☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Large accelerated filer | ☒ | Accelerated filer | ☐ | |||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||
Emerging growth company | ☐ |
Table of Contents | |||||
September 30, 2023 | December 31, 2022 | |||||||
(Dollars in thousands) | (Unaudited) | |||||||
Assets | ||||||||
Cash and cash equivalents: | ||||||||
Cash and balances due from banks | $ | 108,107 | $ | 94,679 | ||||
Interest-bearing deposits in other banks | 191,002 | 59,343 | ||||||
Total cash and cash equivalents | 299,109 | 154,022 | ||||||
Available-for-sale investment securities, at fair value (amortized cost of $1,211,794 at September 30, 2023 and $1,300,719 at December 31, 2022) (a) | 1,018,581 | 1,131,399 | ||||||
Held-to-maturity investment securities, at amortized cost (fair value of $569,888 at September 30, 2023 and $478,509 at December 31, 2022) (a) | 675,409 | 560,212 | ||||||
Other investment securities | 66,332 | 51,609 | ||||||
Total investment securities (a) | 1,760,322 | 1,743,220 | ||||||
Loans and leases, net of deferred fees and costs (b) | 6,084,390 | 4,707,150 | ||||||
Allowance for credit losses | (62,924) | (53,162) | ||||||
Net loans and leases (c) | 6,021,466 | 4,653,988 | ||||||
Loans held for sale | 2,699 | 2,140 | ||||||
Bank premises and equipment, net of accumulated depreciation | 103,877 | 82,934 | ||||||
Bank owned life insurance | 139,554 | 105,292 | ||||||
Goodwill | 355,106 | 292,397 | ||||||
Other intangible assets | 53,388 | 33,932 | ||||||
Other assets | 207,013 | 139,379 | ||||||
Total assets | $ | 8,942,534 | $ | 7,207,304 | ||||
Liabilities | ||||||||
Deposits: | ||||||||
Non-interest-bearing | $ | 1,569,095 | $ | 1,589,402 | ||||
Interest-bearing | 5,468,423 | 4,127,539 | ||||||
Total deposits | 7,037,518 | 5,716,941 | ||||||
Short-term borrowings | 585,437 | 500,138 | ||||||
Long-term borrowings | 173,312 | 101,093 | ||||||
Accrued expenses and other liabilities | 153,048 | 103,804 | ||||||
Total liabilities | 7,949,315 | 6,421,976 | ||||||
Stockholders’ equity | ||||||||
Preferred shares, no par value, 50,000 shares authorized, no shares issued at September 30, 2023 or at December 31, 2022 | — | — | ||||||
Common shares, no par value, 50,000,000 shares authorized, 36,723,893 shares issued at September 30, 2023 and 29,857,920 shares issued at December 31, 2022, including at each date shares held in treasury | 864,010 | 686,450 | ||||||
Retained earnings | 307,534 | 265,936 | ||||||
Accumulated other comprehensive loss, net of deferred income taxes | (143,796) | (127,136) | ||||||
Treasury stock, at cost, 1,412,650 shares at September 30, 2023 and 1,643,461 shares at December 31, 2022 | (34,529) | (39,922) | ||||||
Total stockholders’ equity | 993,219 | 785,328 | ||||||
Total liabilities and stockholders’ equity | $ | 8,942,534 | $ | 7,207,304 |
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
(Dollars in thousands, except per share data) | 2023 | 2022 | 2023 | 2022 | |||||||||||||
Interest income: | |||||||||||||||||
Interest and fees on loans and leases | $ | 109,024 | $ | 61,370 | $ | 272,634 | $ | 168,334 | |||||||||
Interest and dividends on taxable investment securities | 12,635 | 7,559 | 36,409 | 20,576 | |||||||||||||
Interest on tax-exempt investment securities | 1,133 | 1,095 | 3,254 | 3,136 | |||||||||||||
Other interest income | 801 | 847 | 1,862 | 1,306 | |||||||||||||
Total interest income | 123,593 | 70,871 | 314,159 | 193,352 | |||||||||||||
Interest expense: | |||||||||||||||||
Interest on deposits | 22,482 | 2,316 | 42,546 | 6,383 | |||||||||||||
