend to sell nor does it believe it will be required to sell securities in an unrealized loss position prior to the recovery of their amortized cost basis. Unrealized losses at June 30, 2023 were primarily attributable to changes in interest rates.
At June 30, 2023 and December 31, 2022, estimated credit losses and, thus, the related ACL on HTM debt securities were de minimis due to the high credit quality of the portfolio, which included securities issued or guaranteed by U.S. Government agencies, GSEs, high credit quality municipalities and supranational entities. As a result, no ACL was recorded on the HTM portfolio at June 30, 2023 or December 31, 2022. In addition, based on the assessments performed at June 30, 2023 and December 31, 2022, there was no ACL required related to the AFS portfolio.
The following table presents accrued interest receivable for the periods indicated on HTM and AFS debt securities (in thousands), which was excluded from the estimate of credit losses.
Accrued Interest Receivable | |||||||||||||||||
June 30, 2023 | December 31, 2022 | ||||||||||||||||
HTM | $ | 6,098 | $ | 7,234 | |||||||||||||
AFS | 11,859 | 15,281 |
The amortized cost and fair value of AFS and HTM debt securities at June 30, 2023, by contractual maturity, are presented in the following table (in thousands). Expected maturities may differ from contractual maturities because issuers and borrowers may have the right to call or prepay obligations.
AFS | HTM | ||||||||||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||||
Within 1 year: | |||||||||||||||||||||||
U.S. Treasuries | $ | 232,932 | $ | 232,830 | $ | — | $ | — | |||||||||||||||
U.S. Government agencies & GSEs | 338 | 331 | — | — | |||||||||||||||||||
State and political subdivisions | 2,027 | 1,955 | 1,200 | 1,194 | |||||||||||||||||||
Corporate bonds | 5,177 | 5,014 | — | — | |||||||||||||||||||
240,474 | 240,130 | 1,200 | 1,194 | ||||||||||||||||||||
1 to 5 years: | |||||||||||||||||||||||
U.S. Treasuries | 114,097 | 100,593 | 19,849 | 17,495 | |||||||||||||||||||
U.S. Government agencies & GSEs | 39,403 | 35,781 | — | — | |||||||||||||||||||
State and political subdivisions | 15,948 | 14,904 | 28,575 | 26,505 | |||||||||||||||||||
Corporate bonds | 156,810 | 142,227 | — | — | |||||||||||||||||||
326,258 | 293,505 | 48,424 | 44,000 | ||||||||||||||||||||
5 to 10 years: | |||||||||||||||||||||||
U.S. Government agencies & GSEs | 71,084 | 63,053 | 73,352 | 61,460 | |||||||||||||||||||
State and political subdivisions | 59,659 | 49,693 | 37,257 | 31,827 | |||||||||||||||||||
Corporate bonds | 56,097 | 48,643 | — | — | |||||||||||||||||||
Supranational entities | — | — | 15,000 | 12,352 | |||||||||||||||||||
186,840 | 161,389 | 125,609 | 105,639 | ||||||||||||||||||||
More than 10 years: | |||||||||||||||||||||||
U.S. Government agencies & GSEs | 142,156 | 137,931 | 26,427 | 21,207 | |||||||||||||||||||
State and political subdivisions | 105,567 | 94,549 | 227,888 | 179,143 | |||||||||||||||||||
Corporate bonds | 802 | 852 | — | — | |||||||||||||||||||
248,525 | 233,332 | 254,315 | 200,350 | ||||||||||||||||||||
Debt securities not due at a single maturity date: | |||||||||||||||||||||||
Asset-backed securities | 198,279 | 192,960 | — | — | |||||||||||||||||||
Residential MBS | 1,806,004 | 1,620,235 | 1,438,048 | 1,215,805 | |||||||||||||||||||
Commercial MBS | 700,722 | 618,438 | 686,239 | 565,408 | |||||||||||||||||||
2,705,005 | 2,431,633 | 2,124,287 | 1,781,213 | ||||||||||||||||||||
Total | $ | 3,707,102 | $ | 3,359,989 | $ | 2,553,835 | $ | 2,132,396 |
16
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Realized gains and losses are derived using the specific identification method for determining the cost of securities sold. The following table summarizes AFS securities sales activity for the three and six months ended June 30, 2023 and 2022 (in thousands).
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Proceeds from sales | $ | — | $ | 73,112 | $ | 380,661 | $ | 281,521 | |||||||||||||||
Gross realized gains | $ | — | $ | 46 | $ | 1,373 | $ | 1,009 | |||||||||||||||
Gross realized losses | — | — | (3,017) | (4,697) | |||||||||||||||||||
Securities gains (losses), net | $ | — | $ | 46 | $ | (1,644) | $ | (3,688) | |||||||||||||||
Income tax expense (benefit) attributable to sales | $ | — | $ | 11 | $ | (374) | $ | (979) |
Note 6 – Loans and Leases and Allowance for Credit Losses
Major classifications of the loan and lease portfolio (collectively referred to as the “loan portfolio” or “loans”) are summarized as of the dates indicated as follows (in thousands).
June 30, 2023 | December 31, 2022 | ||||||||||||||||
Owner occupied commercial real estate | $ | 3,110,612 | $ | 2,734,666 | |||||||||||||
Income producing commercial real estate | 3,669,746 | 3,261,626 | |||||||||||||||
Commercial & industrial | 2,550,191 | 2,252,322 | |||||||||||||||
Commercial construction | 1,739,208 | 1,597,848 | |||||||||||||||
Equipment financing | 1,510,326 | 1,374,251 | |||||||||||||||
Total commercial | 12,580,083 | 11,220,713 | |||||||||||||||
Residential mortgage | 2,905,293 | 2,355,061 | |||||||||||||||
HELOC | 926,409 | 850,269 | |||||||||||||||
Residential construction | 463,278 | 442,553 | |||||||||||||||
Manufactured housing | 339,969 | 316,741 | |||||||||||||||
Consumer | 179,813 | 149,290 | |||||||||||||||
Total loans | 17,394,845 | 15,334,627 | |||||||||||||||
Less allowance for credit losses - loans | (190,705) | (159,357) | |||||||||||||||
Loans, net | $ | 17,204,140 | $ | 15,175,270 |
Accrued interest receivable related to loans totaled $58.0 million and $52.0 million at June 30, 2023 and December 31, 2022, respectively, and was reported in other assets on the consolidated balance sheets. Accrued interest receivable was excluded from the estimate of credit losses.
At June 30, 2023 and December 31, 2022, the loan portfolio was subject to blanket pledges on certain qualifying loan types with the FHLB and FRB to secure contingent funding sources.
The following table presents the amortized cost of loans held for investment that were sold in the periods indicated (in thousands). The gains on these loan sales were included in noninterest income on the consolidated statements of income.
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Guaranteed portion of SBA/USDA loans | $ | 22,072 | $ | 39,119 | $ | 43,842 | $ | 67,462 | |||||||||||||||
Equipment financing receivables | 20,571 | 20,541 | 39,274 | 43,977 | |||||||||||||||||||
Total | $ | 42,643 | $ | 59,660 | $ | 83,116 | $ | 111,439 |
17
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
At June 30, 2023 and December 31, 2022, equipment financing receivables included leases of $59.8 million and $46.0 million, respectively. The components of the net investment in leases, which included both sales-type and direct financing, are presented below (in thousands).
June 30, 2023 | December 31, 2022 | ||||||||||||||||
Minimum future lease payments receivable | $ | 65,275 | $ | 49,723 | |||||||||||||
Estimated residual value of leased equipment | 3,670 | 2,804 | |||||||||||||||
Initial direct costs | 1,131 | 767 | |||||||||||||||
Security deposits | (442) | (429) | |||||||||||||||
Unearned income | (9,788) | (6,877) | |||||||||||||||
Net investment in leases | $ | 59,846 | $ | 45,988 |
Minimum future lease payments expected to be received from equipment financing lease contracts as of June 30, 2023 were as follows (in thousands):
Year | |||||||||||
Remainder of 2023 | $ | 11,352 | |||||||||
2024 | 19,503 | ||||||||||
2025 | 15,648 | ||||||||||
2026 | 10,910 | ||||||||||
2027 | 6,564 | ||||||||||
Thereafter | 1,298 | ||||||||||
Total | $ | 65,275 |
18
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Nonaccrual and Past Due Loans
The following table presents the aging of the amortized cost basis in loans by aging category and accrual status as of the dates indicated (in thousands). Past due status is based on contractual terms of the loan. The accrual of interest is generally discontinued when a loan becomes 90 days past due.
Accruing | ||||||||||||||||||||||||||||||||||||||
Current Loans | Loans Past Due | |||||||||||||||||||||||||||||||||||||
30 - 59 Days | 60 - 89 Days | > 90 Days | Nonaccrual Loans | Total Loans | ||||||||||||||||||||||||||||||||||
As of June 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | $ | 3,105,295 | $ | 1,842 | $ | 4 | $ | — | $ | 3,471 | $ | 3,110,612 | ||||||||||||||||||||||||||
Income producing commercial real estate | 3,636,300 | 790 | 114 | — | 32,542 | 3,669,746 | ||||||||||||||||||||||||||||||||
Commercial & industrial | 2,517,176 | 1,532 | 660 | — | 30,823 | 2,550,191 | ||||||||||||||||||||||||||||||||
Commercial construction | 1,738,394 | 664 | 35 | — | 115 | 1,739,208 | ||||||||||||||||||||||||||||||||
Equipment financing | 1,494,296 | 4,087 | 2,954 | — | 8,989 | 1,510,326 | ||||||||||||||||||||||||||||||||
Total commercial | 12,491,461 | 8,915 | 3,767 | — | 75,940 | 12,580,083 | ||||||||||||||||||||||||||||||||
Residential mortgage | 2,889,244 | 3,408 | 1,222 | — | 11,419 | 2,905,293 | ||||||||||||||||||||||||||||||||
HELOC | 921,413 | 2,077 | 142 | — | 2,777 | 926,409 | ||||||||||||||||||||||||||||||||
Residential construction | 460,627 | 967 | 2 | — | 1,682 | 463,278 | ||||||||||||||||||||||||||||||||
Manufactured housing | 320,342 | 7,311 | 1,534 | — | 10,782 | 339,969 | ||||||||||||||||||||||||||||||||
Consumer | 178,646 | 1,063 | 85 | — | 19 | 179,813 | ||||||||||||||||||||||||||||||||
Total loans | $ | 17,261,733 | $ | 23,741 | $ | 6,752 | $ | — | $ | 102,619 | $ | 17,394,845 | ||||||||||||||||||||||||||
As of December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | $ | 2,731,574 | $ | 1,522 | $ | 1,047 | $ | — | $ | 523 | $ | 2,734,666 | ||||||||||||||||||||||||||
Income producing commercial real estate | 3,257,232 | 468 | 41 | — | 3,885 | 3,261,626 | ||||||||||||||||||||||||||||||||
Commercial & industrial | 2,234,284 | 3,288 | 274 | 6 | 14,470 | 2,252,322 | ||||||||||||||||||||||||||||||||
Commercial construction | 1,597,268 | 447 | — | — | 133 | 1,597,848 | ||||||||||||||||||||||||||||||||
Equipment financing | 1,362,622 | 4,285 | 1,906 | — | 5,438 | 1,374,251 | ||||||||||||||||||||||||||||||||
Total commercial | 11,182,980 | 10,010 | 3,268 | 6 | 24,449 | 11,220,713 | ||||||||||||||||||||||||||||||||
Residential mortgage | 2,342,196 | 1,939 | 7 | — | 10,919 | 2,355,061 | ||||||||||||||||||||||||||||||||
HELOC | 844,888 | 2,709 | 784 | — | 1,888 | 850,269 | ||||||||||||||||||||||||||||||||
Residential construction | 441,673 | 20 | 455 | — | 405 | 442,553 | ||||||||||||||||||||||||||||||||
Manufactured housing | 302,386 | 6,913 | 924 | — | 6,518 | 316,741 | ||||||||||||||||||||||||||||||||
Consumer | 148,943 | 237 | 48 | 9 | 53 | 149,290 | ||||||||||||||||||||||||||||||||
Total loans | $ | 15,263,066 | $ | 21,828 | $ | 5,486 | $ | 15 | $ | 44,232 | $ | 15,334,627 |
The following table presents nonaccrual loans held for investment by loan class for the periods indicated (in thousands).
Nonaccrual Loans | ||||||||||||||||||||||||||||||||||||||
June 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||||||||
With no allowance | With an allowance | Total | With no allowance | With an allowance | Total | |||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | $ | 2,507 | $ | 964 | $ | 3,471 | $ | 276 | $ | 247 | $ | 523 | ||||||||||||||||||||||||||
Income producing commercial real estate | 32,470 | 72 | 32,542 | 3,798 | 87 | 3,885 | ||||||||||||||||||||||||||||||||
Commercial & industrial | 28,665 | 2,158 | 30,823 | 13,917 | 553 | 14,470 | ||||||||||||||||||||||||||||||||
Commercial construction | 51 | 64 | 115 | 69 | 64 | 133 | ||||||||||||||||||||||||||||||||
Equipment financing | 56 | 8,933 | 8,989 | 85 | 5,353 | 5,438 | ||||||||||||||||||||||||||||||||
Total commercial | 63,749 | 12,191 | 75,940 | 18,145 | 6,304 | 24,449 | ||||||||||||||||||||||||||||||||
Residential mortgage | 1,959 | 9,460 | 11,419 | 2,159 | 8,760 | 10,919 | ||||||||||||||||||||||||||||||||
HELOC | 325 | 2,452 | 2,777 | 430 | 1,458 | 1,888 | ||||||||||||||||||||||||||||||||
Residential construction | 328 | 1,354 | 1,682 | 311 | 94 | 405 | ||||||||||||||||||||||||||||||||
Manufactured housing | — | 10,782 | 10,782 | — | 6,518 | 6,518 | ||||||||||||||||||||||||||||||||
Consumer | 3 | 16 | 19 | 3 | 50 | 53 | ||||||||||||||||||||||||||||||||
Total | $ | 66,364 | $ | 36,255 | $ | 102,619 | $ | 21,048 | $ | 23,184 | $ | 44,232 | ||||||||||||||||||||||||||
19
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Risk Ratings
United categorizes commercial loans, with the exception of equipment financing receivables, into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, public information, and current industry and economic trends, among other factors. United analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on a continual basis. United uses the following definitions for its risk ratings:
Pass. Loans in this category are considered to have a low probability of default and do not meet the criteria of the risk categories below.
Special Mention. Loans in this category are presently protected from apparent loss; however, weaknesses exist that could cause future impairment, including the deterioration of financial ratios, past due status and questionable management capabilities. These loans require more than the ordinary amount of supervision. Collateral values generally afford adequate coverage, but may not be immediately marketable.
Substandard. These loans are inadequately protected by the current net worth and paying capacity of the obligor or by the collateral pledged. Specific and well-defined weaknesses exist that may include poor liquidity and deterioration of financial ratios. The loan may be past due and related deposit accounts experiencing overdrafts. There is the distinct possibility that United will sustain some loss if deficiencies are not corrected. If possible, immediate corrective action is taken.
Doubtful. Specific weaknesses characterized as Substandard that are severe enough to make collection in full highly questionable and improbable. There is no reliable secondary source of full repayment.
Loss. Loans categorized as Loss have the same characteristics as Doubtful; however, probability of loss is certain. Loans classified as Loss are charged off.
Equipment Financing Receivables and Consumer Purpose Loans. United applies a pass / fail grading system to all equipment financing receivables and consumer purpose loans. Under this system, loans that are on nonaccrual status, become past due 90 days, or are in bankruptcy and 30 or more days past due are classified as “fail” and all other loans are classified as “pass”. For reporting purposes, loans in these categories that are classified as “fail” are reported as substandard and all other loans are reported as pass.
20
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
The following tables present the risk category of term loans and, for 2023, gross charge-offs by vintage year, which is the year of origination or most recent renewal, as of the date indicated (in thousands).