Interest on short-term borrowings | 5,169 | 393 | 14,940 | 992 | |||||||||||||
Interest on long-term borrowings | 2,668 | 1,111 | 5,668 | 3,148 | |||||||||||||
Total interest expense | 30,319 | 3,820 | 63,154 | 10,523 | |||||||||||||
Net interest income | 93,274 | 67,051 | 251,005 | 182,829 | |||||||||||||
Provision for (recovery of) credit losses | 4,053 | 1,776 | 13,889 | (5,811) | |||||||||||||
Net interest income after provision for (recovery of) credit losses | 89,221 | 65,275 | 237,116 | 188,640 | |||||||||||||
Non-interest income: | |||||||||||||||||
Electronic banking income | 6,466 | 5,261 | 18,375 | 15,933 | |||||||||||||
Insurance income | 4,250 | 3,618 | 13,679 | 11,995 | |||||||||||||
Trust and investment income | 4,288 | 3,954 | 12,786 | 12,476 | |||||||||||||
Deposit account service charges | 4,516 | 3,833 | 12,192 | 10,817 | |||||||||||||
Lease (loss) income | (66) | 1,725 | 2,730 | 2,931 | |||||||||||||
Bank owned life insurance income | 1,375 | 694 | 2,924 | 1,922 | |||||||||||||
Mortgage banking income | 237 | 328 | 740 | 1,116 | |||||||||||||
Net loss on asset disposals and other transactions | (307) | (35) | (2,218) | (314) | |||||||||||||
Net (loss) gain on investment securities | (7) | 21 | (2,108) | 107 | |||||||||||||
Other non-interest income | 2,452 | 967 | 4,179 | 2,819 | |||||||||||||
Total non-interest income | 23,204 | 20,366 | 63,279 | 59,802 | |||||||||||||
Non-interest expense: | |||||||||||||||||
Salaries and employee benefit costs | 36,608 | 28,618 | 106,661 | 83,932 | |||||||||||||
Net occupancy and equipment expense | 5,501 | 4,813 | 15,836 | 14,669 | |||||||||||||
Professional fees | 3,456 | 2,832 | 13,775 | 8,784 | |||||||||||||
Data processing and software expense | 6,288 | 3,279 | 15,578 | 9,228 | |||||||||||||
Amortization of other intangible assets | 3,280 | 2,023 | 7,951 | 5,765 | |||||||||||||
Electronic banking expense | 1,836 | 2,648 | 5,159 | 8,134 | |||||||||||||
Marketing expense | 1,267 | 1,136 | 3,554 | 2,991 | |||||||||||||
Federal Deposit Insurance Corporation ("FDIC") insurance expense | 1,260 | 709 | 3,525 | 2,921 | |||||||||||||
Franchise tax expense | 772 | 1,075 | 2,678 | 2,941 | |||||||||||||
Communication expense | 752 | 599 | 2,089 | 1,873 | |||||||||||||
Other loan expenses | 856 | 511 | 2,133 | 1,788 | |||||||||||||
Other non-interest expense | 9,820 | 4,010 | 19,859 | 10,755 | |||||||||||||
Total non-interest expense | 71,696 | 52,253 | 198,798 | 153,781 | |||||||||||||
Income before income taxes | 40,729 | 33,388 | 101,597 | 94,661 | |||||||||||||
Income tax expense | 8,847 | 7,410 | 22,059 | 20,218 | |||||||||||||
Net income | $ | 31,882 | $ | 25,978 | $ | 79,538 | $ | 74,443 | |||||||||
Earnings per common share - basic | $ | 0.91 | $ | 0.93 | $ | 2.49 | $ | 2.65 | |||||||||
Earnings per common share - diluted | $ | 0.90 | $ | 0.92 | $ | 2.47 | $ | 2.65 | |||||||||
Weighted-average number of common shares outstanding - basic | 34,818,346 | 27,865,416 | 31,771,061 | 27,929,720 | |||||||||||||
Weighted-average number of common shares outstanding - diluted | 35,061,897 | 27,973,255 | 31,977,486 | 28,009,263 | |||||||||||||
Cash dividends declared | $ | 13,793 | $ | 10,753 | $ | 37,940 | $ | 31,686 | |||||||||
Cash dividends declared per common share | $ | 0.39 | $ | 0.38 | $ | 1.16 | $ | 1.12 |
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2023 | 2022 | |||||||||||||
Net income | $ | 31,882 | $ | 25,978 | $ | 79,538 | $ | 74,443 | |||||||||
Other comprehensive loss: | |||||||||||||||||
Available-for-sale investment securities: | |||||||||||||||||
Gross unrealized holding loss arising during the period | (34,330) | (57,911) | (26,002) | (172,195) | |||||||||||||
Related tax benefit | 7,671 | 13,484 | 6,178 | 40,170 | |||||||||||||
Reclassification adjustment for net loss (gain) included in net income | 7 | (21) | 2,108 | (107) | |||||||||||||
Related tax benefit (expense) | 3 | 5 | (492) | 25 | |||||||||||||
Net effect on other comprehensive loss | (26,649) | (44,443) | (18,208) | (132,107) | |||||||||||||
Defined benefit plan: | |||||||||||||||||
Net (loss) gain arising during the period | (244) | 203 | (244) | 264 | |||||||||||||
Related tax benefit (expense) | 57 | (48) | 57 | (62) | |||||||||||||
Amortization of unrecognized loss and service cost on benefit plans | — | 23 | 9 | 61 | |||||||||||||
Related tax benefit | — | (5) | (2) | (14) | |||||||||||||
Reclassification from accumulated other comprehensive income ("AOCI") | 2,424 | 139 | 2,424 | 139 | |||||||||||||
Related tax benefit | (566) | (32) | (566) | (32) | |||||||||||||
Net effect on other comprehensive loss | 1,671 | 280 | 1,678 | 356 | |||||||||||||
Cash flow hedges: | |||||||||||||||||
Net gain (loss) arising during the period | 118 | 3,388 | (165) | 10,948 | |||||||||||||
Related tax (expense) benefit | (16) | (789) | 35 | (2,501) | |||||||||||||
Net effect on other comprehensive loss | 102 | 2,599 | (130) | 8,447 | |||||||||||||
Total other comprehensive loss, net of tax | (24,876) | (41,564) | (16,660) | (123,304) | |||||||||||||
Total comprehensive income (loss) | $ | 7,006 | $ | (15,586) | $ | 62,878 | $ | (48,861) |
Accumulated Other Comprehensive Loss | Total Stockholders' Equity | ||||||||||||||||
Common Shares | Retained Earnings | Treasury Stock | |||||||||||||||
(Dollars in thousands) | |||||||||||||||||
Balance, June 30, 2023 | $ | 862,960 | $ | 289,445 | $ | (118,920) | $ | (34,578) | $ | 998,907 | |||||||
Net income | — | 31,882 | — | — | 31,882 | ||||||||||||
Other comprehensive loss, excluding pension termination settlement, net of tax | — | — | (26,734) | — | (26,734) | ||||||||||||
Pension termination settlement, net of tax | 1,858 | 1,858 | |||||||||||||||
Cash dividends declared | — | (13,793) | — | (13,793) | |||||||||||||
Reissuance of treasury stock for common share awards | (314) | — | — | 314 | — | ||||||||||||
Repurchase of treasury stock in connection with employee incentive program and compensation plan for Boards of Directors | — | — | — | (391) | (391) | ||||||||||||
Common shares issued under dividend reinvestment plan | 284 | — | — | — | 284 | ||||||||||||
Common shares issued under compensation plan for Boards of Directors | 6 | — | — | 133 | 139 | ||||||||||||
Common shares issued under employee stock purchase plan | — | — | — | (7) | (7) | ||||||||||||
Stock-based compensation | 1,074 | — | — | — | 1,074 | ||||||||||||
Balance, September 30, 2023 | $ | 864,010 | $ | 307,534 | $ | (143,796) | $ | (34,529) | $ | 993,219 |
Accumulated Other Comprehensive Loss | Total Stockholders' Equity | ||||||||||||||||
Common Shares | Retained Earnings | Treasury Stock | |||||||||||||||
(Dollars in thousands) | |||||||||||||||||
Balance, December 31, 2022 | $ | 686,450 | $ | 265,936 | $ | (127,136) | $ | (39,922) | $ | 785,328 | |||||||
Net income | — | 79,538 | — | — | 79,538 | ||||||||||||
Other comprehensive loss excluding pension termination settlement, net of tax | — | — | (18,518) | — | (18,518) | ||||||||||||
Pension termination settlement, net of tax | 1,858 | 1,858 | |||||||||||||||
Cash dividends declared | — | (37,940) | — | — | (37,940) | ||||||||||||
Reissuance of treasury stock for common share awards | (5,724) | — | — | 5,724 | — | ||||||||||||