Term Loans by Origination Year | Revolvers | Revolvers converted to term loans | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||
As of June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | ||||||||||||||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 359,037 | $ | 683,426 | $ | 650,179 | $ | 613,901 | $ | 214,542 | $ | 372,915 | $ | 114,607 | $ | 18,740 | $ | 3,027,347 | ||||||||||||||||||||||||||||||||||||||
Special Mention | 1,626 | 5,675 | 6,968 | 6,764 | 8,612 | 5,260 | 3,855 | 268 | 39,028 | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 3,465 | 8,345 | 9,095 | 7,600 | 3,310 | 9,471 | 210 | 2,741 | 44,237 | |||||||||||||||||||||||||||||||||||||||||||||||
Total owner occupied commercial real estate | $ | 364,128 | $ | 697,446 | $ | 666,242 | $ | 628,265 | $ | 226,464 | $ | 387,646 | $ | 118,672 | $ | 21,749 | $ | 3,110,612 | ||||||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 207 | $ | — | $ | — | $ | 207 | ||||||||||||||||||||||||||||||||||||||
Income producing commercial real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 306,457 | $ | 828,657 | $ | 750,600 | $ | 763,295 | $ | 271,098 | $ | 414,954 | $ | 52,883 | $ | 5,706 | $ | 3,393,650 | ||||||||||||||||||||||||||||||||||||||
Special Mention | 58,790 | 22,100 | 21,311 | 14,353 | 31,383 | 4,974 | — | — | 152,911 | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 22,314 | 33,196 | 998 | 17,216 | 17,664 | 31,738 | — | 59 | 123,185 | |||||||||||||||||||||||||||||||||||||||||||||||
Total income producing commercial real estate | $ | 387,561 | $ | 883,953 | $ | 772,909 | $ | 794,864 | $ | 320,145 | $ | 451,666 | $ | 52,883 | $ | 5,765 | $ | 3,669,746 | ||||||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | 3,033 | $ | — | $ | — | $ | — | $ | 1,781 | $ | — | $ | — | $ | 4,814 | ||||||||||||||||||||||||||||||||||||||
Commercial & industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 391,898 | $ | 545,473 | $ | 366,189 | $ | 159,719 | $ | 121,611 | $ | 184,837 | $ | 600,042 | $ | 15,490 | $ | 2,385,259 | ||||||||||||||||||||||||||||||||||||||
Special Mention | 209 | 478 | 4,385 | 476 | 88 | 855 | 18,596 | 181 | 25,268 | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 21,254 | 9,594 | 38,922 | 13,813 | 4,264 | 2,718 | 46,124 | 2,975 | 139,664 | |||||||||||||||||||||||||||||||||||||||||||||||
Total commercial & industrial | $ | 413,361 | $ | 555,545 | $ | 409,496 | $ | 174,008 | $ | 125,963 | $ | 188,410 | $ | 664,762 | $ | 18,646 | $ | 2,550,191 | ||||||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | 1,330 | $ | 1,132 | $ | — | $ | 444 | $ | 198 | $ | 41 | $ | — | $ | 1,506 | $ | 4,651 | ||||||||||||||||||||||||||||||||||||||
Commercial construction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 347,916 | $ | 660,378 | $ | 383,957 | $ | 192,245 | $ | 58,733 | $ | 31,262 | $ | 56,057 | $ | 1,077 | $ | 1,731,625 | ||||||||||||||||||||||||||||||||||||||
Special Mention | 58 | 135 | 28 | 52 | — | — | — | — | 273 | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 194 | 4,541 | 35 | 2,199 | 1 | 100 | — | 240 | 7,310 | |||||||||||||||||||||||||||||||||||||||||||||||
Total commercial construction | $ | 348,168 | $ | 665,054 | $ | 384,020 | $ | 194,496 | $ | 58,734 | $ | 31,362 | $ | 56,057 | $ | 1,317 | $ | 1,739,208 | ||||||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||||||
Equipment financing: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 422,344 | $ | 589,302 | $ | 299,127 | $ | 117,201 | $ | 61,859 | $ | 9,413 | $ | — | $ | — | $ | 1,499,246 | ||||||||||||||||||||||||||||||||||||||
Substandard | 842 | 4,497 | 3,575 | 1,109 | 974 | 83 | — | — | 11,080 | |||||||||||||||||||||||||||||||||||||||||||||||
Total equipment financing | $ | 423,186 | $ | 593,799 | $ | 302,702 | $ | 118,310 | $ | 62,833 | $ | 9,496 | $ | — | $ | — | $ | 1,510,326 | ||||||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | 3,129 | $ | 3,086 | $ | 895 | $ | 389 | $ | 280 | $ | — | $ | — | $ | 7,779 | ||||||||||||||||||||||||||||||||||||||
Residential mortgage: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 446,768 | $ | 988,186 | $ | 758,310 | $ | 337,356 | $ | 90,331 | $ | 266,705 | $ | 477 | $ | 3,516 | $ | 2,891,649 | ||||||||||||||||||||||||||||||||||||||
Substandard | 214 | 1,505 | 1,680 | 912 | 1,648 | 7,499 | — | 186 | 13,644 | |||||||||||||||||||||||||||||||||||||||||||||||
Total residential mortgage | $ | 446,982 | $ | 989,691 | $ | 759,990 | $ | 338,268 | $ | 91,979 | $ | 274,204 | $ | 477 | $ | 3,702 | $ | 2,905,293 | ||||||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | 23 | $ | — | $ | — | $ | — | $ | 22 | $ | — | $ | — | $ | 45 | ||||||||||||||||||||||||||||||||||||||
Home equity lines of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 897,097 | $ | 26,231 | $ | 923,328 | ||||||||||||||||||||||||||||||||||||||
Substandard | — | — | — | — | — | — | — | 3,081 | 3,081 | |||||||||||||||||||||||||||||||||||||||||||||||
Total home equity lines of credit | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 897,097 | $ | 29,312 | $ | 926,409 | ||||||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 145 | $ | 145 | ||||||||||||||||||||||||||||||||||||||
Residential construction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 174,579 | $ | 239,543 | $ | 32,086 | $ | 6,143 | $ | 1,417 | $ | 7,349 | $ | — | $ | 31 | $ | 461,148 | ||||||||||||||||||||||||||||||||||||||
Substandard | 224 | 1,324 | 430 | — | 18 | 134 | — | — | 2,130 | |||||||||||||||||||||||||||||||||||||||||||||||
Total residential construction | $ | 174,803 | $ | 240,867 | $ | 32,516 | $ | 6,143 | $ | 1,435 | $ | 7,483 | $ | — | $ | 31 | $ | 463,278 | ||||||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | 637 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 637 | ||||||||||||||||||||||||||||||||||||||
Manufactured housing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 35,151 | $ | 74,072 | $ | 52,438 | $ | 46,466 | $ | 33,278 | $ | 86,573 | $ | — | $ | — | $ | 327,978 | ||||||||||||||||||||||||||||||||||||||
Substandard | 260 | 3,304 | 2,109 | 1,702 | 1,090 | 3,526 | — | — | 11,991 | |||||||||||||||||||||||||||||||||||||||||||||||
Total consumer | $ | 35,411 | $ | 77,376 | $ | 54,547 | $ | 48,168 | $ | 34,368 | $ | 90,099 | $ | — | $ | — | $ | 339,969 | ||||||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | 3 | $ | 434 | $ | 201 | $ | 268 | $ | 105 | $ | 263 | $ | — | $ | — | $ | 1,274 | ||||||||||||||||||||||||||||||||||||||
Consumer | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 57,267 | $ | 53,898 | $ | 25,280 | $ | 12,381 | $ | 2,263 | $ | 1,977 | $ | 26,518 | $ | 119 | $ | 179,703 | ||||||||||||||||||||||||||||||||||||||
Substandard | — | 1 | 60 | 28 | — | 21 | — | — | 110 | |||||||||||||||||||||||||||||||||||||||||||||||
Total consumer | $ | 57,267 | $ | 53,899 | $ | 25,340 | $ | 12,409 | $ | 2,263 | $ | 1,998 | $ | 26,518 | $ | 119 | $ | 179,813 | ||||||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | 1,838 | $ | 103 | $ | 62 | $ | 24 | $ | 13 | $ | 1 | $ | 2 | $ | 101 | $ | 2,144 | ||||||||||||||||||||||||||||||||||||||
21
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Term Loans | Revolvers | Revolvers converted to term loans | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||
As of December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | $ | 669,451 | $ | 671,395 | $ | 611,900 | $ | 204,990 | $ | 127,738 | $ | 253,890 | $ | 114,975 | $ | 5,779 | $ | 2,660,118 | ||||||||||||||||||||||||||||||||||||||
Income producing commercial real estate | 812,804 | 753,936 | 733,946 | 248,259 | 171,108 | 255,485 | 50,026 | 9,953 | 3,035,517 | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial & industrial | 535,594 | 388,851 | 186,292 | 134,789 | 119,547 | 71,503 | 670,161 | 15,880 | 2,122,617 | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial construction | 732,147 | 391,963 | 256,087 | 78,778 | 11,977 | 19,973 | 70,819 | 1,433 | 1,563,177 | |||||||||||||||||||||||||||||||||||||||||||||||
Equipment financing | 714,044 | 374,030 | 162,463 | 93,690 | 22,753 | 1,214 | — | — | 1,368,194 | |||||||||||||||||||||||||||||||||||||||||||||||
Total commercial | 3,464,040 | 2,580,175 | 1,950,688 | 760,506 | 453,123 | 602,065 | 905,981 | 33,045 | 10,749,623 | |||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage | 894,960 | 742,821 | 329,762 | 91,300 | 55,785 | 223,846 | 8 | 3,133 | 2,341,615 | |||||||||||||||||||||||||||||||||||||||||||||||
HELOC | — | — | — | — | — | — | 824,153 | 23,948 | 848,101 | |||||||||||||||||||||||||||||||||||||||||||||||
Residential construction | 344,443 | 82,289 | 4,478 | 1,742 | 1,545 | 7,549 | — | 31 | 442,077 | |||||||||||||||||||||||||||||||||||||||||||||||
Manufactured housing | 78,097 | 54,976 | 48,908 | 34,836 | 31,060 | 61,148 | — | — | 309,025 | |||||||||||||||||||||||||||||||||||||||||||||||
Consumer | 71,899 | 29,322 | 15,406 | 3,987 | 1,837 | 588 | 25,963 | 126 | 149,128 | |||||||||||||||||||||||||||||||||||||||||||||||
4,853,439 | 3,489,583 | 2,349,242 | 892,371 | 543,350 | 895,196 | 1,756,105 | 60,283 | 14,839,569 | ||||||||||||||||||||||||||||||||||||||||||||||||
Special Mention | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | 4,236 | 8,036 | 4,641 | 10,299 | 1,232 | 11,596 | 3,875 | 279 | 44,194 | |||||||||||||||||||||||||||||||||||||||||||||||
Income producing commercial real estate | 41,423 | 1,137 | 44,802 | 32,821 | 21,647 | 50 | 805 | — | 142,685 | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial & industrial | 1,695 | 21,745 | 2,686 | 1,047 | 1,244 | 167 | 10,449 | 309 | 39,342 | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial construction | 850 | 33 | 1,640 | 13,237 | 4,891 | 28 | — | — | 20,679 | |||||||||||||||||||||||||||||||||||||||||||||||
Equipment financing | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Total commercial | 48,204 | 30,951 | 53,769 | 57,404 | 29,014 | 11,841 | 15,129 | 588 | 246,900 | |||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
HELOC | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Residential construction | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Manufactured housing | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Consumer | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
48,204 | 30,951 | 53,769 | 57,404 | 29,014 | 11,841 | 15,129 | 588 | 246,900 | ||||||||||||||||||||||||||||||||||||||||||||||||
Substandard | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | 9,835 | 77 | 2,873 | 4,490 | 1,204 | 8,055 | 209 | 3,611 | 30,354 | |||||||||||||||||||||||||||||||||||||||||||||||
Income producing commercial real estate | 52,384 | 1,357 | 1,867 | 4,180 | 13,209 | 10,365 | — | 62 | 83,424 | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial & industrial | 10,431 | 19,477 | 3,880 | 4,557 | 11,019 | 1,189 | 39,333 | 477 | 90,363 | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial construction | 133 | — | 45 | 2 | 3,876 | 9,693 | — | 243 | 13,992 | |||||||||||||||||||||||||||||||||||||||||||||||
Equipment financing | 1,625 | 2,160 | 1,303 | 705 | 236 | 28 | — | — | 6,057 | |||||||||||||||||||||||||||||||||||||||||||||||
Total commercial | 74,408 | 23,071 | 9,968 | 13,934 | 29,544 | 29,330 | 39,542 | 4,393 | 224,190 | |||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage | 1,195 | 964 | 1,364 | 1,836 | 2,589 | 5,296 | — | 202 | 13,446 | |||||||||||||||||||||||||||||||||||||||||||||||
HELOC | — | — | — | — | — | — | 93 | 2,075 | 2,168 | |||||||||||||||||||||||||||||||||||||||||||||||
Residential construction | 32 | 268 | — | 20 | 3 | 153 | — | — | 476 | |||||||||||||||||||||||||||||||||||||||||||||||
Manufactured housing | 1,130 | 1,267 | 1,427 | 990 | 1,188 | 1,714 | — | — | 7,716 | |||||||||||||||||||||||||||||||||||||||||||||||
Consumer | 20 | 77 | 34 | 1 | 25 | 4 | 1 | — | 162 | |||||||||||||||||||||||||||||||||||||||||||||||
76,785 | 25,647 | 12,793 | 16,781 | 33,349 | 36,497 | 39,636 | 6,670 | 248,158 | ||||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 4,978,428 | $ | 3,546,181 | $ | 2,415,804 | $ | 966,556 | $ | 605,713 | $ | 943,534 | $ | 1,810,870 | $ | 67,541 | $ | 15,334,627 |
22
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Modifications to Borrowers Experiencing Financial Difficulty
The period end amortized cost of loans modified under the terms of a FDM during the six months ended June 30, 2023 are presented in the following table (in thousands).
New FDMs | ||||||||||||||||||||||||||||||||
Post-Modification Amortized Cost by Type of Modification | ||||||||||||||||||||||||||||||||
Extension | Payment Delay | Rate Reduction & Extension | Total | % of Total Class of Receivable | ||||||||||||||||||||||||||||
Six Months Ended June 30, 2023 | ||||||||||||||||||||||||||||||||
Income producing commercial real estate | $ | 38,138 | $ | — | $ | 21,202 | $ | 59,340 | 1.6 | % | ||||||||||||||||||||||
Commercial & industrial | 2,718 | 29,517 | — | 32,235 | 1.3 | |||||||||||||||||||||||||||
Equipment financing | 8,069 | — | — | 8,069 | 0.5 | |||||||||||||||||||||||||||
Residential mortgage | 57 | — | 630 | 687 | — | |||||||||||||||||||||||||||
Manufactured housing | — | — | 259 | 259 | 0.1 | |||||||||||||||||||||||||||
Total loans | $ | 48,982 | $ | 29,517 | $ | 22,091 | $ | 100,590 | 0.6 | |||||||||||||||||||||||
Extensions for equipment financing FDMs typically consist of one or more three-month extensions beyond the original maturity date. For the remainder of extension FDMs occurring during the first six months of 2023, the weighted average extension granted was approximately eight months.
Commercial and industrial payment delay FDMs include $22.7 million of loans in bankruptcy status. Excluding bankruptcy status loans, the remainder of FDMs in this category had a weighted average payment delay of approximately three months.
During the six months ended June 30, 2023, FDMs categorized as rate reduction and extensions in the income producing commercial real estate category resulted in a decrease in weighted average interest rate of 57 basis points and extended the weighted average maturity by 3 years. Residential mortgage and manufactured housing FDMs resulted in a decrease in weighted average interest rate of 576 basis points and extended the weighted average maturity by 15 years.
There have been no FDMs modified during 2023 that have subsequently defaulted under modified loan terms.
Allowance for Credit Losses
The ACL for loans represents management’s estimate of life of loan credit losses in the portfolio as of the end of the period. The ACL related to unfunded commitments is included in other liabilities in the consolidated balance sheet.
At both June 30, 2023 and December 31, 2022, United used a one-year reasonable and supportable forecast period. Expected credit losses were estimated using a regression model for each segment based on historical data from peer banks combined with a third party vendor’s baseline economic forecast to predict the change in credit losses. These estimates were then combined with a starting value that was based on United’s recent charge-off experience to produce an expected default rate, with the results subject to a floor. In the case of residential construction, commercial construction and multifamily loans (included in income producing commercial real estate), the expected default rate was adjusted by a model overlay based on expectations of future performance. For the second quarter of 2023, management applied qualitative factors to the model output for the residential mortgage, residential construction and income producing commercial real estate portfolios to account for observable differences in national economic trends reflected in the economic forecast that are not being observed at the same level of severity within United’s geographic footprint.
For periods beyond the reasonable and supportable forecast period of one year, United reverted to historical credit loss information on a straight line basis over two years. For most collateral types, United reverted to through-the-cycle average default rates using peer data from 2000 to 2017. For loans secured by residential mortgages and manufactured housing, the peer data was adjusted for changes in lending practices designed to mitigate the magnitude of losses observed during the 2008 mortgage crisis.
23
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
The following table presents the balance and activity in the ACL by portfolio segment for the periods indicated (in thousands).
Three Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning Balance | Charge-Offs | Recoveries | (Release) Provision | Ending Balance | Beginning Balance | Charge-Offs | Recoveries | (Release) Provision | Ending Balance | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | $ | 20,831 | $ | — | $ | 205 | $ | 752 | $ | 21,788 | $ | 15,945 | $ | — | $ | 1,496 | $ | (667) | $ | 16,774 | ||||||||||||||||||||||||||||||||||||||||||
Income producing commercial real estate | 33,607 | (2,033) | 849 | 6,352 | 38,775 | 33,539 | — | 116 | (371) | 33,284 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial & industrial | 28,312 | (3,753) | 1,007 | 4,290 | 29,856 | 18,386 | (1,011) | 1,313 | (421) | 18,267 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial construction | 22,073 | — | 105 | 98 | 22,276 | 13,782 | — | 144 | 2,136 | 16,062 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Equipment financing | 26,195 | (3,752) | 1,215 | 4,946 | 28,604 | 19,264 | (1,709) | 802 | 52 | 18,409 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage | 24,082 | (26) | 69 | 1,306 | 25,431 | 14,964 | — | 51 | 2,020 | 17,035 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
HELOC | 10,337 | (24) | 83 | 213 | 10,609 | 7,128 | — | 346 | 13 | 7,487 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential construction | 2,043 | (637) | 14 | 2,026 | 3,446 | 1,929 | — | 76 | 81 | 2,086 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Manufactured housing | 8,424 | (620) | — | 1,400 | 9,204 | 7,083 | (135) | — | (334) | 6,614 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Consumer | 630 | (1,327) | 226 | 1,187 | 716 | 785 | (728) | 308 | 542 | 907 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
ACL - loans | 176,534 | (12,172) | 3,773 | 22,570 | 190,705 | 132,805 | (3,583) | 4,652 | 3,051 | 136,925 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
ACL - unfunded commitments | 21,389 | — | — | 183 | 21,572 | 13,564 | — | — | 2,553 | 16,117 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total ACL | $ | 197,923 | $ | (12,172) | $ | 3,773 | $ | 22,753 | $ | 212,277 | $ | 146,369 | $ | (3,583) | $ | 4,652 | $ | 5,604 | $ | 153,042 | ||||||||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning Balance | Initial ACL - PCD loans (1) | Charge-Offs | Recoveries | (Release) Provision | Ending Balance | Beginning Balance | Initial ACL - PCD loans (1) | Charge- Offs | Recoveries | (Release) Provision | Ending Balance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | $ | 19,834 | $ | 181 | $ | (207) | $ | 322 | $ | 1,658 | $ | 21,788 | $ | 14,282 | $ | 266 | $ | — | $ | 1,541 | $ | 685 | $ | 16,774 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Income producing commercial real estate | 32,082 | 307 | (4,814) | 1,324 | 9,876 | 38,775 | 24,156 | 4,366 | — | 406 | 4,356 | 33,284 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial & industrial | 23,504 | 1,358 | (4,651) | 1,680 | 7,965 | 29,856 | 16,592 | 2,337 | (4,605) | 1,978 | 1,965 | 18,267 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial construction | 20,120 | 39 | — | 142 | 1,975 | 22,276 | 9,956 | 2,857 | (41) | 558 | 2,732 | 16,062 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equipment financing | 23,395 | — | (7,779) | 1,867 | 11,121 | 28,604 | 16,290 | — | (2,657) | 1,483 | 3,293 | 18,409 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage | 20,809 | 157 | (45) | 175 | 4,335 | 25,431 | 12,390 | 385 | (53) | 201 | 4,112 | 17,035 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
HELOC | 8,707 | 534 | (145) | 171 | 1,342 | 10,609 | 6,568 | 60 | (9) | 436 | 432 | 7,487 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential construction | 2,049 | 124 | (637) | 29 | 1,881 | 3,446 | 1,847 | 1 | — | 99 | 139 | 2,086 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Manufactured housing | 8,098 | — | (1,274) | 26 | 2,354 | 9,204 | — | 2,438 | (308) | 9 | 4,475 | 6,614 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consumer | 759 | 4 | (2,144) | 477 | 1,620 | 716 | 451 | 27 | (1,534) | 587 | 1,376 | 907 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ACL - loans | 159,357 | 2,704 | (21,696) | 6,213 | 44,127 | 190,705 | 102,532 | 12,737 | (9,207) | 7,298 | 23,565 | 136,925 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ACL - unfunded commitments | 21,163 | — | — | — | 409 | 21,572 | 10,992 | — | — | — | 5,125 | 16,117 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total ACL | $ | 180,520 | $ | 2,704 | $ | (21,696) | $ | 6,213 | $ | 44,536 | $ | 212,277 | $ | 113,524 | $ | 12,737 | $ | (9,207) | $ | 7,298 | $ | 28,690 | $ | 153,042 |
(1) Represents the initial ACL related to PCD loans acquired in the Progress and Reliant transactions during the six months ended June 30, 2023 and 2022, respectively.
24
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Note 7 – Derivatives and Hedging Activities
The table below presents the fair value of derivative financial instruments, which are included in other assets and other liabilities on the consolidated balance sheet, as of the dates indicated (in thousands):
June 30, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
Notional Amount (1) | Fair Value | Notional Amount | Fair Value | ||||||||||||||||||||||||||||||||
Derivative Asset | Derivative Liability | Derivative Asset | Derivative Liability | ||||||||||||||||||||||||||||||||
Derivatives designated as hedging instruments: | |||||||||||||||||||||||||||||||||||
Cash flow hedge of subordinated debt | $ | 100,000 | $ | 16,261 | $ | — | $ | 100,000 | $ | 16,191 | $ | — | |||||||||||||||||||||||
Cash flow hedge of trust preferred securities | 40,000 | — | — | 20,000 | — | — | |||||||||||||||||||||||||||||
Fair value hedge of AFS debt securities | 677,473 | — | — | — | — | — | |||||||||||||||||||||||||||||
Total | 817,473 | 16,261 | — | 120,000 | 16,191 | — | |||||||||||||||||||||||||||||
Derivatives not designated as hedging instruments: | |||||||||||||||||||||||||||||||||||
Customer derivative positions | 2,034,468 | 874 | 91,307 | 1,097,578 | 341 | 86,358 | |||||||||||||||||||||||||||||
Dealer offsets to customer derivative positions | 1,803,106 | 29,360 | 901 | 1,097,578 | 22,393 | 274 | |||||||||||||||||||||||||||||
Risk participations | 130,392 | — | 22 | 88,586 | 15 | 1 | |||||||||||||||||||||||||||||
Mortgage banking - loan commitment | 48,090 | 991 | 2 | 19,685 | 394 | — | |||||||||||||||||||||||||||||
Mortgage banking - forward sales commitment | 100,140 | 383 | 14 | 49,750 | 198 | 71 | |||||||||||||||||||||||||||||
Bifurcated embedded derivatives | 51,935 | 10,881 | — | 51,935 | 11,104 | — | |||||||||||||||||||||||||||||
Dealer offsets to bifurcated embedded derivatives | 51,935 | — | 12,540 | 51,935 | — | 12,839 | |||||||||||||||||||||||||||||
Total | 4,220,066 | 42,489 | 104,786 | 2,457,047 | 34,445 | 99,543 | |||||||||||||||||||||||||||||
Total derivatives | $ | 5,037,539 | $ | 58,750 | $ | 104,786 | $ | 2,577,047 | $ | 50,636 | $ | 99,543 | |||||||||||||||||||||||
Total gross derivative instruments | $ | 58,750 | $ | 104,786 | $ | 50,636 | $ | 99,543 | |||||||||||||||||||||||||||
Less: Amounts subject to master netting agreements | (916) | (916) | (346) | (346) | |||||||||||||||||||||||||||||||
Less: Cash collateral received/pledged | (46,248) | (12,801) | (38,386) | (13,089) | |||||||||||||||||||||||||||||||
Net amount | $ | 11,586 | $ | 91,069 | $ | 11,904 | $ | 86,108 |
(1) At June 30, 2023, LIBOR-based customer derivative positions and derivatives cleared centrally through the CME included both a short-dated contract and a long-dated contract to facilitate the transition from LIBOR to SOFR. The short-dated contracts mature at the first reset date after June 30, 2023.
United clears certain derivatives centrally through the CME. CME rules legally characterize variation margin payments for centrally cleared derivatives as settlements of the derivatives’ exposure rather than as collateral. As a result, the variation margin payment and the related derivative instruments are considered a single unit of account for accounting purposes. Variation margin, as determined by the CME, is settled daily. As a result, derivative contracts that clear through the CME have an estimated fair value of zero.