Reissuance of treasury stock for deferred compensation plan for Boards of Directors | — | — | — | 115 | 115 | ||||||||||||
Repurchase of treasury stock in connection with employee incentive program and compensation plan for Boards of Directors | — | — | — | (1,445) | (1,445) | ||||||||||||
Common shares issued under dividend reinvestment plan | 1,036 | — | — | — | 1,036 | ||||||||||||
Common shares issued under compensation plan for Boards of Directors | 25 | — | — | 385 | 410 | ||||||||||||
Common shares issued under employee stock purchase plan | 61 | — | — | 614 | 675 | ||||||||||||
Stock-based compensation | 4,233 | — | — | — | 4,233 | ||||||||||||
Issuance of common shares related to merger with Limestone Bancorp, Inc. | 177,929 | — | — | — | 177,929 | ||||||||||||
Balance, September 30, 2023 | $ | 864,010 | $ | 307,534 | $ | (143,796) | $ | (34,529) | $ | 993,219 |
Accumulated Other Comprehensive Loss | Total Stockholders' Equity | ||||||||||||||||
Common Shares | Retained Earnings | Treasury Stock | |||||||||||||||
(Dollars in thousands) | |||||||||||||||||
Balance, June 30, 2022 | $ | 684,416 | $ | 234,608 | $ | (93,359) | $ | (38,841) | $ | 786,824 | |||||||
Net income | — | 25,978 | — | — | 25,978 | ||||||||||||
Other comprehensive loss, net of tax | — | — | (41,564) | — | (41,564) | ||||||||||||
Cash dividends declared | — | (10,753) | — | — | (10,753) | ||||||||||||
Reissuance of treasury stock for common share awards | (219) | — | — | 219 | — | ||||||||||||
Repurchase of treasury stock in connection with employee incentive program and compensation plan for Boards of Directors | — | — | — | (235) | (235) | ||||||||||||
Common shares repurchased under share repurchase program then in effect | — | — | — | (1,168) | (1,168) | ||||||||||||
Common shares issued under dividend reinvestment plan | 320 | — | — | — | 320 | ||||||||||||
Common shares issued under compensation plan for Boards of Directors | 20 | — | — | 106 | 126 | ||||||||||||
Common shares issued under employee stock purchase plan | 34 | — | — | 169 | 203 | ||||||||||||
Stock-based compensation | 780 | — | — | — | 780 | ||||||||||||
Balance, September 30, 2022 | $ | 685,351 | $ | 249,833 | $ | (134,923) | $ | (39,750) | $ | 760,511 |
Accumulated Other Comprehensive Loss | Total Stockholders' Equity | ||||||||||||||||
Common Shares | Retained Earnings | Treasury Stock | |||||||||||||||
(Dollars in thousands) | |||||||||||||||||
Balance, December 31, 2021 | $ | 686,282 | $ | 207,076 | $ | (11,619) | $ | (36,714) | $ | 845,025 | |||||||
Net income | — | 74,443 | — | — | 74,443 | ||||||||||||
Other comprehensive loss, net of tax | — | — | (123,304) | — | (123,304) | ||||||||||||
Cash dividends declared | — | (31,686) | — | — | (31,686) | ||||||||||||
Reissuance of treasury stock for common share awards | (4,944) | — | — | 4,944 | — | ||||||||||||
Reissuance of treasury stock for deferred compensation plan for Boards of Directors | — | — | — | 78 | 78 | ||||||||||||
Repurchase of treasury stock in connection with employee incentive program and compensation plan for Boards of Directors | — | — | — | (1,671) | (1,671) | ||||||||||||
Common shares repurchased under share repurchase program then in effect | — | — | — | (7,155) | (7,155) | ||||||||||||
Common shares issued under dividend reinvestment plan | 921 | — | — | — | 921 | ||||||||||||
Common shares issued under compensation plan for Boards of Directors | 64 | — | — | 314 | 378 | ||||||||||||
Common shares issued under employee stock purchase plan | 95 | — | — | 454 | 549 | ||||||||||||
Stock-based compensation | 2,933 | — | — | — | 2,933 | ||||||||||||