Hedging Derivatives
Cash Flow Hedges of Interest Rate Risk
United enters into cash flow hedges to mitigate exposure to the variability of future cash flows or other forecasted transactions. As of June 30, 2023 and December 31, 2022, United utilized interest rate caps and swaps to hedge the variability of cash flows due to changes in interest rates on certain of its variable-rate subordinated debt and trust preferred securities. United considers these derivatives to be highly effective at achieving offsetting changes in cash flows attributable to changes in interest rates. Therefore, changes in the fair value of these derivative instruments are recognized in OCI. Gains and losses related to changes in fair value are reclassified into earnings in the periods the hedged forecasted transactions occur. Losses representing amortization of the premium recorded on cash flow hedges, which is a component excluded from the assessment of effectiveness, are recognized in earnings on a straight-line basis in the same caption as the hedged item over the term of the hedge. Over the next twelve months, United expects to reclassify $5.55 million of gains from AOCI into earnings related to these agreements.
Fair Value Hedges of Interest Rate Risk
United is exposed to changes in the fair value of certain of its fixed-rate investments and obligations due to changes in interest rates. United uses interest rate derivatives to manage its exposure to changes in fair value on these instruments attributable to changes in
25
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
interest rates. For derivatives designated and that qualify as fair value hedges, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in earnings. United includes the gain or loss on the hedged items in the same income statement line item as the offsetting loss or gain on the related derivatives. During the second quarter of 2023, United entered into fair value hedges on stated amounts of closed portfolios of AFS debt securities using the portfolio layer method.
The table below presents the effect of derivatives in hedging relationships, all of which are interest rate contracts, on net interest income for the periods indicated (in thousands).
Affected Income Statement Line Item | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||||||
Fair value hedges: | ||||||||||||||||||||||||||||||||
Brokered time deposits: | ||||||||||||||||||||||||||||||||
Net income recognized | Interest expense- deposits | $ | — | $ | — | $ | — | $ | 28 | |||||||||||||||||||||||
AFS securities: | ||||||||||||||||||||||||||||||||
Recognized on derivative interest settlements | $ | 2,310 | $ | — | $ | 2,310 | $ | — | ||||||||||||||||||||||||
Recognized on derivatives | 13,889 | — | 13,889 | — | ||||||||||||||||||||||||||||
Recognized on hedged items | (15,289) | — | (15,289) | — | ||||||||||||||||||||||||||||
Net income recognized | Interest revenue- investment securities | $ | 910 | $ | — | $ | 910 | $ | — | |||||||||||||||||||||||
Cash flow hedges: | ||||||||||||||||||||||||||||||||
Long-term debt (1) | Interest expense- long term debt | $ | 1,234 | $ | (106) | $ | 2,056 | $ | (247) |
(1) Includes premium amortization expense excluded from the assessment of hedge effectiveness of $112,000 and $118,000 for the three months ended June 30, 2023 and 2022, respectively, and $229,000 and $234,000 for the six months ended June 30, 2023 and 2022, respectively.
The table below presents the carrying amount of hedged AFS debt securities and cumulative fair value hedging adjustments included in the carrying amount of the hedged asset for the periods presented (in thousands). All fair value hedges of AFS debt securities at June 30, 2023 were designated under the the portfolio layer method. At June 30, 2023, the aggregate designated hedged items using the portfolio layer method had a notional amount of $677 million.
June 30, 2023 | ||||||||||||||
Balance Sheet Location | Amortized Cost(1) | Hedge Accounting Basis Adjustment | ||||||||||||
Debt securities AFS | $ | 804,658 | $ | (15,289) |
(1) Excludes cumulative hedge accounting basis adjustment.
Derivatives Not Designated as Hedging Instruments
Customer derivative positions include swaps, caps, and collars between United and certain commercial loan customers with offsetting positions to dealers under a back-to-back program. In addition, United occasionally enters into credit risk participation agreements with counterparty banks to accept or transfer a portion of the credit risk related to interest rate swaps. The agreements, which are typically executed in conjunction with a participation in a loan with the same customer, allow customers to execute an interest rate swap with one bank while allowing for the distribution of the credit risk among participating members.
United also has three interest rate swap contracts that are not designated as hedging instruments but are economic hedges of market-linked brokered certificates of deposit. The market-linked brokered certificates of deposit contain embedded derivatives that are bifurcated from the host instruments and are marked to market through earnings. The fair value marks on the market-linked swaps and the bifurcated embedded derivatives tend to move in opposite directions and therefore provide an economic hedge.
In addition, United originates certain residential mortgage loans with the intention of selling these loans. Between the time United enters into an interest-rate lock commitment to originate a residential mortgage loan that is to be held for sale and the time the loan is funded and eventually sold, United is subject to the risk of variability in market prices. United enters into forward sale agreements to mitigate risk and to protect the expected gain on the eventual loan sale. The commitments to originate residential mortgage loans and forward loan sales commitments are freestanding derivative instruments. Fair value adjustments on these derivative instruments are recorded within mortgage loan gains and other related fee income in the consolidated statements of income.
26
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
The table below presents the gains and losses recognized in income on derivatives not designated as hedging instruments for the periods indicated (in thousands).
Location of Gain (Loss) Recognized in Income on Derivatives | Amount of Gain (Loss) Recognized in Income on Derivatives | |||||||||||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||||||
Customer derivatives and dealer offsets | Other noninterest income | $ | 545 | $ | 445 | $ | 912 | $ | 1,214 | |||||||||||||||||||||||
Bifurcated embedded derivatives and dealer offsets | Other noninterest income | (474) | 85 | (1,007) | 198 | |||||||||||||||||||||||||||
Mortgage banking derivatives | Mortgage loan revenue | 174 | 2,616 | 1,401 | 7,250 | |||||||||||||||||||||||||||
Risk participations | Other noninterest income | 154 | 93 | 142 | 94 | |||||||||||||||||||||||||||
$ | 399 | $ | 3,239 | $ | 1,448 | $ | 8,756 |
Credit-Risk-Related Contingent Features
United manages its credit exposure on derivatives transactions by entering into a bilateral credit support agreement with each non-customer counterparty. The credit support agreements require collateralization of exposures beyond specified minimum threshold amounts. The details of these agreements, including the minimum thresholds, vary by counterparty.
United’s agreements with each of its derivative counterparties provide that if either party defaults on any of its indebtedness, then it could also be declared in default on its derivative obligations. The agreements with derivative counterparties also include provisions that if not met, could result in United being declared in default. United has agreements with certain of its derivative counterparties that provide that if United fails to maintain its status as a well-capitalized institution or is subject to a prompt corrective action directive, the counterparty could terminate the derivative positions and United would be required to settle its obligations under the agreements. Derivatives that are centrally cleared do not have credit-risk-related features that would require additional collateral if United’s credit rating were downgraded.
Note 8 – Goodwill and Other Intangible Assets
The carrying amount of goodwill and other intangible assets as of the dates indicated is summarized below (in thousands).
June 30, 2023 | December 31, 2022 | ||||||||||||||||
Core deposit intangible | $ | 86,880 | $ | 46,900 | |||||||||||||
Less: accumulated amortization | (32,665) | (26,112) | |||||||||||||||
Net core deposit intangible | 54,215 | 20,788 | |||||||||||||||
Customer relationship intangible | 8,400 | 8,400 | |||||||||||||||
Less: accumulated amortization | (1,510) | (1,114) | |||||||||||||||
Net customer relationship intangible | 6,890 | 7,286 | |||||||||||||||
Total intangibles subject to amortization, net (1) | 61,105 | 28,074 | |||||||||||||||
Goodwill | 896,718 | 751,174 | |||||||||||||||
Total goodwill and other intangible assets, net | $ | 957,823 | $ | 779,248 |
(1) As intangible assets become fully amortized, they are excluded from balances presented.
During the first quarter of 2023, as a result of the Progress acquisition, United recorded a core deposit intangible of $40.0 million. See Note 4 for further detail.
The following is a summary of changes in the carrying amounts of goodwill (in thousands):
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
Balance, beginning of period (1) | $ | 896,718 | $ | 751,174 | $ | 751,174 | $ | 452,007 | ||||||||||||||||||
Acquisitions | — | — | 145,544 | 299,167 | ||||||||||||||||||||||
Balance, end of period (1) | $ | 896,718 | $ | 751,174 | $ | 896,718 | $ | 751,174 | ||||||||||||||||||
(1) Goodwill balances are shown net of accumulated impairment losses of $306 million incurred prior to 2022.
27
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
The estimated aggregate amortization expense for future periods for finite lived intangibles is as follows (in thousands):
Remainder of 2023 | $ | 6,521 | |||||||||
2024 | 11,791 | ||||||||||
2025 | 10,031 | ||||||||||
2026 | 8,491 | ||||||||||
2027 | 6,950 | ||||||||||
Thereafter | 17,321 | ||||||||||
Total | $ | 61,105 |
Note 9 – Preferred Stock
In May 2023, United’s Board of Directors approved a preferred stock repurchase program, authorizing United to repurchase up to $25.0 million of its outstanding Series I Non-Cumulative Preferred Stock directly or through the repurchase of depositary shares representing 1/1000th of a share of Series I Non-Cumulative Preferred Stock. The program is scheduled to expire on the earlier of the repurchase of preferred stock having an aggregate purchase price of $25.0 million or December 31, 2023. During the three and six months ended June 30, 2023, 10,668 depositary shares were repurchased. As of June 30, 2023, United had remaining authorization to repurchase up to $24.8 million of outstanding preferred stock under the program.
Note 10 – Assets and Liabilities Measured at Fair Value
Fair value measurements are determined based on the assumptions that market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, United uses a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the reporting entity’s own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy). United has processes in place to review the significant valuation inputs and to reassess how the instruments are classified in the valuation framework.
Fair Value Hierarchy
Level 1 Valuation is based upon quoted prices (unadjusted) in active markets for identical assets or liabilities that United has the ability to access.
Level 2 Valuation is based upon quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals.
Level 3 Valuation is generated from model-based techniques that use at least one significant assumption based on unobservable inputs for the asset or liability, which are typically based on an entity’s own assumptions, as there is little, if any, related market activity.
In instances when the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
The following is a description of the valuation methodologies used for assets and liabilities recorded at fair value.
Investment Securities
AFS debt securities and equity securities with readily determinable fair values are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include MBS issued by GSEs, municipal bonds, corporate debt securities, asset-backed securities and supranational entity securities and are valued based on observable inputs that include: quoted market prices for similar assets, quoted market prices that are not in an active market, or other inputs that are observable in the market and can be corroborated by observable market data for substantially the full term of the securities. Securities classified as Level 3 include those traded in less liquid markets and are valued based on estimates obtained from broker-dealers that are not directly observable or models which incorporate unobservable inputs.
28
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Deferred Compensation Plan Assets and Liabilities
Included in other assets in the consolidated balance sheet are assets related to employee deferred compensation plans. The assets associated with these plans are invested in mutual funds and classified as Level 1. Deferred compensation liabilities, also classified as Level 1, are carried at the fair value of the obligation to the employee, which mirrors the fair value of the invested assets and is included in other liabilities in the consolidated balance sheet.
Mortgage Loans Held for Sale
United has elected the fair value option for most of its newly originated mortgage loans held for sale in order to reduce certain timing differences and better match changes in fair values of the loans with changes in the value of derivative instruments used to economically hedge them. The fair value of mortgage loans held for sale is determined using quoted prices for a similar asset, adjusted for specific attributes of that loan, and are classified as Level 2. As of December 31, 2022, United had certain mortgage loans held for sale that were acquired from Reliant for which the fair value option was not elected; these loans were carried at the lower of aggregate cost or fair value. These loans were subsequently sold during the first half of 2023.
Derivative Financial Instruments
United uses derivatives to manage interest rate risk. The valuation of these instruments is typically determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts and the discounted expected variable cash payments. The variable cash payments are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves. United also uses best effort and mandatory delivery forward loan sale commitments to hedge risk in its mortgage lending business.
United incorporates CVAs as necessary to appropriately reflect the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, United has considered the effect of netting and any applicable credit enhancements, such as collateral postings, thresholds and guarantees.
Management has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy. However, the CVAs associated with these derivatives utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by itself and its counterparties. Generally, management’s assessment of the significance of the CVAs has indicated that they are not a significant input to the overall valuation of the derivatives. In cases when management’s assessment indicates that the CVA is a significant input, the related derivative is disclosed as a Level 3 value.
Other derivatives classified as Level 3 include structured derivatives for which broker quotes, used as a key valuation input, were not observable. Risk participation agreements are classified as Level 3 instruments due to the incorporation of significant Level 3 inputs used to evaluate the probability of funding and the likelihood of customer default. Interest rate lock commitments, which relate to mortgage loan commitments, are categorized as Level 3 instruments as the fair value of these instruments is based on unobservable inputs for commitments that United does not expect to fund.
Servicing Rights for Residential and SBA/USDA Loans
United recognizes servicing rights upon the sale of residential and SBA/USDA loans sold with servicing retained. Management has elected to carry these assets at fair value. Given the nature of these assets, the key valuation inputs are unobservable and management classifies these assets as Level 3.
29
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Assets and Liabilities Measured at Fair Value on a Recurring Basis
The table below presents United’s assets and liabilities measured at fair value on a recurring basis as of the dates indicated, aggregated by the level in the fair value hierarchy within which those measurements fall (in thousands).
June 30, 2023 | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||
AFS debt securities: | ||||||||||||||||||||||||||
U.S. Treasuries | $ | 333,423 | $ | — | $ | — | $ | 333,423 | ||||||||||||||||||
U.S. Government agencies & GSEs | — | 237,096 | — | 237,096 | ||||||||||||||||||||||
State and political subdivisions | — | 161,101 | — | 161,101 | ||||||||||||||||||||||
Residential MBS | — | 1,620,235 | — | 1,620,235 | ||||||||||||||||||||||
Commercial MBS | — | 618,438 | — | 618,438 | ||||||||||||||||||||||
Corporate bonds | — | 194,553 | 2,183 | 196,736 | ||||||||||||||||||||||
Asset-backed securities | — | 192,960 | — | 192,960 | ||||||||||||||||||||||
Equity securities with readily determinable fair values | 10,651 | 1,532 | — | 12,183 | ||||||||||||||||||||||
Mortgage loans held for sale | — | 27,104 | — | 27,104 | ||||||||||||||||||||||
Deferred compensation plan assets | 11,728 | — | — | 11,728 | ||||||||||||||||||||||
Servicing rights for SBA/USDA loans | — | — | 6,148 | 6,148 | ||||||||||||||||||||||
Residential mortgage servicing rights | — | — | 37,194 | 37,194 | ||||||||||||||||||||||
Derivative financial instruments | — | 46,878 | 11,872 | 58,750 | ||||||||||||||||||||||
Total assets | $ | 355,802 | $ | 3,099,897 | $ | 57,397 | $ | 3,513,096 | ||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||
Deferred compensation plan liability | $ | 11,766 | $ | — | $ | — | $ | 11,766 | ||||||||||||||||||
Derivative financial instruments | — | 92,222 | 12,564 | 104,786 | ||||||||||||||||||||||
Total liabilities | $ | 11,766 | $ | 92,222 | $ | 12,564 | $ | 116,552 |
December 31, 2022 | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||
AFS debt securities: | ||||||||||||||||||||||||||
U.S. Treasuries | $ | 149,352 | $ | — | $ | — | $ | 149,352 | ||||||||||||||||||
U.S. Government agencies & GSEs | — | 250,116 | — | 250,116 | ||||||||||||||||||||||
State and political subdivisions | — | 303,748 | — | 303,748 | ||||||||||||||||||||||
Residential MBS | — | 1,795,481 | — | 1,795,481 | ||||||||||||||||||||||
Commercial MBS | — | 671,912 | — | 671,912 | ||||||||||||||||||||||
Corporate bonds | — | 210,240 | 2,212 | 212,452 | ||||||||||||||||||||||
Asset-backed securities | — | 231,272 | — | 231,272 | ||||||||||||||||||||||
Equity securities with readily determinable fair values | 12,278 | 1,359 | — | 13,637 | ||||||||||||||||||||||
Mortgage loans held for sale | — | 11,794 | — | 11,794 | ||||||||||||||||||||||
Deferred compensation plan assets | 11,436 | — | — | 11,436 | ||||||||||||||||||||||
Servicing rights for SBA/USDA loans | — | — | 5,188 | 5,188 | ||||||||||||||||||||||
Residential mortgage servicing rights | — | — | 36,559 | 36,559 | ||||||||||||||||||||||
Derivative financial instruments | — | 39,123 | 11,513 | 50,636 | ||||||||||||||||||||||
Total assets | $ | 173,066 | $ | 3,515,045 | $ | 55,472 | $ | 3,743,583 | ||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||
Deferred compensation plan liability | $ | 11,460 | $ | — | $ | — | $ | 11,460 | ||||||||||||||||||
Derivative financial instruments | — | 86,703 | 12,840 | 99,543 | ||||||||||||||||||||||
Total liabilities | $ | 11,460 | $ | 86,703 | $ | 12,840 | $ | 111,003 |
30
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
The following table shows a reconciliation of the beginning and ending balances for the periods indicated for assets measured at fair value on a recurring basis using significant unobservable inputs that are classified as Level 3 values (in thousands).
2023 | 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Assets | Derivative Liabilities | SBA/USDA loan servicing rights | Residential mortgage servicing rights | Corporate Bonds | Derivative Assets | Derivative Liabilities | SBA/USDA loan servicing rights | Residential mortgage servicing rights | Corporate Bonds | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance | $ | 11,348 | $ | 11,195 | $ | 6,289 | $ | 36,081 | $ | 2,227 | $ | 7,902 | $ | 8,531 | $ | 6,962 | $ | 32,641 | $ | 2,332 | |||||||||||||||||||||||||||||||||||||||
Additions | — | 167 | 464 | 848 | — | — | 99 | 800 | 1,723 | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Sales and settlements | — | — | (231) | (496) | — | — | (1) | (408) | (638) | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Fair value adjustments included in OCI | — | — | — | — | (44) | — | — | — | — | (45) | |||||||||||||||||||||||||||||||||||||||||||||||||
Fair value adjustments included in earnings | 524 | 1,202 | (374) | 761 | — | 2,297 | 2,166 | (1,187) | 1,405 | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Ending balance | $ | 11,872 | $ | 12,564 | $ | 6,148 | $ | 37,194 | $ | 2,183 | $ | 10,199 | $ | 10,795 | $ | 6,167 | $ | 35,131 | $ | 2,287 | |||||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance | $ | 11,513 | $ | 12,840 | $ | 5,188 | $ | 36,559 | $ | 2,212 | $ | 6,758 | $ | 5,048 | $ | 6,513 | $ | 25,161 | $ | 2,395 | |||||||||||||||||||||||||||||||||||||||
Business combinations | — | — | 95 | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Additions | — | 170 | 924 | 1,480 | — | — | 99 | 1,388 | 3,890 | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Transfers from Level 3 | — | — | — | — | — | (290) | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Sales and settlements | (11) | — | (451) | (948) | — | — | (1) | (637) | (1,314) | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Fair value adjustments included in OCI | — | — | — | — | (29) | — | — | — | — | (108) | |||||||||||||||||||||||||||||||||||||||||||||||||
Fair value adjustments included in earnings | 370 | (446) | 392 | 103 | — | 3,731 | 5,649 | (1,097) | 7,394 | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Ending balance | $ | 11,872 | $ | 12,564 | $ | 6,148 | $ | 37,194 | $ | 2,183 | $ | 10,199 | $ | 10,795 | $ | 6,167 | $ | 35,131 | $ | 2,287 |
The following table presents quantitative information about significant Level 3 inputs for fair value on a recurring basis as of the dates indicated.
Level 3 Assets and Liabilities | Valuation Technique | Significant Unobservable Inputs | June 30, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
Range | Weighted Average | Range | Weighted Average | |||||||||||||||||||||||||||||||||||
SBA/USDA loan servicing rights | Discounted cash flow | Discount rate | 8.0% - 25.0% | 13.2 | % | 11.9% - 25.0% | 17.5 | % | ||||||||||||||||||||||||||||||
Prepayment rate | 0.4 - 35.4 | 16.9 | 0.0 - 35.4 | 16.4 | ||||||||||||||||||||||||||||||||||
Residential mortgage servicing rights | Discounted cash flow | Discount rate | 9.5 - 11.5 | 9.5 | 9.5 - 11.5 | 9.5 | ||||||||||||||||||||||||||||||||
Prepayment rate | 7.0 - 29.5 | 7.7 | 7.0 - 31.2 | 7.5 | ||||||||||||||||||||||||||||||||||
Corporate bonds | Discounted cash flow | Discount rate | 6.6 - 7.2 | 6.9 | 6.1 - 6.4 | 6.3 | ||||||||||||||||||||||||||||||||
Derivative assets - mortgage | Internal model | Pull through rate | 60.0 - 100 | 89.4 | 26.5 - 100 | 90.7 | ||||||||||||||||||||||||||||||||
Derivative assets and liabilities - other | Dealer priced | Dealer priced | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||||||||
Fair Value Option
United generally records mortgage loans held for sale at fair value under the fair value option. Interest income on these loans is calculated based on the note rate of the loan and is recorded in interest revenue. In connection with the Reliant acquisition, United acquired mortgage loans held for sale accounted for under the lower of cost or fair value method. These loans are separately disclosed under the heading “Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis” within this footnote. The following tables present the fair value and outstanding principal balance of loans accounted for under the fair value option, as well as the gain or loss recognized from the change in fair value for the periods indicated (in thousands).
Mortgage Loans Held for Sale | |||||||||||||||||
June 30, 2023 | December 31, 2022 | ||||||||||||||||
Outstanding principal balance | $ | 26,520 | $ | 11,473 | |||||||||||||
Fair value | 27,104 | 11,794 |
31
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Gain (Loss) from Change in Fair Value on Mortgage Loans Held for Sale | |||||||||||||||||||||||
Location | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Mortgage loan gains and other related fees | $ | 33 | $ | 163 | $ | 264 | $ | (1,011) |
Changes in fair value were mostly offset by hedging activities. An immaterial portion of these amounts was attributable to changes in instrument-specific credit risk.
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
United may be required, from time to time, to measure certain assets at fair value on a nonrecurring basis. These adjustments to fair value usually result from the application of the lower of the amortized cost or fair value accounting or write-downs of individual assets due to impairment. The following table presents the fair value hierarchy and carrying value of assets that were still held as of June 30, 2023 and December 31, 2022, for which a nonrecurring fair value adjustment was recorded during the year-to-date periods presented (in thousands).
Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||||||
June 30, 2023 | ||||||||||||||||||||||||||||||||
Loans held for investment | $ | — | $ | — | $ | 31,148 | $ | 31,148 | ||||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||||||||
Loans held for investment | $ | — | $ | — | $ | 7,808 | $ | 7,808 | ||||||||||||||||||||||||
Mortgage loans held for sale | — | — | 1,806 | 1,806 |
Mortgage loans held for sale that were acquired from Reliant were subject to a nonrecurring fair value adjustment resulting from the application of the lower of the amortized cost or fair value accounting. As of December 31, 2022, these loans were classified as nonrecurring Level 3 because the valuation of these loans was based on indicative bids provided by a broker, not corroborated by market transactions. These loans were subsequently sold during the first half of 2023.
Loans held for investment that are reported above as being measured at fair value on a nonrecurring basis are generally impaired loans that have either been partially charged off or have specific reserves assigned to them. Nonaccrual loans that are collateral dependent are generally written down to net realizable value, which reflects fair value less the estimated costs to sell. Specific reserves that are established based on appraised value of collateral are considered nonrecurring fair value adjustments as well. When the fair value of the collateral is based on an observable market price or a current appraised value, United records the impaired loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, United records the impaired loan as nonrecurring Level 3.
Assets and Liabilities Not Measured at Fair Value
For financial instruments that have quoted market prices, those quotes are used to determine fair value. Financial instruments that have no defined maturity, have a remaining maturity of 180 days or less, or reprice frequently to a market rate, are assumed to have a fair value that approximates reported book value, after taking into consideration any applicable credit risk. If no market quotes are available, financial instruments are valued by discounting the expected cash flows using an estimated current market interest rate for the financial instrument. For off-balance sheet derivative instruments, fair value is estimated as the amount that United would receive or pay to terminate the contracts at the reporting date, taking into account the current unrealized gains or losses on open contracts.
Cash and cash equivalents and repurchase agreements have short maturities and therefore the carrying value approximates fair value. Due to the short-term settlement of accrued interest receivable and payable, the carrying amount closely approximates fair value.
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect the premium or discount on any particular financial instrument that could result from the sale of United’s entire holdings. All estimates are inherently subjective in nature. Changes in assumptions could significantly affect the estimates.
Fair value estimates are based on existing on and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Significant assets and liabilities that are not considered financial instruments include the mortgage banking operation, brokerage network, deferred income
32
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
taxes, premises and equipment and goodwill. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.
Off-balance sheet instruments (commitments to extend credit and standby letters of credit) for which draws can be reasonably predicted are generally short-term in maturity and are priced at variable rates. Therefore, the estimated fair value associated with these instruments is immaterial.
The carrying amount and fair values as of the dates indicated for other financial instruments that are not measured at fair value on a recurring basis are as follows (in thousands).
Fair Value Level | ||||||||||||||||||||||||||||||||
Carrying Amount | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||||||
June 30, 2023 | ||||||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||
HTM debt securities | $ | 2,553,835 | $ | 17,495 | $ | 2,114,901 | $ | — | $ | 2,132,396 | ||||||||||||||||||||||
Loans and leases, net | 17,204,140 | — | — | 16,591,141 | 16,591,141 | |||||||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||
Deposits | 22,251,988 | — | 22,245,777 | — | 22,245,777 | |||||||||||||||||||||||||||
Long-term debt | 324,754 | — | — | 304,481 | 304,481 | |||||||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||
HTM debt securities | $ | 2,613,648 | $ | 17,417 | $ | 2,173,656 | $ | — | $ | 2,191,073 | ||||||||||||||||||||||
Loans and leases, net | 15,175,270 | — | — | 14,609,239 | 14,609,239 | |||||||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||
Deposits | 19,876,507 | — | 19,863,380 | — | 19,863,380 | |||||||||||||||||||||||||||
FHLB advances | 550,000 | — | — | 549,913 | 549,913 | |||||||||||||||||||||||||||
Long-term debt | 324,663 | — | — | 313,380 | 313,380 |
33
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Note 11 – Stock-Based Compensation
United has an equity compensation plan that allows for grants of various share-based compensation. The general terms of the plan include a vesting period (usually four years) with an exercisable period not to exceed ten years. Certain options and restricted stock unit awards provide for accelerated vesting if there is a change in control (as defined in the plan document). As of June 30, 2023, 2.51 million additional awards could be granted under the plan.
The table below presents restricted stock unit and option activity for the six months ended June 30, 2023.
Restricted Stock Unit Awards | Options | |||||||||||||||||||||||||||||||||||||||||||
Shares | Weighted- Average Grant- Date Fair Value | Aggregate Intrinsic Value ($000) | Shares | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Term (Years) | Aggregate Intrinsic Value ($000) | ||||||||||||||||||||||||||||||||||||||
Outstanding at December 31, 2022 | 778,686 | $ | 28.28 | 40,338 | $ | 11.88 | ||||||||||||||||||||||||||||||||||||||
Granted | 292,631 | 30.33 | 643,298 | 20.91 | ||||||||||||||||||||||||||||||||||||||||
Released / Exercised | (121,277) | 27.18 | $ | 3,855 | (164,864) | 17.96 | $ | 1,584 | ||||||||||||||||||||||||||||||||||||
Cancelled | (27,980) | 28.51 | (4,620) | 25.97 | ||||||||||||||||||||||||||||||||||||||||
Outstanding at June 30, 2023 | 922,060 | 29.07 | 23,042 | 514,152 | 21.10 | 5.6 | 2,082 | |||||||||||||||||||||||||||||||||||||
Vested / Exercisable at June 30, 2023 | — | — | 514,152 | 21.10 | 5.6 | 2,082 |
Options granted in 2023 reflect fully vested options assumed in the Progress acquisition, with the weighted average exercise price of Progress’ fully vested converted options determined pursuant to the purchase agreement. The value of the Progress options was determined using a Black-Scholes model and was included in the purchase price for the acquisition. No compensation expense relating to options was included in earnings for the six months ended June 30, 2023 and 2022.
Compensation expense for restricted stock units and performance stock units without market conditions is based on the market value of United’s common stock on the date of grant. Compensation expense for performance stock units with market conditions is based on the grant date per share fair value, which was estimated using the Monte Carlo Simulation valuation model. United recognizes the impact of forfeitures as they occur. The value of restricted stock unit and performance stock unit awards is amortized into expense over the service period.
For the six months ended June 30, 2023 and 2022, expense of $4.46 million and $4.62 million, respectively, was recognized related to restricted stock unit and performance stock unit awards granted to United employees, which was included in salaries and employee benefits expense. In addition, for the six months ended June 30, 2023 and 2022, $331,000 and $238,000, respectively, was recognized in other expense for restricted stock unit awards granted to members of United’s Board of Directors.
A deferred income tax benefit related to stock-based compensation expense of $1.22 million and $1.24 million was included in the determination of income tax expense for the six months ended June 30, 2023 and 2022, respectively. As of June 30, 2023, there was $20.2 million of unrecognized expense related to non-vested restricted stock unit and performance stock unit awards granted under the plan. That cost is expected to be recognized over a weighted-average period of 2.4 years.
34
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Note 12 – Reclassifications Out of AOCI
The following table presents the details regarding amounts reclassified out of AOCI for the periods indicated (in thousands). Amounts shown in parentheses reduce earnings.
Details about AOCI Components | Three Months Ended June 30, | Six Months Ended June 30, | Affected Line Item in the Statement Where Net Income is Presented | |||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||||||
Realized losses on AFS securities: | ||||||||||||||||||||||||||||||||
$ | — | $ | 46 | $ | (1,644) | $ | (3,688) | Securities gains (losses), net | ||||||||||||||||||||||||
— | (11) | 374 | 979 | Income tax (expense) benefit | ||||||||||||||||||||||||||||
$ | — | $ | 35 | $ | (1,270) | $ | (2,709) | Net of tax | ||||||||||||||||||||||||
Amortization of unrealized losses on HTM securities transferred from AFS: | ||||||||||||||||||||||||||||||||
$ | (2,518) | $ | (1,769) | $ | (5,486) | $ | (1,769) | Investment securities interest revenue | ||||||||||||||||||||||||
604 | 422 | 1,324 | 422 | Income tax benefit | ||||||||||||||||||||||||||||
$ | (1,914) | $ | (1,347) | $ | (4,162) | $ | (1,347) | Net of tax | ||||||||||||||||||||||||
Reclassifications related to derivative instruments accounted for as cash flow hedges: | ||||||||||||||||||||||||||||||||
Interest rate contracts | $ | 1,234 | $ | (106) | $ | 2,056 | $ | (247) | Long-term debt interest expense | |||||||||||||||||||||||
(315) | 27 | (525) | 63 | Income tax (expense) benefit | ||||||||||||||||||||||||||||
$ | 919 | $ | (79) | $ | 1,531 | $ | (184) | Net of tax | ||||||||||||||||||||||||
Amortization of defined benefit pension plan net periodic pension cost components: | ||||||||||||||||||||||||||||||||
Prior service cost | $ | (61) | $ | (93) | $ | (122) | $ | (185) | Salaries and employee benefits expense | |||||||||||||||||||||||
Actuarial losses | — | (78) | — | (156) | Other expense | |||||||||||||||||||||||||||
(61) | (171) | (122) | (341) | Total before tax | ||||||||||||||||||||||||||||
15 | 44 | 31 | 87 | Income tax benefit | ||||||||||||||||||||||||||||
$ | (46) | $ | (127) | $ | (91) | $ | (254) | Net of tax | ||||||||||||||||||||||||
Total reclassifications for the period | $ | (1,041) | $ | (1,518) | $ | (3,992) | $ | (4,494) | Net of tax |
35
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Note 13 – Earnings Per Share
The following table sets forth the computation of basic and diluted earnings per share for the periods indicated (in thousands, except per share data).
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Net income | $ | 63,288 | $ | 66,842 | $ | 125,588 | $ | 114,861 | |||||||||||||||
Dividends on preferred stock | (1,719) | (1,719) | (3,438) | (3,438) | |||||||||||||||||||
Earnings allocated to participating securities | (342) | (362) | (680) | (596) | |||||||||||||||||||
Net income available to common shareholders | $ | 61,227 | $ | 64,761 | $ | 121,470 | $ | 110,827 | |||||||||||||||
Weighted average shares outstanding: | |||||||||||||||||||||||
Basic | 115,774 | 106,610 | 115,614 | 106,580 | |||||||||||||||||||
Effect of dilutive securities: | |||||||||||||||||||||||
Stock options | 95 | 36 | 166 | 41 | |||||||||||||||||||
Restricted stock units | — | 70 | 15 | 76 | |||||||||||||||||||
Diluted | 115,869 | 106,716 | 115,795 | 106,697 | |||||||||||||||||||
Net income per common share: | |||||||||||||||||||||||
Basic | $ | 0.53 | $ | 0.61 | $ | 1.05 | $ | 1.04 | |||||||||||||||
Diluted | $ | 0.53 | $ | 0.61 | $ | 1.05 | $ | 1.04 |
At June 30, 2023, United excluded from the above analysis 78,412 potentially dilutive shares of common stock issuable upon exercise of stock options because of their antidilutive effect. At June 30, 2022, United had no potentially dilutive instruments outstanding that were not included in the above analysis.
Note 14 – Regulatory Matters
As of June 30, 2023, United and the Bank were categorized as well-capitalized under the regulatory requirements in effect at that time. To be categorized as well-capitalized, United and the Bank must have exceeded the well-capitalized guideline ratios in effect at the time, as set forth in the table below, and have met certain other requirements. Management believes that United and the Bank exceeded all well-capitalized requirements at June 30, 2023, and there have been no conditions or events since quarter-end that would change the status of well-capitalized.
Regulatory capital ratios at June 30, 2023 and December 31, 2022, along with the minimum amounts required for capital adequacy purposes and to be well-capitalized under regulatory requirements in effect at such times, are presented below for United and the Bank (dollars in thousands):
United Community Banks, Inc. (Consolidated) | United Community Bank | |||||||||||||||||||||||||||||||||||||
Minimum (1) | Well- Capitalized | June 30, 2023 | December 31, 2022 | June 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||||
Risk-based ratios: | ||||||||||||||||||||||||||||||||||||||
CET1 capital | 4.5 | % | 6.5 | % | 12.19 | % | 12.26 | % | 12.42 | % | 12.83 | % | ||||||||||||||||||||||||||
Tier 1 capital | 6.0 | 8.0 | 12.69 | 12.81 | 12.42 | 12.83 | ||||||||||||||||||||||||||||||||
Total capital | 8.0 | 10.0 | 14.57 | 14.79 | 13.39 | 13.70 | ||||||||||||||||||||||||||||||||
Leverage ratio | 4.0 | 5.0 | 9.79 | 9.69 | 9.56 | 9.69 | ||||||||||||||||||||||||||||||||
CET1 capital | $ | 2,366,637 | $ | 2,164,211 | $ | 2,400,649 | $ | 2,255,337 | ||||||||||||||||||||||||||||||
Tier 1 capital | 2,462,802 | 2,260,633 | 2,400,649 | 2,255,337 | ||||||||||||||||||||||||||||||||||
Total capital | 2,827,580 | 2,610,216 | 2,589,591 | 2,408,895 | ||||||||||||||||||||||||||||||||||
Risk-weighted assets | 19,409,980 | 17,648,573 | 19,335,994 | 17,583,347 | ||||||||||||||||||||||||||||||||||
Average total assets for the leverage ratio | 25,160,884 | 23,322,018 | 25,120,784 | 23,285,253 |
(1) As of June 30, 2023 and December 31, 2022 the additional capital conservation buffer in effect was 2.50%
36
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Note 15 – Commitments and Contingencies
United is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and letters of credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The contract amounts of these instruments reflect the extent of involvement United has in particular classes of financial instruments. The exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and letters of credit written is represented by the contractual amount of these instruments. United uses the same credit policies in making commitments and conditional obligations as it uses for underwriting on-balance sheet instruments. In most cases, collateral or other security is required to support financial instruments with credit risk.
The following table summarizes the contractual amount of off-balance sheet instruments as of the dates indicated (in thousands).
June 30, 2023 | December 31, 2022 | ||||||||||
Financial instruments whose contract amounts represent credit risk: | |||||||||||
Commitments to extend credit | $ | 4,755,317 | $ | 4,683,790 | |||||||
Letters of credit | 55,652 | 46,896 |
United, in the normal course of business, is subject to various pending and threatened lawsuits in which claims for monetary damages are asserted. Although it is not possible to predict the outcome of these lawsuits, or the range of any possible loss, management, after consultation with legal counsel, does not anticipate that the ultimate aggregate liability, if any, arising from these lawsuits will have a material adverse effect on United’s financial position or results of operations.
Tax Credit and Certain Equity Investments
United invests in certain LIHTC partnerships throughout its market area as a means of supporting local communities, as well as in entities that promote renewable energy sources. United receives tax credits related to these investments. For certain of the investments, United provides financing during the construction and development phase of the related projects and/or permanent financing upon completion of the project. United has concluded that these partnerships are VIEs of which it is not the primary beneficiary because it does not have the power to direct the activities that most significantly impact the VIEs' financial performance and, therefore, is not required to consolidate these VIEs. United's maximum potential exposure to losses relative to investments in these VIEs is generally limited to the sum of the outstanding investment balance, any future funding commitments and the balance of any related loans to the entity. Loans to these entities are underwritten in substantially the same manner as other loans and are generally secured.
United also has investments in and future funding commitments related to fintech fund limited partnerships, other community development entities and certain other equity method investments. United has concluded that these partnerships are VIEs of which it is not the primary beneficiary because it does not have the power to direct the activities that most significantly impact the VIEs' financial performance and, therefore, is not required to consolidate these VIEs. The risk exposure relating to such commitments is generally limited to the amount invested by United and any future funding commitments.
The following table summarizes, as of the dates indicated, tax credit and certain equity method investments (in thousands):
Balance Sheet Location | June 30, 2023 | December 31, 2022 | |||||||||||||||
Investments in LIHTC: | |||||||||||||||||
Carrying amount | Other assets | $ | 52,112 | $ | 50,054 | ||||||||||||
Amount of future funding commitments included in carrying amount | Other liabilities | 15,292 | 18,090 | ||||||||||||||
Renewable energy investments: | |||||||||||||||||
Carrying amount | Other assets | 39,737 | 19,617 | ||||||||||||||
Amount of future funding commitments included in carrying amount | Other liabilities | 20,360 | 18,781 | ||||||||||||||
Fintech funds and certain other equity method investments: | |||||||||||||||||
Carrying amount | Other assets | 32,722 | 27,569 | ||||||||||||||
Amount of future funding commitments included in carrying amount | Other liabilities | 470 | 470 | ||||||||||||||
Amount of future funding commitments not included in carrying amount | N/A | 26,568 | 23,690 |
37
UNITED COMMUNITY BANKS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
Note 16 - Subsequent Events
Acquisition of First Miami
Subsequent to quarter-end, on July 1, 2023, United acquired all of the outstanding common stock of First Miami in a stock transaction. First Miami is headquartered in South Miami, Florida, and operates three offices in the Miami metropolitan area. As of June 30, 2023, First Miami had total assets of $992 million, total loans of $618 million, and total deposits of $836 million. In addition to traditional banking products, First Miami offers private banking, trust and wealth management with approximately $308 million in assets under administration as of June 30, 2023.
First Miami shareholders received 3.5 million shares of United common stock valued at $87.7 million. The acquisition will be accounted for as a business combination. Due to the timing of the acquisition, United is currently in the process of completing the purchase accounting and has not made all of the remaining required disclosures, such as the fair value of assets acquired and supplemental pro forma information, which will be disclosed in subsequent filings.
Preferred Share Repurchases
Subsequent to quarter-end through August 3, 2023, United repurchased 167,322 depositary shares of preferred stock totaling $3.45 million through its preferred stock repurchase program. As of August 3, 2023, United had remaining authorization to repurchase up to $21.3 million of outstanding preferred stock under the program.
38
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following is a discussion of our financial condition at June 30, 2023 and December 31, 2022 and our results of operations for the three and six months ended June 30, 2023 and 2022. The purpose of this discussion is to focus on information about our financial condition and results of operations which is not otherwise apparent from our consolidated financial statements and is intended to provide insight into our results of operations and financial condition. The following discussion and analysis should be read along with our consolidated financial statements and related notes included in Part I - Item 1 of this Report, “Cautionary Note Regarding Forward-Looking Statements” and the risk factors discussed in our 2022 10-K and referenced in Part II, Item 1.A. of this Report, and the other reports we have filed with the SEC after we filed the 2022 10-K.
Unless the context otherwise requires, the terms “we,” “our,” “us” refer to United on a consolidated basis.
Overview
We offer a wide array of commercial and consumer banking services and investment advisory services primarily through a 209 branch network throughout Georgia, South Carolina, North Carolina, Tennessee, Florida and Alabama. We have grown organically as well as through strategic acquisitions. At June 30, 2023, we had consolidated total assets of $26.1 billion and 3,064 full-time equivalent employees.
Recent Developments
Mergers and Acquisitions
On January 3, 2023, we completed the acquisition of Progress, which operated 13 offices primarily located in Alabama and the Florida Panhandle. We acquired $1.90 billion of assets and assumed $1.60 billion of liabilities in the acquisition, which included $1.44 billion in loans and $1.33 billion in deposits. Progress results are included in the consolidated financial statements beginning on the acquisition date.
Subsequent to the current reporting period, on July 1, 2023, we completed the acquisition of First Miami, which was headquartered in South Miami, Florida and operated 3 offices in the Miami metropolitan area. As of June 30, 2023, First Miami had total assets of $992 million, total loans of $618 million, and total deposits of $836 million. In addition to traditional banking products, First Miami offers private banking, trust and wealth management with approximately $308 million in assets under administration as of June 30, 2023. The financial statement impact of the First Miami acquisition will be reflected in our consolidated financial statements starting in the third quarter of 2023.
Discontinuance of LIBOR
In preparation for the discontinuance of LIBOR effective immediately after June 30, 2023, our new adjustable rate loan production has been originated with an ARR, such as SOFR. However, LIBOR continues to remain the reference rate in a significant number of our outstanding debt securities, loans, derivatives and long-term debt, and in certain other assets and liabilities. Effective with the first rate reset with a reference date after June 30, 2023, these instruments will convert to an ARR, such as SOFR.
Results of Operations
We reported net income and diluted earnings per common share of $63.3 million and $0.53, respectively, for the second quarter of 2023 compared to $66.8 million and $0.61, respectively, for the same period in 2022. Operating net income (non-GAAP), which excludes merger-related and other charges, was $66.1 million for the second quarter of 2023, compared to $72.4 million for the same period in 2022. The decrease in net income resulted primarily from higher expenses and an increase in provision for credit losses partly offset by higher net interest revenue and noninterest income.
Net interest revenue increased to $200 million for the second quarter of 2023, compared to $179 million for the second quarter of 2022. The increase in interest revenue was provided by loan growth, including loans acquired from Progress, and higher interest rates earned on our average loan and securities portfolios. The increase in interest revenue was partially offset by increases in interest expense resulting from higher rates paid on deposits, a less favorable deposit mix and utilization of wholesale borrowings, which are more costly than customer deposits. Our net interest spread decreased 61 basis points to 2.47%, reflecting a steeper increase in rates paid on deposits compared to that of loans since the second quarter of 2022. However, loan growth more than offset the impact of the rising deposit rates on our net interest margin, which increased to 3.37% for the second quarter of 2023 compared to 3.19% for the same period of last year.
We recorded a provision for credit losses of $22.8 million for the second quarter of 2023, compared to a provision of $5.60 million for the second quarter of 2022. The provision expense recorded in the second quarter of 2023 resulted from loan growth, current period
39
net charge offs of $8.40 million and a less favorable current economic forecast for the commercial real estate price index compared to that as of the prior quarter-end.
Noninterest income of $36.4 million for the second quarter of 2023 was up $2.93 million, or 9%, from the second quarter of 2022. The increase was driven by unrealized gains on other investments compared to losses in the same period of 2022, a more favorable negative fair value adjustment on our SBA loan servicing asset and a gain on sale of a commercial insurance book of business of $1.59 million. These increases were partially offset by a decrease in gains on sales of other loans as we sold fewer loans compared to the same period of 2022.
For the second quarter of 2023, noninterest expenses of $132 million increased $11.6 million, or 10%, compared to the same period of 2022. The increase was primarily attributable to a $7.02 million increase in salaries and employee benefits, mostly driven by the addition of Progress employees. Other contributors to the increase included increases in FDIC assessment expense and amortization of intangibles, which was driven by the addition of the Progress core deposit intangible.
For the six months ended June 30, 2023 and 2022, we reported net income of $126 million and $115 million, respectively, and diluted earnings per common share of $1.05 and $1.04, respectively. Operating net income (non-GAAP) for the six months ended June 30, 2023 and 2022 was $135 million and $127 million, respectively, which excludes merger-related and other charges for both periods. Net interest revenue and net interest margin for the six months ended June 30, 2023 were $412 million and 3.49%, respectively, compared to $343 million and 3.08%, respectively, for the same period in 2022. In addition to the factors affecting the second quarter of 2023, results of operations for the six months ended June 30, 2023 include a reduction in mortgage loan gains and other related fees of $12.0 million driven by a decrease in demand resulting from the rising interest rate environment. In addition, provision expense for the six months ended June 30, 2023 and 2022 included initial provisions for credit losses on non-PCD loans and unfunded commitments acquired from Progress and Reliant of $10.4 million and $18.3 million, respectively.
Results for the second quarter and first six months of 2023 are discussed in further detail throughout the following sections of MD&A.
Critical Accounting Estimates
In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Our accounting and reporting estimates are in accordance with GAAP and conform to general practices within the banking industry. Estimates that are susceptible to significant changes include accounting for the ACL and fair value measurements, both of which require significant judgments by management. Actual results could differ significantly from those estimates. Also, different assumptions in the application of these accounting estimates could result in material changes in our consolidated financial position or consolidated results of operations. Our critical accounting estimates are discussed in MD&A in our 2022 10-K.
Non-GAAP Reconciliation and Explanation
This Report contains financial information determined by methods other than in accordance with GAAP. Such non-GAAP financial information includes the following measures: “tangible book value per common share,” and “tangible common equity to tangible assets.” In addition, management presents non-GAAP operating performance measures, which exclude merger-related and other items that are not part of our ongoing business operations. Operating performance measures include “expenses – operating,” “net income – operating,” “diluted income per common share – operating,” “return on common equity – operating,” “return on tangible common equity – operating,” “return on assets – operating” and “efficiency ratio – operating.” We have developed internal policies and procedures to accurately capture and account for merger-related and other charges and those charges are reviewed with the Audit Committee of our Board each quarter. We use these non-GAAP measures because we believe they provide useful supplemental information for evaluating our operations and performance over periods of time, as well as in managing and evaluating our business and in discussions about our operations and performance. We believe these non-GAAP measures may also provide users of our financial information with a meaningful measure for assessing our financial results and credit trends, as well as a comparison to financial results for prior periods. Nevertheless, non-GAAP measures have inherent limitations, are not required to be uniformly applied and are not audited. These non-GAAP measures should be viewed in addition to, and not as an alternative to or substitute for, measures determined in accordance with GAAP. In addition, because non-GAAP measures are not standardized, it may not be possible to compare our non-GAAP measures to similarly titled measures used by other companies. To the extent applicable, reconciliations of these non-GAAP measures to the most directly comparable measures as reported in accordance with GAAP are included in Table 1 of MD&A.
40
UNITED COMMUNITY BANKS, INC. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Table 1 - Financial Highlights | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2023 | 2022 | Second Quarter 2023 - 2022 Change | For the Six Months Ended June 30, | YTD Change | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Second Quarter | First Quarter | Fourth Quarter | Third Quarter | Second Quarter | 2023 | 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||
INCOME SUMMARY | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest revenue | $ | 295,775 | $ | 279,487 | $ | 240,831 | $ | 213,887 | $ | 187,378 | $ | 575,262 | $ | 358,437 | ||||||||||||||||||||||||||||||||||||||||||
Interest expense | 95,489 | 68,017 | 30,943 | 14,113 | 8,475 | 163,506 | 15,742 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net interest revenue | 200,286 | 211,470 | 209,888 | 199,774 | 178,903 | 12 | % | 411,756 | 342,695 | 20 | % | |||||||||||||||||||||||||||||||||||||||||||||
Provision for credit losses | 22,753 | 21,783 | 19,831 | 15,392 | 5,604 | 44,536 | 28,690 | |||||||||||||||||||||||||||||||||||||||||||||||||
Noninterest income | 36,387 | 30,209 | 33,354 | 31,922 | 33,458 | 9 | 66,596 | 72,431 | (8) | |||||||||||||||||||||||||||||||||||||||||||||||
Total revenue | 213,920 | 219,896 | 223,411 | 216,304 | 206,757 | 3 | 433,816 | 386,436 | 12 | |||||||||||||||||||||||||||||||||||||||||||||||
Noninterest expenses | 132,407 | 139,805 | 117,329 | 112,755 | 120,790 | 10 | 272,212 | 240,065 | 13 | |||||||||||||||||||||||||||||||||||||||||||||||
Income before income tax expense | 81,513 | 80,091 | 106,082 | 103,549 | 85,967 | (5) | 161,604 | 146,371 | 10 | |||||||||||||||||||||||||||||||||||||||||||||||
Income tax expense | 18,225 | 17,791 | 24,632 | 22,388 | 19,125 | (5) | 36,016 | 31,510 | 14 | |||||||||||||||||||||||||||||||||||||||||||||||
Net income | 63,288 | 62,300 | 81,450 | 81,161 | 66,842 | (5) | 125,588 | 114,861 | 9 | |||||||||||||||||||||||||||||||||||||||||||||||
Merger-related and other charges | 3,645 | 8,631 | 1,470 | 1,746 | 7,143 | 12,276 | 16,159 | |||||||||||||||||||||||||||||||||||||||||||||||||
Income tax benefit of merger-related and other charges | (820) | (1,955) | (323) | (385) | (1,575) | (2,775) | (3,538) | |||||||||||||||||||||||||||||||||||||||||||||||||
Net income - operating (1) | $ | 66,113 | $ | 68,976 | $ | 82,597 | $ | 82,522 | $ | 72,410 | (9) | $ | 135,089 | $ | 127,482 | 6 | ||||||||||||||||||||||||||||||||||||||||
PERFORMANCE MEASURES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Diluted net income - GAAP | $ | 0.53 | $ | 0.52 | $ | 0.74 | $ | 0.74 | $ | 0.61 | (13) | $ | 1.05 | $ | 1.04 | 1 | ||||||||||||||||||||||||||||||||||||||||
Diluted net income - operating (1) | 0.55 | 0.58 | 0.75 | 0.75 | 0.66 | (17) | 1.13 | 1.16 | (3) | |||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends declared | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 10 | 0.46 | 0.42 | 10 | |||||||||||||||||||||||||||||||||||||||||||||||
Book value | 25.98 | 25.76 | 24.38 | 23.78 | 23.96 | 8 | 25.98 | 23.96 | 8 | |||||||||||||||||||||||||||||||||||||||||||||||
Tangible book value (3) | 17.83 | 17.59 | 17.13 | 16.52 | 16.68 | 7 | 17.83 | 16.68 | 7 | |||||||||||||||||||||||||||||||||||||||||||||||
Key performance ratios: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Return on common equity - GAAP (2)(4) | 7.47 | % | 7.34 | % | 10.86 | % | 11.02 | % | 9.31 | % | 7.41 | % | 8.07 | % | ||||||||||||||||||||||||||||||||||||||||||
Return on common equity - operating (1)(2)(4) | 7.82 | 8.15 | 11.01 | 11.21 | 10.10 | 7.98 | 8.98 | |||||||||||||||||||||||||||||||||||||||||||||||||
Return on tangible common equity - operating (1)(2)(3)(4) | 11.35 | 11.63 | 15.20 | 15.60 | 14.20 | 11.49 | 12.62 | |||||||||||||||||||||||||||||||||||||||||||||||||
Return on assets - GAAP (4) | 0.95 | 0.95 | 1.33 | 1.32 | 1.08 | 0.95 | 0.93 | |||||||||||||||||||||||||||||||||||||||||||||||||
Return on assets - operating (1)(4) | 1.00 | 1.06 | 1.35 | 1.34 | 1.17 | 1.03 | 1.03 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net interest margin (FTE) (4) | 3.37 | 3.61 | 3.76 | 3.57 | 3.19 | 3.49 | 3.08 | |||||||||||||||||||||||||||||||||||||||||||||||||
Efficiency ratio - GAAP | 55.71 | 57.20 | 47.95 | 48.41 | 56.58 | 56.46 | 57.00 | |||||||||||||||||||||||||||||||||||||||||||||||||
Efficiency ratio - operating (1) | 54.17 | 53.67 | 47.35 | 47.66 | 53.23 | 53.92 | 53.16 | |||||||||||||||||||||||||||||||||||||||||||||||||
Equity to total assets | 11.89 | 11.90 | 11.25 | 11.12 | 10.95 | 11.89 | 10.95 | |||||||||||||||||||||||||||||||||||||||||||||||||
Tangible common equity to tangible assets (3) | 8.21 | 8.17 | 7.88 | 7.70 | 7.59 | 8.21 | 7.59 | |||||||||||||||||||||||||||||||||||||||||||||||||
ASSET QUALITY | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
NPAs | $ | 103,737 | $ | 73,403 | $ | 44,281 | $ | 35,511 | $ | 34,428 | 201 | $ | 103,737 | $ | 34,428 | 201 | ||||||||||||||||||||||||||||||||||||||||
ACL - loans | 190,705 | 176,534 | 159,357 | 148,502 | 136,925 | 39 | 190,705 | 136,925 | 39 | |||||||||||||||||||||||||||||||||||||||||||||||
Net charge-offs (recoveries) | 8,399 | 7,084 | 6,611 | 1,134 | (1,069) | 15,483 | 1,909 | |||||||||||||||||||||||||||||||||||||||||||||||||
ACL - loans to loans | 1.10 | % | 1.03 | % | 1.04 | % | 1.00 | % | 0.94 | % | 1.10 | % | 0.94 | % | ||||||||||||||||||||||||||||||||||||||||||
Net charge-offs (recoveries) to average loans (4) | 0.20 | 0.17 | 0.17 | 0.03 | (0.03) | 0.18 | 0.03 | |||||||||||||||||||||||||||||||||||||||||||||||||
NPAs to total assets | 0.40 | 0.28 | 0.18 | 0.15 | 0.14 | 0.40 | 0.14 | |||||||||||||||||||||||||||||||||||||||||||||||||
AT PERIOD END ($ in millions) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans | $ | 17,395 | $ | 17,125 | $ | 15,335 | $ | 14,882 | $ | 14,541 | 20 | $ | 17,395 | $ | 14,541 | 20 | ||||||||||||||||||||||||||||||||||||||||
Investment securities | 5,914 | 5,915 | 6,228 | 6,539 | 6,683 | (12) | 5,914 | 6,683 | (12) | |||||||||||||||||||||||||||||||||||||||||||||||
Total assets | 26,120 | 25,872 | 24,009 | 23,688 | 24,213 | 8 | 26,120 | 24,213 | 8 | |||||||||||||||||||||||||||||||||||||||||||||||
Deposits | 22,252 | 22,005 | 19,877 | 20,321 | 20,873 | 7 | 22,252 | 20,873 | 7 | |||||||||||||||||||||||||||||||||||||||||||||||
Shareholders’ equity | 3,106 | 3,078 | 2,701 | 2,635 | 2,651 | 17 | 3,106 | 2,651 | 17 | |||||||||||||||||||||||||||||||||||||||||||||||
Common shares outstanding (thousands) | 115,266 | 115,152 | 106,223 | 106,163 | 106,034 | 9 | 115,266 | 106,034 | 9 |
(1) Excludes merger-related and other charges. (2) Net income less preferred stock dividends, divided by average realized common equity, which excludes AOCI. (3) Excludes effect of acquisition related intangibles and associated amortization. (4) Annualized.
41
UNITED COMMUNITY BANKS, INC. | ||||||||||||||||||||||||||||||||||||||||||||
Table 1 (Continued) - Financial Highlights | ||||||||||||||||||||||||||||||||||||||||||||
Non-GAAP Performance Measures Reconciliation | ||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||||||||||||||||||||||||||
2023 | 2022 | For the Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||||
Second Quarter | First Quarter | Fourth Quarter | Third Quarter | Second Quarter | 2023 | 2022 | ||||||||||||||||||||||||||||||||||||||
Noninterest expense reconciliation | ||||||||||||||||||||||||||||||||||||||||||||
Noninterest expenses (GAAP) | $ | 132,407 | $ | 139,805 | $ | 117,329 | $ | 112,755 | $ | 120,790 | $ | 272,212 | $ | 240,065 | ||||||||||||||||||||||||||||||
Merger-related and other charges | (3,645) | (8,631) | (1,470) | (1,746) | (7,143) | (12,276) | (16,159) | |||||||||||||||||||||||||||||||||||||
Noninterest expenses - operating | $ | 128,762 | $ | 131,174 | $ | 115,859 | $ | 111,009 | $ | 113,647 | $ | 259,936 | $ | 223,906 | ||||||||||||||||||||||||||||||
Net income reconciliation | ||||||||||||||||||||||||||||||||||||||||||||
Net income (GAAP) | $ | 63,288 | $ | 62,300 | $ | 81,450 | $ | 81,161 | $ | 66,842 | $ | 125,588 | $ | 114,861 | ||||||||||||||||||||||||||||||
Merger-related and other charges | 3,645 | 8,631 | 1,470 | 1,746 | 7,143 | 12,276 | 16,159 | |||||||||||||||||||||||||||||||||||||
Income tax benefit of merger-related and other charges | (820) | (1,955) | (323) | (385) | (1,575) | (2,775) | (3,538) | |||||||||||||||||||||||||||||||||||||
Net income - operating | $ | 66,113 | $ | 68,976 | $ | 82,597 | $ | 82,522 | $ | 72,410 | $ | 135,089 | $ | 127,482 | ||||||||||||||||||||||||||||||
Diluted income per common share reconciliation | ||||||||||||||||||||||||||||||||||||||||||||
Diluted income per common share (GAAP) | $ | 0.53 | $ | 0.52 | $ | 0.74 | $ | 0.74 | $ | 0.61 | $ | 1.05 | $ | 1.04 | ||||||||||||||||||||||||||||||
Merger-related and other charges, net of tax | 0.02 | 0.06 | 0.01 | 0.01 | 0.05 | 0.08 | 0.12 | |||||||||||||||||||||||||||||||||||||
Diluted income per common share - operating | $ | 0.55 | $ | 0.58 | $ | 0.75 | $ | 0.75 | $ | 0.66 | $ | 1.13 | $ | 1.16 | ||||||||||||||||||||||||||||||
Book value per common share reconciliation | ||||||||||||||||||||||||||||||||||||||||||||
Book value per common share (GAAP) | $ | 25.98 | $ | 25.76 | $ | 24.38 | $ | 23.78 | $ | 23.96 | $ | 25.98 | $ | 23.96 | ||||||||||||||||||||||||||||||
Effect of goodwill and other intangibles | (8.15) | (8.17) | (7.25) | (7.26) | (7.28) | (8.15) | (7.28) | |||||||||||||||||||||||||||||||||||||
Tangible book value per common share | $ | 17.83 | $ | 17.59 | $ | 17.13 | $ | 16.52 | $ | 16.68 | $ | 17.83 | $ | 16.68 | ||||||||||||||||||||||||||||||
Return on tangible common equity reconciliation | ||||||||||||||||||||||||||||||||||||||||||||
Return on common equity (GAAP) | 7.47 | % | 7.34 | % | 10.86 | % | 11.02 | % | 9.31 | % | 7.41 | % | 8.07 | % | ||||||||||||||||||||||||||||||
Merger-related and other charges, net of tax | 0.35 | 0.81 | 0.15 | 0.19 | 0.79 | 0.57 | 0.91 | |||||||||||||||||||||||||||||||||||||
Return on common equity - operating | 7.82 | 8.15 | 11.01 | 11.21 | 10.10 | 7.98 | 8.98 | |||||||||||||||||||||||||||||||||||||
Effect of goodwill and other intangibles | 3.53 | 3.48 | 4.19 | 4.39 | 4.10 | 3.51 | 3.64 | |||||||||||||||||||||||||||||||||||||
Return on tangible common equity - operating | 11.35 | % | 11.63 | % | 15.20 | % | 15.60 | % | 14.20 | % | 11.49 | % | 12.62 | % | ||||||||||||||||||||||||||||||
Return on assets reconciliation | ||||||||||||||||||||||||||||||||||||||||||||
Return on assets (GAAP) | 0.95 | % | 0.95 | % | 1.33 | % | 1.32 | % | 1.08 | % | 0.95 | % | 0.93 | % | ||||||||||||||||||||||||||||||
Merger-related and other charges, net of tax | 0.05 | 0.11 | 0.02 | 0.02 | 0.09 | 0.08 | 0.10 | |||||||||||||||||||||||||||||||||||||
Return on assets - operating | 1.00 | % | 1.06 | % | 1.35 | % | 1.34 | % | 1.17 | % | 1.03 | % | 1.03 | % | ||||||||||||||||||||||||||||||
Efficiency ratio reconciliation | ||||||||||||||||||||||||||||||||||||||||||||
Efficiency ratio (GAAP) | 55.71 | % | 57.20 | % | 47.95 | % | 48.41 | % | 56.58 | % | 56.46 | % | 57.00 | % | ||||||||||||||||||||||||||||||
Merger-related and other charges | (1.54) | (3.53) | (0.60) | (0.75) | (3.35) | (2.54) | (3.84) | |||||||||||||||||||||||||||||||||||||
Efficiency ratio - operating | 54.17 | % | 53.67 | % | 47.35 | % | 47.66 | % | 53.23 | % | 53.92 | % | 53.16 | % | ||||||||||||||||||||||||||||||
Tangible common equity to tangible assets reconciliation | ||||||||||||||||||||||||||||||||||||||||||||
Equity to total assets (GAAP) | 11.89 | % | 11.90 | % | 11.25 | % | 11.12 | % | 10.95 | % | 11.89 | % | 10.95 | % | ||||||||||||||||||||||||||||||
Effect of goodwill and other intangibles | (3.31) | (3.36) | (2.97) | (3.01) | (2.96) | (3.31) | (2.96) | |||||||||||||||||||||||||||||||||||||
Effect of preferred equity | (0.37) | (0.37) | (0.40) | (0.41) | (0.40) | (0.37) | (0.40) | |||||||||||||||||||||||||||||||||||||
Tangible common equity to tangible assets | 8.21 | % | 8.17 | % | 7.88 | % | 7.70 | % | 7.59 | % | 8.21 | % | 7.59 | % | ||||||||||||||||||||||||||||||
42
Net Interest Revenue
Net interest revenue, which is the difference between the interest earned on assets and the interest paid on deposits and borrowed funds, is the single largest component of total revenue. Management seeks to optimize this revenue while balancing interest rate, credit and liquidity risks. The banking industry uses two ratios to measure the relative profitability of net interest revenue. The net interest spread measures the difference between the average yield on interest-earning assets and the average rate paid on interest-bearing liabilities. The interest rate spread eliminates the effect of noninterest-bearing deposits and gives a direct perspective on the effect of market interest rate movements. The net interest margin is an indication of the profitability of a company’s balance sheet and is defined as net interest revenue as a percent of average total interest-earning assets, which includes the positive effect of funding a portion of interest-earning assets with noninterest-bearing deposits and stockholders’ equity.
The following discussion provides additional details on the average balances and net interest revenue for the periods presented. The tables that follow indicate the relationship between interest revenue and expense and the average amounts of assets and liabilities, which provides further insight into net interest spread and net interest margin for the periods indicated.
For the quarter:
FTE net interest revenue for the second quarter of 2023 was $201 million, representing an increase of $21.2 million, or 12%, from the same period in 2022. The increase was primarily driven by the $2.78 billion increase in average loans provided by the addition of the Progress loan portfolio in the first quarter as well as organic growth. As a result, loan interest revenue increased $95.3 million compared to the second quarter of 2022, which included a $1.06 million increase in purchased loan accretion and reflects interest revenue on approximately $1.44 billion in loans from the Progress acquisition and higher interest rates. The FOMC raised the targeted federal funds rate a total of 500 basis points beginning in March 2022 through the second quarter of 2023. Rising interest rates lifted the yield on the loan portfolio by 152 basis points to 5.85% in the second quarter of 2023 compared with the same period a year ago. Additionally, the increase in yield earned on the securities portfolio, partially offset by a decrease in the average balance of the portfolio, contributed $10.4 million in additional FTE interest revenue compared to the same period of last year.
Interest expense for the second quarter of 2023 increased $87.0 million compared to the same quarter of 2022. The increase is mostly attributable to the 229 basis point increase in rates paid on average deposits as a result of the rising interest rate environment and a deposit mix more heavily comprised of more costly time deposits. In addition, the daily average balance of interest-bearing deposits increased by $1.97 billion, which includes approximately $907 million of interest-bearing deposits received in the acquisition of Progress. We also utilized FHLB advances and repurchase agreements to fund loan growth during the second quarter of 2023, with a total daily average balance of $196 million resulting in additional interest expense of $2.50 million compared with $66,000 of daily average balances outstanding in the second quarter of 2022. We also saw attrition in our noninterest-bearing deposit balances as rising interest rates offered customers more attractive alternatives.
Our net interest spread decreased 61 basis points to 2.47%, reflecting a steeper increase in rates paid on deposits compared to that of loans during the second quarter of 2023. However, loan growth combined with the increase in rates earned on loans more than offset the impact of the rising deposit rates on our net interest margin, which increased to 3.37% for the second quarter of 2023 compared to 3.19% for the same period of last year.
For the six months ended:
FTE net interest revenue for the first six months of 2023 was $414 million, representing a 20% increase from the first six months of 2022, which was primarily driven by the same factors impacting the quarter. During the first six months of 2023, our net interest spread decreased 32 basis points and our net interest margin increased by 41 basis points compared to the same period of 2022.
43
Table 2 - Average Consolidated Balance Sheets and Net Interest Analysis | ||
For the Three Months Ended June 30, | ||
(dollars in thousands, (FTE)) |
2023 | 2022 | |||||||||||||||||||||||||||||||||||||
Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | |||||||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Loans, net of unearned income (FTE) (1)(2) | $ | 17,166,129 | $ | 250,472 | 5.85 | % | $ | 14,382,324 | $ | 155,184 | 4.33 | % | ||||||||||||||||||||||||||
Taxable securities (3) | 5,956,193 | 39,329 | 2.64 | 6,436,992 | 27,886 | 1.73 | ||||||||||||||||||||||||||||||||
Tax-exempt securities (FTE) (1)(3) | 369,364 | 2,323 | 2.52 | 490,659 | 3,410 | 2.78 | ||||||||||||||||||||||||||||||||
Federal funds sold and other interest-earning assets | 461,022 | 4,658 | 4.05 | 1,302,935 | 2,066 | 0.64 | ||||||||||||||||||||||||||||||||
Total interest-earning assets (FTE) | 23,952,708 | 296,782 | 4.97 | 22,612,910 | 188,546 | 3.34 | ||||||||||||||||||||||||||||||||
Noninterest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Allowance for credit losses | (181,769) | (135,392) | ||||||||||||||||||||||||||||||||||||
Cash and due from banks | 251,691 | 203,291 | ||||||||||||||||||||||||||||||||||||
Premises and equipment | 345,771 | 286,417 | ||||||||||||||||||||||||||||||||||||
Other assets (3) | 1,500,827 | 1,286,107 | ||||||||||||||||||||||||||||||||||||
Total assets | $ | 25,869,228 | $ | 24,253,333 | ||||||||||||||||||||||||||||||||||
Liabilities and Shareholders' Equity: | ||||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||||||||||||||||||||||
NOW and interest-bearing demand | $ | 4,879,591 | 27,597 | 2.27 | $ | 4,561,162 | 2,163 | 0.19 | ||||||||||||||||||||||||||||||
Money market | 5,197,789 | 33,480 | 2.58 | 5,019,420 | 1,515 | 0.12 | ||||||||||||||||||||||||||||||||
Savings | 1,306,394 | 702 | 0.22 | 1,496,414 | 87 | 0.02 | ||||||||||||||||||||||||||||||||
Time | 2,976,482 | 22,471 | 3.03 | 1,671,632 | 491 | 0.12 | ||||||||||||||||||||||||||||||||
Brokered time deposits | 423,536 | 4,967 | 4.70 | 65,081 | 46 | 0.28 | ||||||||||||||||||||||||||||||||
Total interest-bearing deposits | 14,783,792 | 89,217 | 2.42 | 12,813,709 | 4,302 | 0.13 | ||||||||||||||||||||||||||||||||
Federal funds purchased and other borrowings | 145,233 | 1,849 | 5.11 | 66 | — | — | ||||||||||||||||||||||||||||||||
Federal Home Loan Bank advances | 50,989 | 649 | 5.11 | — | — | — | ||||||||||||||||||||||||||||||||
Long-term debt | 324,740 | 3,774 | 4.66 | 324,301 | 4,173 | 5.16 | ||||||||||||||||||||||||||||||||
Total borrowed funds | 520,962 | 6,272 | 4.83 | 324,367 | 4,173 | 5.16 | ||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 15,304,754 | 95,489 | 2.50 | 13,138,076 | 8,475 | 0.26 | ||||||||||||||||||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Noninterest-bearing deposits | 7,072,760 | 8,025,947 | ||||||||||||||||||||||||||||||||||||
Other liabilities | 385,324 | 397,890 | ||||||||||||||||||||||||||||||||||||
Total liabilities | 22,762,838 | 21,561,913 | ||||||||||||||||||||||||||||||||||||
Shareholders' equity | 3,106,390 | 2,691,420 | ||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 25,869,228 | $ | 24,253,333 | ||||||||||||||||||||||||||||||||||
Net interest revenue (FTE) | $ | 201,293 | $ | 180,071 | ||||||||||||||||||||||||||||||||||
Net interest-rate spread (FTE) | 2.47 | % | 3.08 | % | ||||||||||||||||||||||||||||||||||
Net interest margin (FTE) (4) | 3.37 | % | 3.19 | % |
(1)Interest revenue on tax-exempt securities and loans has been increased to reflect comparable interest on taxable securities and loans. The rate used was 26%, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate.
(2)Included in the average balance of loans outstanding are loans on which the accrual of interest has been discontinued and loans that are held for sale.
(3)Unrealized losses on securities, including those related to the transfer from AFS to HTM, have been reclassified to other assets. Pretax unrealized losses of $389 million and $271 million in 2023 and 2022, respectively, are included in other assets for purposes of this presentation.
(4)Net interest margin is taxable equivalent net interest revenue divided by average interest-earning assets.
44
Table 3 - Average Consolidated Balance Sheets and Net Interest Analysis | ||
For the Six Months Ended June 30, | ||
(dollars in thousands, (FTE)) |
2023 | 2022 | |||||||||||||||||||||||||||||||||||||
Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | |||||||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Loans, net of unearned income (FTE) (1)(2) | $ | 17,032,493 | $ | 487,002 | 5.77 | % | $ | 14,308,585 | $ | 301,821 | 4.25 | % | ||||||||||||||||||||||||||
Taxable securities (3) | 6,007,471 | 77,205 | 2.57 | 6,142,723 | 48,896 | 1.59 | ||||||||||||||||||||||||||||||||
Tax-exempt securities (FTE) (1)(3) | 395,827 | 5,157 | 2.61 | 500,750 | 6,976 | 2.79 | ||||||||||||||||||||||||||||||||
Federal funds sold and other interest-earning assets | 466,642 | 8,010 | 3.46 | 1,604,995 | 3,086 | 0.39 | ||||||||||||||||||||||||||||||||
Total interest-earning assets (FTE) | 23,902,433 | 577,374 | 4.87 | 22,557,053 | 360,779 | 3.22 | ||||||||||||||||||||||||||||||||
Non-interest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Allowance for loan losses | (174,716) | (124,384) | ||||||||||||||||||||||||||||||||||||
Cash and due from banks | 261,397 | 184,751 | ||||||||||||||||||||||||||||||||||||
Premises and equipment | 337,499 | 281,842 | ||||||||||||||||||||||||||||||||||||
Other assets (3) | 1,492,926 | 1,329,359 | ||||||||||||||||||||||||||||||||||||
Total assets | $ | 25,819,539 | $ | 24,228,621 | ||||||||||||||||||||||||||||||||||
Liabilities and Shareholders' Equity: | ||||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||||||||||||||||||||||
NOW and interest-bearing demand | $ | 4,690,798 | 45,196 | 1.94 | $ | 4,613,838 | 3,632 | 0.16 | ||||||||||||||||||||||||||||||
Money market | 5,210,457 | 58,546 | 2.27 | 5,064,866 | 2,527 | 0.10 | ||||||||||||||||||||||||||||||||
Savings | 1,361,357 | 1,240 | 0.18 | 1,466,812 | 159 | 0.02 | ||||||||||||||||||||||||||||||||
Time | 2,664,269 | 34,784 | 2.63 | 1,715,022 | 1,025 | 0.12 | ||||||||||||||||||||||||||||||||
Brokered time deposits | 316,470 | 7,312 | 4.66 | 72,048 | 90 | 0.25 | ||||||||||||||||||||||||||||||||
Total interest-bearing deposits | 14,243,351 | 147,078 | 2.08 | 12,932,586 | 7,433 | 0.12 | ||||||||||||||||||||||||||||||||
Federal funds purchased and other borrowings | 126,697 | 2,997 | 4.77 | 337 | — | — | ||||||||||||||||||||||||||||||||
Federal Home Loan Bank advances | 250,912 | 5,761 | 4.63 | — | — | — | ||||||||||||||||||||||||||||||||
Long-term debt | 324,721 | 7,670 | 4.76 | 321,663 | 8,309 | 5.21 | ||||||||||||||||||||||||||||||||
Total borrowed funds | 702,330 | 16,428 | 4.72 | 322,000 | 8,309 | 5.20 | ||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 14,945,681 | 163,506 | 2.21 | 13,254,586 | 15,742 | 0.24 | ||||||||||||||||||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Noninterest-bearing deposits | 7,383,575 | 7,847,284 | ||||||||||||||||||||||||||||||||||||
Other liabilities | 371,422 | 388,162 | ||||||||||||||||||||||||||||||||||||
Total liabilities | 22,700,678 | 21,490,032 | ||||||||||||||||||||||||||||||||||||
Shareholders' equity | 3,118,861 | 2,738,589 | ||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 25,819,539 | $ | 24,228,621 | ||||||||||||||||||||||||||||||||||
Net interest revenue (FTE) | $ | 413,868 | $ | 345,037 | ||||||||||||||||||||||||||||||||||
Net interest-rate spread (FTE) | 2.66 | % | 2.98 | % | ||||||||||||||||||||||||||||||||||
Net interest margin (FTE) (4) | 3.49 | % | 3.08 | % |
(1)Interest revenue on tax-exempt securities and loans has been increased to reflect comparable interest on taxable securities and loans. The rate used was 26%, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate.
(2)Included in the average balance of loans outstanding are loans on which the accrual of interest has been discontinued and loans that are held for sale.
(3)Unrealized gains and losses, including those related to the transfer from AFS to HTM, have been reclassified to other assets. Pretax unrealized losses of $404 million in 2023 and $175 million in 2022, respectively, are included in other assets for purposes of this presentation.
(4)Net interest margin is taxable equivalent net-interest revenue divided by average interest-earning assets.
45
The following table shows the relative effect on net interest revenue for changes in the average outstanding amounts (volume) of interest-earning assets and interest-bearing liabilities and the rates earned and paid on such assets and liabilities (rate). Variances resulting from a combination of changes in rate and volume are allocated in proportion to the absolute dollar amounts of the change in each category.
Table 4 - Change in Interest Revenue and Expense on a Taxable Equivalent Basis | ||
(in thousands) |
Three Months Ended June 30, 2023 | Six Months Ended June 30, 2023 | |||||||||||||||||||||||||||||||||||||
Compared to 2022 Increase (Decrease) Due to Changes in | ||||||||||||||||||||||||||||||||||||||
Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Loans (FTE) | $ | 33,789 | $ | 61,499 | $ | 95,288 | $ | 64,581 | $ | 120,600 | $ | 185,181 | ||||||||||||||||||||||||||
Taxable securities | (2,219) | 13,662 | 11,443 | (1,099) | 29,408 | 28,309 | ||||||||||||||||||||||||||||||||
Tax-exempt securities (FTE) | (785) | (302) | (1,087) | (1,389) | (430) | (1,819) | ||||||||||||||||||||||||||||||||
Federal funds sold and other interest-earning assets | (2,112) | 4,704 | 2,592 | (3,647) | 8,571 | 4,924 | ||||||||||||||||||||||||||||||||
Total interest-earning assets (FTE) | 28,673 | 79,563 | 108,236 | 58,446 | 158,149 | 216,595 | ||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
NOW and interest-bearing demand accounts | 161 | 25,273 | 25,434 | 62 | 41,502 | 41,564 | ||||||||||||||||||||||||||||||||
Money market accounts | 56 | 31,909 | 31,965 | 75 | 55,944 | 56,019 | ||||||||||||||||||||||||||||||||
Savings deposits | (12) | 627 | 615 | (12) | 1,093 | 1,081 | ||||||||||||||||||||||||||||||||
Time deposits | 673 | 21,307 | 21,980 | 873 | 32,886 | 33,759 | ||||||||||||||||||||||||||||||||
Brokered deposits | 1,285 | 3,636 | 4,921 | 1,173 | 6,049 | 7,222 | ||||||||||||||||||||||||||||||||
Total interest-bearing deposits | 2,163 | 82,752 | 84,915 | 2,171 | 137,474 | 139,645 | ||||||||||||||||||||||||||||||||
Federal funds purchased & other borrowings | 1,849 | — | 1,849 | 2,997 | — | 2,997 | ||||||||||||||||||||||||||||||||
FHLB advances | 649 | — | 649 | 5,761 | — | 5,761 | ||||||||||||||||||||||||||||||||
Long-term debt | 6 | (405) | (399) | 78 | (717) | (639) | ||||||||||||||||||||||||||||||||
Total borrowed funds | 2,504 | (405) | 2,099 | 8,836 | (717) | 8,119 | ||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 4,667 | 82,347 | 87,014 | 11,007 | 136,757 | 147,764 | ||||||||||||||||||||||||||||||||
Increase in net interest revenue (FTE) | $ | 24,006 | $ | (2,784) | $ | 21,222 | $ | 47,439 | $ | 21,392 | $ | 68,831 |
Provision for Credit Losses
The ACL represents management’s estimate of life of loan credit losses in the loan portfolio and unfunded loan commitments. Management’s estimate of credit losses under CECL is determined using a model that relies on reasonable and supportable forecasts and historical loss information to determine the balance of the ACL and resulting provision for credit losses.
We recorded a provision for credit losses of $22.8 million and $44.5 million for the three and six months ended June 30, 2023, compared to $5.60 million and $28.7 million for the same periods of 2022. The amount of provision recorded in each period was the amount required such that the total ACL reflected the appropriate balance as determined by management reflecting expected life of loan losses. The provision recorded for the first six months of 2023 included the initial provision for credit losses on Progress non-PCD loans and unfunded commitments of $8.80 million and $1.65 million, respectively. The provision for credit losses for the first six months of 2022 included the initial provision for credit losses on Reliant non-PCD loans and unfunded commitments of $15.2 million and $3.12 million, respectively. The increase in provision expense for the three and six months ended June 30, 2023 reflects organic loan growth, a weaker economic forecast and higher net charge-offs relative to the same periods of 2022.
Additional discussion on credit quality and the ACL is included in the “Asset Quality and Risk Elements” section of MD&A in this Report.
46
Noninterest income
The following table presents the components of noninterest income for the periods indicated.
Table 5 - Noninterest Income | ||
(in thousands) |
Three Months Ended June 30, | Change | Six Months Ended June 30, | Change | ||||||||||||||||||||||||||||||||||||||||||||
2023 | 2022 | Amount | Percent | 2023 | 2022 | Amount | Percent | ||||||||||||||||||||||||||||||||||||||||
Overdraft fees | $ | 2,764 | $ | 2,844 | $ | (80) | (3) | % | $ | 5,256 | $ | 5,260 | $ | (4) | — | % | |||||||||||||||||||||||||||||||
ATM and debit card fees | 3,937 | 4,190 | (253) | (6) | 7,712 | 8,181 | (469) | (6) | |||||||||||||||||||||||||||||||||||||||
Other service charges and fees | 3,076 | 2,971 | 105 | 4 | 5,508 | 5,634 | (126) | (2) | |||||||||||||||||||||||||||||||||||||||
Total service charges and fees | 9,777 | 10,005 | (228) | (2) | 18,476 | 19,075 | (599) | (3) | |||||||||||||||||||||||||||||||||||||||
Mortgage loan gains and related fees | 6,584 | 6,971 | (387) | (6) | 11,105 | 23,123 | (12,018) | (52) | |||||||||||||||||||||||||||||||||||||||
Wealth management fees | 5,600 | 5,985 | (385) | (6) | 11,324 | 11,880 | (556) | (5) | |||||||||||||||||||||||||||||||||||||||
Gains on sales of other loans | 2,305 | 3,800 | (1,495) | (39) | 4,221 | 6,998 | (2,777) | (40) | |||||||||||||||||||||||||||||||||||||||
Lending and loan servicing fees | 2,978 | 1,586 | 1,392 | 88 | 6,994 | 4,572 | 2,422 | 53 | |||||||||||||||||||||||||||||||||||||||
Securities gains (losses), net | — | 46 | (46) | (1,644) | (3,688) | 2,044 | |||||||||||||||||||||||||||||||||||||||||
Other noninterest income: | |||||||||||||||||||||||||||||||||||||||||||||||
Customer derivatives | 802 | 534 | 268 | 50 | 1,157 | 1,320 | (163) | (12) | |||||||||||||||||||||||||||||||||||||||
Other investment gains (losses) | 1,090 | (1,342) | 2,432 | 2,154 | (1,841) | 3,995 | |||||||||||||||||||||||||||||||||||||||||
BOLI | 1,681 | 1,884 | (203) | (11) | 3,296 | 3,221 | 75 | 2 | |||||||||||||||||||||||||||||||||||||||
Treasury management income | 1,147 | 899 | 248 | 28 | 2,251 | 1,717 | 534 | 31 | |||||||||||||||||||||||||||||||||||||||
Other | 4,423 | 3,090 | 1,333 | 43 | 7,262 | 6,054 | 1,208 | 20 | |||||||||||||||||||||||||||||||||||||||
Total other noninterest income | 9,143 | 5,065 | 4,078 | 81 | 16,120 | 10,471 | 5,649 | 54 | |||||||||||||||||||||||||||||||||||||||
Total noninterest income | $ | 36,387 | $ | 33,458 | $ | 2,929 | 9 | $ | 66,596 | $ | 72,431 | $ | (5,835) | (8) |
Service charges and fees for the three and six months ended June 30, 2023 decreased compared to the same periods of 2022 as a result of the elimination of a returned item fee effective July 1, 2022, the impact of which is reflected in overdraft fees for the 2023 periods presented.
Mortgage loan gains and related fees consist primarily of fees earned on originations, secondary market gains on sales, derivative hedging gains and losses and fair value adjustments to our mortgage loans held for sale and mortgage servicing rights asset. The change in mortgage income is strongly tied to the interest rate environment and industry conditions. We recognize the majority of income on mortgages when customers enter into mortgage rate lock commitments, making our rate lock volume a significant driver of mortgage gains in any given period.
The decrease in mortgage loan gains and related fees in the first six months of 2023 was primarily a result of the decrease in mortgage refinance and mortgage rate lock demand compared to same period of 2022, as shown in the following table. In addition, during the first six months of 2023, we recorded an $836,000 negative fair value adjustment, including decay, to the mortgage servicing rights asset, compared to a $6.08 million positive fair value adjustment, including decay, during the first six months of 2022.
47
Table 6 - Selected Mortgage Metrics | |||||||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||
2023 | 2022 | % Change | 2023 | 2022 | % Change | ||||||||||||||||||||||||||||||
Mortgage rate locks | $ | 304,774 | $ | 597,305 | (49) | % | $ | 639,471 | $ | 1,354,653 | (53) | % | |||||||||||||||||||||||
# of mortgage rate locks | 899 | 1,486 | (40) | 1,822 | 3,409 | (47) | |||||||||||||||||||||||||||||
Mortgage loans sold | $ | 141,745 | $ | 159,897 | (11) | $ | 221,024 | $ | 367,049 | (40) | |||||||||||||||||||||||||
# of mortgage loans sold | 482 | 645 | (25) | 777 | 1,433 | (46) | |||||||||||||||||||||||||||||
Mortgage loans originated: | |||||||||||||||||||||||||||||||||||
Purchases | $ | 232,735 | $ | 394,307 | (41) | $ | 425,428 | $ | 707,819 | (40) | |||||||||||||||||||||||||
Refinances | 30,627 | 104,150 | (71) | 62,479 | 252,595 | (75) | |||||||||||||||||||||||||||||
Total | $ | 263,362 | $ | 498,457 | (47) | $ | 487,907 | $ | 960,414 | (49) | |||||||||||||||||||||||||
# of mortgage loans originated | 738 | 1,200 | (39) | 1,355 | 2,402 | (44) |
Our SBA/USDA lending strategy includes selling a portion of the loan production each quarter. The amount of loans sold depends on several variables including the current lending environment and balance sheet management activities. From time to time, we also sell certain equipment financing receivables. The following table presents loans sold and the corresponding gains or losses recognized on the sale for the periods indicated.
Table 7 - Other Loan Sales | |||||||||||||||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||||||||||||||||||||||||
Loans Sold | Gain | Loans Sold | Gain | Loans Sold | Gain | Loans Sold | Gain | ||||||||||||||||||||||||||||||||||||||||
Guaranteed portion of SBA/USDA loans | $ | 22,072 | $ | 1,567 | $ | 39,119 | $ | 3,107 | $ | 43,842 | $ | 3,090 | $ | 67,462 | $ | 5,573 | |||||||||||||||||||||||||||||||
Equipment financing receivables | 20,571 | 738 | 20,541 | 693 | 39,274 | 1,131 | 43,977 | 1,425 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 42,643 | $ | 2,305 | $ | 59,660 | $ | 3,800 | $ | 83,116 | $ | 4,221 | $ | 111,439 | $ | 6,998 |
Lending and loan servicing fees for the three and six months ended June 30, 2023 increased compared to the same periods of 2022 as result of more favorable fair market value adjustments on our SBA loan servicing asset. During the second quarter and first six months of 2023, we recorded negative fair value adjustments of $605,000 and $60,000, respectively, compared to $1.50 million and $1.64 million, respectively, for the same periods of 2022.
During the six months ended June 30, 2023 and 2022, we sold certain securities, which resulted in net securities losses. During 2023, proceeds from sales were used to fund loan growth and repay FHLB advances. During 2022, we strategically reinvested in higher-yielding securities.
The change in other noninterest income for the three and six months ended June 30, 2023 compared to the same periods of 2022 was primarily driven by the following factors:
•We recorded net unrealized gains on other investments, primarily driven by equity method income from limited partnership investments and unrealized gains on deferred compensation plan assets compared to net unrealized losses during the same periods of 2022. Other investment income for three and six months ended June 30, 2023 was partially offset by unrealized losses on equity securities.
•The increase in other income was primarily driven by the gain on sale of a commercial insurance book of business of $1.59 million.
48
Noninterest Expenses
The following table presents the components of noninterest expenses for the periods indicated.
Table 8 - Noninterest Expenses | ||
(in thousands) |
Three Months Ended June 30, | Change | Six Months Ended June 30, | Change | ||||||||||||||||||||||||||||||||||||||||||||
2023 | 2022 | Amount | Percent | 2023 | 2022 | Amount | Percent | ||||||||||||||||||||||||||||||||||||||||
Salaries and employee benefits | $ | 76,250 | $ | 69,233 | $ | 7,017 | 10 | % | $ | 154,948 | $ | 140,239 | $ | 14,709 | 10 | % | |||||||||||||||||||||||||||||||
Communications and equipment | 10,744 | 9,675 | 1,069 | 11 | 20,752 | 18,923 | 1,829 | 10 | |||||||||||||||||||||||||||||||||||||||
Occupancy | 10,194 | 8,865 | 1,329 | 15 | 20,083 | 18,243 | 1,840 | 10 | |||||||||||||||||||||||||||||||||||||||
Advertising and public relations | 2,314 | 2,300 | 14 | 1 | 4,663 | 3,788 | 875 | 23 | |||||||||||||||||||||||||||||||||||||||
Postage, printing and supplies | 2,382 | 1,999 | 383 | 19 | 4,919 | 4,118 | 801 | 19 | |||||||||||||||||||||||||||||||||||||||
Professional fees | 6,592 | 5,402 | 1,190 | 22 | 12,664 | 9,849 | 2,815 | 29 | |||||||||||||||||||||||||||||||||||||||
Lending and loan servicing expense | 2,530 | 3,047 | (517) | (17) | 4,849 | 5,413 | (564) | (10) | |||||||||||||||||||||||||||||||||||||||
Outside services - electronic banking | 2,660 | 2,947 | (287) | (10) | 6,085 | 5,470 | 615 | 11 | |||||||||||||||||||||||||||||||||||||||
FDIC assessments and other regulatory charges | 4,142 | 2,267 | 1,875 | 83 | 8,143 | 4,440 | 3,703 | 83 | |||||||||||||||||||||||||||||||||||||||
Amortization of intangibles | 3,421 | 1,736 | 1,685 | 97 | 6,949 | 3,529 | 3,420 | 97 | |||||||||||||||||||||||||||||||||||||||
Other | 7,533 | 6,176 | 1,357 | 22 | 15,881 | 9,894 | 5,987 | 61 | |||||||||||||||||||||||||||||||||||||||
Total excluding merger-related and other charges | 128,762 | 113,647 | 15,115 | 13 | 259,936 | 223,906 | 36,030 | 16 | |||||||||||||||||||||||||||||||||||||||
Merger-related and other charges | 3,645 | 7,143 | (3,498) | 12,276 | 16,159 | (3,883) | |||||||||||||||||||||||||||||||||||||||||
Total noninterest expenses | $ | 132,407 | $ | 120,790 | $ | 11,617 | 10 | $ | 272,212 | $ | 240,065 | $ | 32,147 | 13 |
The increase in salaries and employee benefits for the second quarter and first six months of 2023 compared to the same periods of 2022 was primarily driven by the addition of Progress employees. The increase also reflects our annual merit-based salary increases awarded at the beginning of the second quarter of 2023. These increases were partially offset by a reduction in commissions expense primarily due to reduced mortgage production volume. Full-time equivalent headcount totaled 3,064 at June 30, 2023, up from 2,822 at June 30, 2022, which represents a 9% increase.
Communications and equipment expense increased primarily due to incremental software contract costs and the growth in our network with the addition of recent acquisitions.
The increase in occupancy costs for the second quarter and first six months of 2023 compared to the same periods of 2022 was mostly attributable to the additional operating lease costs associated with Progress.
The increase in FDIC assessments and other regulatory charges was primarily attributable to the 2 basis point assessment rate increase that went into effect for all banks on January 1, 2023, as well as an increased assessment base driven by higher average total assets partly resulting from the Progress acquisition.
Amortization of intangibles increased with the additional customer deposit intangibles recorded as a result of the Progress acquisition.
Increases in other noninterest expense were mostly attributable to higher professional services fees, internet banking charges, fraud losses and travel expenses,
Merger-related and other charges for the second quarter and first six months of 2023 were primarily related to the acquisition of Progress.
Balance Sheet Review
Total assets at June 30, 2023 and December 31, 2022 were $26.1 billion and $24.0 billion, respectively. Total liabilities at June 30, 2023 and December 31, 2022 were $23.0 billion and $21.3 billion, respectively. Shareholders’ equity totaled $3.11 billion and $2.70 billion at June 30, 2023 and December 31, 2022, respectively.
49
Loans
Our loan portfolio is our largest category of interest-earning assets. The following table presents a summary of the loan portfolio by loan type as of June 30, 2023, of which approximately 74% was secured by real estate.
Table 9 - Loan Portfolio Composition
As of June 30, 2023
![267](https://www.sec.gov/Archives/edgar/data/0000857855/000085785523000055/ucbi-20230630_g1.jpg)
Asset Quality and Risk Elements
We manage asset quality and control credit risk through review and oversight of the loan portfolio as well as adherence to policies designed to promote sound underwriting and loan monitoring practices. Our credit risk management function is responsible for monitoring asset quality and Board approved portfolio concentration limits, establishing credit policies and procedures and enforcing the consistent application of these policies and procedures.
We conduct reviews of special mention and substandard performing and non-performing loans, past due loans and portfolio concentrations on a regular basis to identify risk migration and potential charges to the ACL. These items are discussed in a series of meetings attended by credit risk management leadership and leadership from various lending groups. In addition to the reviews mentioned above, an independent loan review team reviews the portfolio to ensure consistent application of risk rating policies and procedures.
The ACL reflects our assessment of the life of loan expected credit losses in the loan portfolio and unfunded loan commitments. This assessment involves uncertainty and judgment and is subject to change in future periods. The amount of any changes could be significant if our assessment of loan quality or collateral values changes substantially with respect to one or more loan relationships or portfolios. The allocation of the ACL is based on reasonable and supportable forecasts, historical data, subjective judgment and estimates and therefore, is not necessarily indicative of the specific amounts or loan categories in which charge-offs may ultimately occur. See the Critical Accounting Estimates section of MD&A in our 2022 10-K for additional information on the ACL.
50
Table 10 - Allocation of ACL
(in thousands)
June 30, 2023 | December 31, 2022 | ||||||||||||||||||||||
ACL | % of loans in each category to total loans | ACL | % of loans in each category to total loans | ||||||||||||||||||||
Owner occupied commercial real estate | $ | 21,788 | 18 | $ | 19,834 | 18 | |||||||||||||||||
Income producing commercial real estate | 38,775 | 21 | 32,082 | 21 | |||||||||||||||||||
Commercial & industrial | 29,856 | 15 | 23,504 | 15 | |||||||||||||||||||
Commercial construction | 22,276 | 10 | 20,120 | 10 | |||||||||||||||||||
Equipment financing | 28,604 | 8 | 23,395 | 9 | |||||||||||||||||||
Total commercial | 141,299 | 72 | 118,935 | 73 | |||||||||||||||||||
Residential mortgage | 25,431 | 17 | 20,809 | 15 | |||||||||||||||||||
HELOC | 10,609 | 5 | 8,707 | 6 | |||||||||||||||||||
Residential construction | 3,446 | 3 | 2,049 | 3 | |||||||||||||||||||
Manufactured housing | 9,204 | 2 | 8,098 | 2 | |||||||||||||||||||
Consumer | 716 | 1 | 759 | 1 | |||||||||||||||||||
Total ACL - loans | 190,705 | 100 | 159,357 | 100 | |||||||||||||||||||
ACL - unfunded commitments | 21,572 | 21,163 | |||||||||||||||||||||
Total ACL | $ | 212,277 | $ | 180,520 | |||||||||||||||||||
ACL - loans as a percentage of total loans | 1.10 | % | 1.04 | % | |||||||||||||||||||
ACL - loans as a percentage of nonaccrual loans | 186 | 360 |
The increase in the ACL since December 31, 2022 was partially driven by the acquisition of Progress, which added $13.2 million to the ACL as of the acquisition date. Of this amount, $2.70 million was reclassified from the amortized cost basis of PCD loans, $8.80 million was recorded as provision for loan losses on acquired non-PCD loan balances and $1.65 million was recorded as provision for unfunded commitments on the acquired balance of unfunded commitments. See Provision for Credit Losses discussion within this MD&A for further information.
51
The following table presents a summary of net charge-offs to average loans for the periods indicated.
Table 11 - Net Charge-offs to Average Loans | ||
(in thousands) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Net charge-offs (recoveries) | |||||||||||||||||||||||
Owner occupied commercial real estate | $ | (205) | $ | (1,496) | $ | (115) | $ | (1,541) | |||||||||||||||
Income producing commercial real estate | 1,184 | (116) | 3,490 | (406) | |||||||||||||||||||
Commercial & industrial | 2,746 | (302) | 2,971 | 2,627 | |||||||||||||||||||
Commercial construction | (105) | (144) | (142) | (517) | |||||||||||||||||||
Equipment financing | 2,537 | 907 | 5,912 | 1,174 | |||||||||||||||||||
Residential mortgage | (43) | (51) | (130) | (148) | |||||||||||||||||||
HELOC | (59) | (346) | (26) | (427) | |||||||||||||||||||
Residential construction | 623 | (76) | 608 | (99) | |||||||||||||||||||
Manufactured housing | 620 | 135 | 1,248 | 299 | |||||||||||||||||||
Consumer | 1,101 | 420 | 1,667 | 947 | |||||||||||||||||||
Total net charge-offs (recoveries) | $ | 8,399 | $ | (1,069) | $ | 15,483 | $ | 1,909 | |||||||||||||||
Average loans | |||||||||||||||||||||||
Owner occupied commercial real estate | $ | 3,108,945 | $ | 2,650,947 | $ | 3,084,012 | $ | 2,635,052 | |||||||||||||||
Income producing commercial real estate | 3,620,809 | 3,290,217 | 3,599,464 | 3,300,737 | |||||||||||||||||||
Commercial & industrial | 2,482,414 | 2,287,209 | 2,463,105 | 2,310,017 | |||||||||||||||||||
Commercial construction | 1,762,984 | 1,493,351 | 1,767,437 | 1,476,983 | |||||||||||||||||||
Equipment financing | 1,470,524 | 1,175,526 | 1,469,537 | 1,155,168 | |||||||||||||||||||
Residential mortgage | 2,814,980 | 1,905,131 | 2,738,090 | 1,862,223 | |||||||||||||||||||
HELOC | 923,217 | 786,866 | 925,001 | 780,509 | |||||||||||||||||||
Residential construction | 475,225 | 373,732 | 480,924 | 373,333 | |||||||||||||||||||
Manufactured housing | 331,332 | 276,918 | 333,034 | 271,231 | |||||||||||||||||||
Consumer | 175,699 | 142,427 | 171,889 | 143,332 | |||||||||||||||||||
Total average loans | $ | 17,166,129 | $ | 14,382,324 | $ | 17,032,493 | $ | 14,308,585 | |||||||||||||||
Net charge-offs to average loans (1) | |||||||||||||||||||||||
Owner occupied commercial real estate | (0.03) | % | (0.23) | % | (0.01) | % | (0.12) | % | |||||||||||||||
Income producing commercial real estate | 0.13 | (0.01) | 0.20 | (0.02) | |||||||||||||||||||
Commercial & industrial | 0.44 | (0.05) | 0.24 | 0.23 | |||||||||||||||||||
Commercial construction | (0.02) | (0.04) | (0.02) | (0.07) | |||||||||||||||||||
Equipment financing | 0.69 | 0.31 | 0.81 | 0.20 | |||||||||||||||||||
Residential mortgage | (0.01) | (0.01) | (0.01) | (0.02) | |||||||||||||||||||
HELOC | (0.03) | (0.18) | (0.01) | (0.11) | |||||||||||||||||||
Residential construction | 0.53 | (0.08) | 0.25 | (0.05) | |||||||||||||||||||
Manufactured housing | 0.75 | 0.20 | 0.76 | 0.22 | |||||||||||||||||||
Consumer | 2.51 | 1.18 | 1.96 | 1.33 | |||||||||||||||||||
Total | 0.20 | (0.03) | 0.18 | 0.03 |
(1) Annualized.
52
Nonperforming Assets
The table below summarizes NPAs for the periods indicated. NPAs include nonaccrual loans, OREO and repossessed assets. The increase in nonaccrual loans since December 31, 2022 is primarily driven by a small number of large commercial loans that moved to nonaccrual status and an increase in nonaccrual manufactured housing loans during the first half of 2023, which contributed to $59.0 million and $6.62 million of the increase, respectively. These additions were partially offset by reductions in nonaccrual loans resulting from repayments, payoffs, charge-offs as well as loans returning to accrual status.
Table 12 - NPAs | ||
(in thousands) |
June 30, 2023 | December 31, 2022 | ||||||||||||||||
Nonaccrual loans | 102,619 | 44,232 | |||||||||||||||
OREO and repossessed assets | 1,118 | 49 | |||||||||||||||
Total NPAs | $ | 103,737 | $ | 44,281 | |||||||||||||
Nonaccrual loans as a percentage of total loans | 0.59 | % | 0.29 | % | |||||||||||||
NPAs as a percentage of total assets | 0.40 | 0.18 | |||||||||||||||
Our policy is to place loans on nonaccrual status when, in the opinion of management, the full principal and interest on a loan is not likely to be collected or when the loan becomes 90 days past due. A loan may continue on accrual after 90 days with senior management approval if it is well collateralized and in the process of collection. When a loan is placed on nonaccrual status, interest previously accrued but not collected is reversed against current interest revenue. Interest payments received on nonaccrual loans are applied to reduce the loan’s amortized cost. Loans are generally returned to accrual status when all the principal and interest amounts contractually due are brought current, there is a sustained period of repayment performance and future payments are reasonably assured.
Generally, we do not commit to lend additional funds to customers whose loans are on nonaccrual status, although in certain isolated cases, we execute forbearance agreements whereby we agree to continue to fund construction loans to completion or other lines of credit as long as the borrower meets the conditions of the forbearance agreement. We may also fund other amounts necessary to protect collateral such as amounts to pay past due property taxes and insurance coverage.
Investment Securities
The composition of the investment securities portfolio reflects our investment strategy of maintaining an appropriate level of liquidity while providing a relatively stable source of revenue. The investment securities portfolio also provides a balance to interest rate risk and credit risk in other categories of the balance sheet while providing a vehicle for the investment of available funds, furnishing liquidity, and supplying securities to pledge as required collateral for certain deposits and borrowings.
Table 13 - Investment Securities
(in thousands)
June 30, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
Carrying Value | % of portfolio | Carrying Value | % of portfolio | $ Change | |||||||||||||||||||||||||||||||
AFS | $ | 3,359,989 | 57 | % | $ | 3,614,333 | 58 | % | $ | (254,344) | |||||||||||||||||||||||||
HTM | 2,553,835 | 43 | 2,613,648 | 42 | (59,813) | ||||||||||||||||||||||||||||||
Total investment securities | $ | 5,913,824 | $ | 6,227,981 | $ | (314,157) | |||||||||||||||||||||||||||||
Investment securities as a % of total assets | 23 | % | 26 | % |
53
Table 14 - Investment Securities Portfolio Composition
As of June 30, 2023
(in thousands)
![549755824019](https://www.sec.gov/Archives/edgar/data/0000857855/000085785523000055/ucbi-20230630_g2.jpg)
In the first quarter of 2023, we sold $381 million in AFS securities, including approximately $111 million in securities received through the Progress acquisition, primarily for the purpose of providing liquidity to fund loan growth.
During the second quarter of 2023, we entered into a fair value hedge on a portion of our AFS securities portfolio in order to mitigate the impact of any potential future unrealized losses on our tangible common equity. The notional value of the securities hedged totaled $677 million as of June 30, 2023. Gains and losses related to the hedge and hedged item are reflected in investment securities income. During the second quarter of 2023, we recorded net gains on the hedge and hedged item of $910,000. See Note 7 to the financial statements for further detail.
At June 30, 2023, HTM debt securities had a fair value of $2.13 billion, indicating net unrealized losses of $421 million. Additional unrealized losses on HTM debt securities of $72.9 million (pre-tax) were included in AOCI as a result of the transfer of AFS debt securities to HTM in 2022. Unrealized losses were primarily attributable to changes in interest rates.
In accordance with CECL, our HTM debt securities portfolio is evaluated quarterly to assess whether an ACL is required. We measure expected credit losses on HTM debt securities on a collective basis by major security type. The estimate of expected credit losses considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. At June 30, 2023 and December 31, 2022, calculated credit losses on HTM debt securities were de minimis due to the high credit quality of the portfolio, which included securities issued or guaranteed by U.S. Government agencies, GSEs, high credit quality municipalities and supranational entities. As a result, no ACL for HTM debt securities was recorded.
For AFS debt securities in an unrealized loss position, if we intend to sell, or if it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis, the security's amortized cost basis is written down to fair value through income. Absent circumstances when an AFS security would be sold, we evaluate whether the decline in fair value has resulted from credit losses or other factors. The evaluation considers factors such as the extent to which fair value is less than amortized cost, changes to the security’s rating, and adverse conditions specific to the security. If the evaluation indicates a credit loss exists, an ACL may be recorded, with such allowance limited to the amount by which fair value is below amortized cost. Any impairment unrelated to credit factors is recognized in OCI. At June 30, 2023 and December 31, 2022, there was no ACL related to the AFS debt securities portfolio. Unrealized losses at June 30, 2023 and December 31, 2022 primarily reflected the effect of changes in interest rates.
54
Goodwill and Other Intangible Assets
Goodwill represents the premium paid for acquired companies above the net fair value of the assets acquired and liabilities assumed, including separately identifiable intangible assets. Management evaluates goodwill annually, or more frequently if necessary, to determine if any impairment exists. At June 30, 2023 and December 31, 2022, the net carrying amount of goodwill was $897 million and $751 million, respectively.
We also have core deposit and customer relationship intangible assets, representing the value of acquired deposit and customer relationships, respectively, which are amortizing intangible assets. Amortizing intangible assets are required to be tested for impairment only when events or circumstances indicate that impairment may exist.
In connection with the acquisition of Progress in the first quarter of 2023, we recorded goodwill and a core deposit intangible of $146 million and $40.0 million, respectively. See Note 4 to the financial statements for further information about the Progress acquisition.
Deposits
Customer deposits are the primary source of funds for the continued growth of our earning assets. Our high level of service, as evidenced by our strong customer satisfaction scores, has been instrumental in attracting and retaining customer deposit accounts. The increase in deposits since December 31, 2022 was mostly driven by the deposits assumed in the Progress transaction, although we also generated organic growth by increasing the rates offered on deposits to remain competitive in the market in the midst of the rising rate environment. As of June 30, 2023, we had approximately $8.21 billion of uninsured deposits, of which $2.29 billion was collateralized by investment securities.
Table 15 - Deposits | ||
(in thousands) |
June 30, 2023 | December 31, 2022 | ||||||||||||||||
Noninterest-bearing demand | $ | 6,970,668 | $ | 7,643,081 | |||||||||||||
NOW and interest-bearing demand | 5,076,371 | 4,350,878 | |||||||||||||||
Money market and savings | 6,297,803 | 5,967,017 | |||||||||||||||
Time | 3,265,230 | 1,781,482 | |||||||||||||||
Total customer deposits | 21,610,072 | 19,742,458 | |||||||||||||||
Brokered deposits | 641,916 | 134,049 | |||||||||||||||
Total deposits | $ | 22,251,988 | $ | 19,876,507 |
Borrowing Activities
At both June 30, 2023 and December 31, 2022, we had long-term debt outstanding of $325 million, which includes senior debentures, subordinated debentures, and trust preferred securities. Also at December 31, 2022, we had short-term borrowings outstanding of $159 million, which was mostly comprised of repurchase agreements, and we had $550 million of FHLB advances outstanding. There were no short-term borrowings or FHLB advances outstanding at June 30, 2023. We began using these short-term funding sources in mid 2022 due to balance attrition in our deposit accounts and our need to fund loan growth. The decrease since December 31, 2022 is a result of the sale of investment securities noted above and growth in customer and brokered deposits which allowed us to fund loan growth and repay short-term borrowings.
Contractual Obligations
There have not been any material changes to our contractual obligations since December 31, 2022.
Off-Balance Sheet Arrangements
We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of customers. These financial instruments include commitments to extend credit, letters of credit and financial guarantees.
A commitment to extend credit is an agreement to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Letters of credit and financial guarantees are conditional commitments issued to guarantee a customer’s performance to a third party
55
and have essentially the same credit risk as extending loan facilities to customers. Those commitments are primarily issued to local businesses.
The exposure to credit loss in the event of nonperformance by the other party to the commitments to extend credit, letters of credit and financial guarantees is represented by the contractual amount of these instruments. We use the same credit underwriting procedures for making commitments, letters of credit and financial guarantees, as we use for underwriting on-balance sheet instruments. Management evaluates each customer’s creditworthiness on a case-by-case basis and the amount of the collateral, if deemed necessary, is based on the credit evaluation. Collateral held varies, but may include unimproved and improved real estate, certificates of deposit, personal property or other acceptable collateral.
All of these instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The total amount of these instruments does not necessarily represent future cash requirements because a significant portion of these instruments expire without being used. We are not involved in off-balance sheet contractual relationships, other than those disclosed in this Report, that could result in liquidity needs or other commitments, or that could significantly affect earnings. See Note 23 to the consolidated financial statements included in our 2022 10-K and Note 15 to the consolidated financial statements in this Report for additional information on off-balance sheet arrangements.
Interest Rate Sensitivity Management
The absolute level and volatility of interest rates can have a significant effect on profitability. The objective of interest rate risk management is to identify and manage the sensitivity of net interest revenue to changing interest rates, consistent with our overall financial goals. Based on economic conditions, asset quality and various other considerations, management establishes tolerance ranges for interest rate sensitivity and manages within these ranges.
Net interest revenue and the fair value of financial instruments are influenced by changes in the level of interest rates. We limit our exposure to fluctuations in interest rates through policies established by our ALCO and approved by the Board. The ALCO meets periodically and has responsibility for formulating and recommending asset/liability management policies to the Board, formulating and implementing strategies to improve balance sheet positioning and/or earnings, and reviewing interest rate sensitivity.
One of the tools management uses to estimate and manage the sensitivity of net interest revenue to changes in interest rates is an asset/liability simulation model. Resulting estimates are based upon multiple assumptions for each scenario, including loan and deposit re-pricing characteristics and the rate of prepayments. The ALCO periodically reviews the assumptions for reasonableness based on historical data and future expectations; however, actual net interest revenue may differ from model results. The primary objective of the simulation model is to measure the potential change in net interest revenue over time using multiple interest rate scenarios. The base scenario assumes rates remain flat and is the scenario to which all others are compared, in order to measure the change in net interest revenue. Policy limits are based on immediate rate shock scenarios, as well as gradually rising and falling rate scenarios, which are all compared to the base scenario. Our assumptions include floors such that market rates and discount rates do not go below zero. Other scenarios analyzed may include delayed rate shocks, yield curve steepening or flattening, or other variations in rate movements. While the primary policy scenarios focus on a 12-month time frame, longer time horizons are also modeled.
Our policy is based on the 12-month impact on net interest revenue of interest rate shocks and ramps that increase from 100 to 400 basis points or decrease 100 to 200 basis points from the base scenario. In the shock scenarios, rates immediately change the full amount at the scenario onset. In the ramp scenarios, rates change by 25 basis points per month. Our policy limits the projected change in net interest revenue over the first 12 months to an 8% decrease for each 100 basis point change in the increasing and decreasing rate ramp and shock scenarios. The following table presents our interest sensitivity position at the dates indicated.
56
Table 16 - Interest Sensitivity | ||
(in thousands) |
Increase (Decrease) in Net Interest Revenue from Base Scenario at | ||||||||||||||||||||||||||||||||
June 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||
Change in Rates | Shock | Ramp | Shock | Ramp | ||||||||||||||||||||||||||||
200 basis point increase | 1.56 | % | (0.30) | % | 6.97 | % | 4.33 | % | ||||||||||||||||||||||||
100 basis point increase | 0.82 | 0.02 | 3.53 | 2.85 | ||||||||||||||||||||||||||||
100 basis point decrease | (1.14) | (0.43) | (3.78) | (3.12) | ||||||||||||||||||||||||||||
200 basis point decrease | (3.79) | (0.77) | (8.39) | (5.07) |
The current environment is marked by the most rapid rate increases in decades, which, in part, is making non-bank products, such as U.S. Treasuries and institutional money market funds, more attractive to our deposit customers. For this and other reasons, the banking industry’s deposit base has been shrinking since the first half of 2022. This industry-wide outflow of deposits has increased price competition for bank deposits. As such, industry deposit betas, including ours, have been increasing at a faster pace relative to the last rising rate cycle. Our cumulative total deposit beta for the current rising rate cycle increased to 32% in the second quarter of 2023. Our cumulative total deposit beta in the last upward rate cycle from November 2015 to July 2019 was 22%.
Our interest sensitivity model includes significant key assumptions which may change over time. Although our model generally assumes no change in deposit portfolio size or composition, we have included an assumption for the runoff of surge deposits since 2021. In the second quarter of 2023, in response to the rapid rate increases mentioned above, we increased the beta assumption in our model. The modeled total deposit beta, which is measured as the change in our overall deposit rate as a percentage of the change in the targeted federal funds rate, was 37%. A higher total deposit beta assumption generally indicates a less asset sensitive balance sheet and lowers the expected increase in net interest revenue in the increasing rate scenarios.
Liquidity Management
Liquidity is defined as the ability to convert assets into cash or cash equivalents without significant loss and to raise additional funds by increasing liabilities. Liquidity management involves maintaining the ability to meet the daily cash flow requirements of customers, both depositors and borrowers. The primary objective is to ensure that sufficient funding is available, at a reasonable cost, to meet ongoing operational cash needs and to take advantage of revenue producing opportunities as they arise. While the desired level of liquidity will vary depending upon a variety of factors, our primary goal is to maintain a sufficient level of liquidity in all expected economic environments. To assist in determining the adequacy of our liquidity, we perform a variety of liquidity stress tests. We maintain an unencumbered liquid asset reserve to help ensure our ability to meet our obligations under normal conditions for at least a 12-month period and under severely adverse liquidity conditions for a minimum of 30 days.
An important part of the Bank’s liquidity resides in the asset portion of the balance sheet, which provides liquidity primarily through loan interest and principal repayments and the maturities and sales of securities, as well as the ability to use these assets as collateral for borrowings on a secured basis.
The Bank’s main source of liquidity is customer interest-bearing and noninterest-bearing deposit accounts. Liquidity is also available from wholesale funding sources consisting primarily of repurchase agreements, Federal funds purchased, FHLB advances, and brokered deposits. These sources of liquidity are generally short-term in nature and are used as necessary to fund asset growth and meet other short-term liquidity needs. In response to recent bank failures, we have focused on maximizing the amount of securities and loans available as collateral for contingent liquidity sources as well as reevaluated the assumptions in our liquidity stress test, particularly as it relates to deposit duration.
At June 30, 2023, we had sufficient qualifying collateral to provide borrowing capacity for FHLB advances of $1.75 billion, Federal Reserve discount window borrowing capacity of $2.70 billion and Federal Reserve bank term funding program capacity of $2.26 billion. We also had unpledged investment securities of $1.49 billion that could be used as collateral for additional borrowings. In addition, we believe we have the ability to attract retail deposits by competing more aggressively on pricing.
In addition, because the Holding Company is a separate entity and apart from the Bank, it must provide for its own liquidity. The Holding Company is responsible for the payment of dividends declared for its common and preferred shareholders, and interest and principal on any outstanding debt or trust preferred securities. The Holding Company currently has internal capital resources to meet these obligations. While the Holding Company has access to the capital markets and maintains a line of credit as a contingent funding source, the ultimate sources of its liquidity are subsidiary service fees and dividends from the Bank, which are limited by applicable law and regulations. A South Carolina state-chartered bank is permitted to pay a dividend of up to 100% of its current year earnings
57
without requesting approval of the South Carolina Board of Financial Institutions, provided certain conditions are met. Holding Company liquidity is managed to a minimum of 15-months of anticipated cash expenditures after considering all of its liquidity needs over this period.
Significant uses and sources of cash during the six months ended June 30, 2023 are as follows. See the consolidated statement of cash flows for further detail.
•Net cash provided by operating activities of $185 million reflects net income of $126 million adjusted for non-cash transactions, partly offset by changes in loans held for sale and other assets and liabilities. Significant non-cash transactions for the period included a $44.5 million provision for credit losses and net depreciation, amortization, and accretion of $23.6 million.
•Net cash used in investing activities of $163 million primarily consisted of a net increase in loans of $618 million and purchases of AFS securities and equity investments totaling $310 million. These uses of cash were partially offset by proceeds from securities sales, maturities and calls of $624 million and equity investment inflows of $123 million.
•Net cash provided by financing activities of $42.3 million was driven by a net increase in deposits of $1.04 billion, partially offset by net repayments of FHLB advances of $645 million, a net decrease in short-term borrowings of $300 million, and dividends on common and preferred stock of $53.9 million.
In the opinion of management, our liquidity position at June 30, 2023 was sufficient to meet our expected cash flow requirements for the foreseeable future.
Capital Resources and Dividends
Shareholders’ equity at June 30, 2023 was $3.11 billion, an increase of $405 million from December 31, 2022 primarily due to equity issued in the Progress acquisition, year-to-date earnings and unrealized gains on AFS securities, partially offset by dividends declared on common and preferred stock.
The following table shows capital ratios, as calculated under applicable regulatory guidelines, at June 30, 2023 and December 31, 2022. As of June 30, 2023, capital levels remained characterized as “well-capitalized” under regulatory requirements in effect at the time. Additional information related to capital ratios is provided in Note 14 to the consolidated financial statements.
Table 17 - Capital Ratios | ||
United Community Banks, Inc. (Consolidated) | United Community Bank | |||||||||||||||||||||||||||||||||||||||||||
Minimum | Well- Capitalized | Minimum Capital Plus Capital Conservation Buffer | June 30, 2023 | December 31, 2022 | June 30, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
Risk-based ratios: | ||||||||||||||||||||||||||||||||||||||||||||
CET1 capital | 4.5 | % | 6.5 | % | 7.0 | % | 12.19 | % | 12.26 | % | 12.42 | % | 12.83 | % | ||||||||||||||||||||||||||||||
Tier 1 capital | 6.0 | 8.0 | 8.5 | 12.69 | 12.81 | 12.42 | 12.83 | |||||||||||||||||||||||||||||||||||||
Total capital | 8.0 | 10.0 | 10.5 | 14.57 | 14.79 | 13.39 | 13.70 | |||||||||||||||||||||||||||||||||||||
Leverage ratio | 4.0 | 5.0 | N/A | 9.79 | 9.69 | 9.56 | 9.69 | |||||||||||||||||||||||||||||||||||||
Effect of Inflation and Changing Prices
A bank’s asset and liability structure is substantially different from that of an industrial firm in that primarily all assets and liabilities of a bank are monetary in nature with relatively little investment in fixed assets or inventories. Inflation has an important effect on the growth of total assets and the resulting need to increase equity capital at higher than normal rates in order to maintain an appropriate equity to assets ratio.
Management believes the effect of inflation on financial results depends on our ability to react to changes in interest rates, and by such reaction, reduce the inflationary effect on performance. We have an asset/liability management program to manage interest rate sensitivity. In addition, periodic reviews of banking services and products are conducted to adjust pricing in view of current and expected costs.
58
Item 3. Quantitative and Qualitative Disclosure About Market Risk
There have been no material changes in our market risk as of June 30, 2023 from that presented in our 2022 10-K. Our interest rate sensitivity position at June 30, 2023 is set forth in Table 16 in MD&A of this Report and incorporated herein by this reference.
Item 4. Controls and Procedures
(a) Disclosure Controls and Procedures. Under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, we conducted an evaluation of our disclosure controls and procedures (as such term is defined in Exchange Act Rule 13a-15(e)) as of June 30, 2023. Based on that evaluation, our principal executive officer and chief financial officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this Report.
(b) Changes in Internal Control Over Financial Reporting. No change in our internal control over financial reporting (as such term is defined in Exchange Act Rule 13a-15(f)) occurred during the fiscal quarter ended June 30, 2023 that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
59
Part II. OTHER INFORMATION
Item 1. Legal Proceedings
In the ordinary course of business, the Holding Company and the Bank are parties to various legal proceedings. Additionally, in the ordinary course of business, the Holding Company and the Bank are subject to regulatory examinations and investigations. Based on our current knowledge and advice of counsel, in the opinion of management there is no such pending or threatened legal matter which would result in a material adverse effect upon our consolidated financial condition or results of operations.
Items 1A. Risk Factors
Except with respect to the additional risk factors related to the First Miami acquisition, which are set forth on pages 22 through 24 of the prospectus filed with the SEC on April 24, 2023 pursuant to Securities Act Rule 424(b)(3) (and incorporated herein by this reference), there have been no material changes to the risk factors previously disclosed in the 2022 10-K.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Issuer Purchases of Equity Securities
The following table contains information regarding purchases of our preferred stock made during the quarter ended June 30, 2023 by or on behalf of United or any “affiliated purchaser,” as defined by Rule 10b-18(a)(3) of the Exchange Act:
(Dollars in thousands, except for per share amounts) | Total Number of Depositary Shares Purchased | Average Price Paid per Depositary Share | Total Number of Depositary Shares Purchased as Part of Publicly Announced Plans or Programs | Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (1) | ||||||||||||||||||||||
April 1, 2023 - April 30, 2023 | — | $ | — | — | $ | — | ||||||||||||||||||||
May 1, 2023 - May 31, 2023 | — | — | — | 25,000 | ||||||||||||||||||||||
June 1, 2023 - June 30, 2023 | 10,668 | 20.85 | 10,668 | 24,778 | ||||||||||||||||||||||
Total | 10,668 | $ | 20.85 | 10,668 |
(1) In May 2023, United’s Board authorized a preferred stock repurchase program to permit the repurchase of up to $25 million of its preferred stock. The program is scheduled to expire on the earlier of the repurchase of our preferred stock having an aggregate purchase price of $25 million or December 31, 2023. Under the program, shares may be repurchased in open market transactions or in privately negotiated transactions, from time to time, subject to market conditions, including transactions outside the safe harbor provided by Exchange Act Rule 10b-18 (but nevertheless adhering to Rule 10-b-18’s requirements). The preferred stock repurchase program may be modified, suspended or discontinued at any time at the Company’s discretion without prior notice, and does not commit the Company to repurchase shares of its preferred stock or depositary shares. The actual number and value of the shares to be purchased will be determined by the Company at its discretion, and will depend on a number of factors including the performance of the price of the depositary shares, market conditions, the availability of alternative investment opportunities and other factors the Company deems appropriate.
60
Item 6. Exhibits
(d) Exhibits. See Exhibit Index below.
EXHIBIT INDEX | ||||||||
Exhibit No. | Description | |||||||
101 | Interactive data files for United Community Bank, Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2023, formatted in Inline XBRL: (i) the Consolidated Balance Sheets (unaudited); (ii) the Consolidated Statements of Income (unaudited); (iii) the Consolidated Statements of Comprehensive Income (unaudited); (iv) the Consolidated Statements of Changes in Shareholders’ Equity (unaudited); (v) the Consolidated Statements of Cash Flows (unaudited); and (vi) the Notes to Consolidated Financial Statements (unaudited). | |||||||
104 | The cover page from United Community Bank’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2023 (formatted in Inline XBRL and included in Exhibit 101) |
61
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 COMMUNITY BANKS, INC. | |||||
/s/ H. Lynn Harton | |||||
H. Lynn Harton | |||||
President and Chief Executive Officer | |||||
(Principal Executive Officer) | |||||
/s/ Jefferson L. Harralson | |||||
Jefferson L. Harralson | |||||
Executive Vice President and Chief Financial Officer | |||||
(Principal Financial Officer) | |||||
/s/ Alan H. Kumler | |||||
Alan H. Kumler | |||||
Senior Vice President and Chief Accounting Officer | |||||
(Principal Accounting Officer) | |||||
Date: August 4, 2023 |
62