Balance, September 30, 2022 | $ | 685,351 | $ | 249,833 | $ | (134,923) | $ | (39,750) | $ | 760,511 |
Nine Months Ended | ||||||||
September 30, | ||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||
Net cash provided by operating activities | $ | 113,085 | $ | 102,500 | ||||
Investing activities: | ||||||||
Available-for-sale investment securities: | ||||||||
Purchases | (33,380) | (237,930) | ||||||
Proceeds from sales | 166,919 | 8,730 | ||||||
Proceeds from principal payments, calls and prepayments | 115,963 | 155,070 | ||||||
Held-to-maturity investment securities: | ||||||||
Purchases | (187,487) | (51,060) | ||||||
Proceeds from principal payments | 72,396 | 16,080 | ||||||
Other investment securities: | ||||||||
Purchases | (24,768) | (11,110) | ||||||
Proceeds from sales | 15,681 | 5,885 | ||||||
Net (increase) decrease in loans held for investment | (285,202) | 36,158 | ||||||
Net expenditures for premises and equipment | (10,620) | (7,008) | ||||||
Proceeds from sales of other real estate owned | 129 | 572 | ||||||
Purchase of bank owned life insurance | — | (30,000) | ||||||
Proceeds from bank owned life insurance contracts | — | 689 | ||||||
Business acquisitions, net of cash received (paid) | 92,952 | (85,791) | ||||||
Investment in limited partnership and tax credit funds | (1,699) | (1,857) | ||||||
Net cash used in investing activities | (79,116) | (201,572) | ||||||
Financing activities: | ||||||||
Net decrease in non-interest-bearing deposits | (283,034) | (5,469) | ||||||
Net increase in interest-bearing deposits | 369,629 | 8,919 | ||||||
Net increase (decrease) in short-term borrowings | 25,299 | (37,916) | ||||||
Proceeds from long-term borrowings | 70,085 | 19,001 | ||||||
Payments on long-term borrowings | (32,515) | (116,354) | ||||||
Cash dividends paid | (37,899) | (31,704) | ||||||
Purchase of treasury stock under share repurchase program | — | (7,155) | ||||||
Purchase of treasury stock in connection with employee incentive program and compensation plan for Boards of Directors to be held as treasury stock | (1,445) | (1,671) | ||||||
Proceeds from issuance of common shares | 998 | 878 | ||||||
Net cash provided by (used in) financing activities | 111,118 | (171,471) | ||||||
Net increase (decrease) in cash and cash equivalents | 145,087 | (270,543) | ||||||
Cash and cash equivalents at beginning of period | 154,022 | 415,727 | ||||||
Cash and cash equivalents at end of period | $ | 299,109 | $ | 145,184 | ||||
Supplemental cash flow information: | ||||||||
Interest paid | $ | 57,033 | $ | 11,006 | ||||
Income taxes paid | 29,636 | 1,947 | ||||||
Supplemental noncash disclosures: | ||||||||
Transfers from total loans to other real estate owned | 31 | 55 | ||||||
Noncash recognition of new leases | 4,428 | 27 |
Recurring Fair Value Measurements at Reporting Date | |||||||||||||||||||||||
September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||
(Dollars in thousands) | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | |||||||||||||||||
Assets: | |||||||||||||||||||||||
Available-for-sale investment securities: | |||||||||||||||||||||||
Obligations of: | |||||||||||||||||||||||
U.S. Treasury and government agencies | $ | 42,466 | $ | — | $ | — | $ | 152,422 | $ | — | $ | — | |||||||||||
U.S. government sponsored agencies | — | 103,932 | — | — | 88,115 | — | |||||||||||||||||
States and political subdivisions | — | 220,460 | — | — | 225,882 | — | |||||||||||||||||
Residential mortgage-backed securities | — | 593,104 | — | — | 604,653 | — | |||||||||||||||||
Commercial mortgage-backed securities | — | 50,840 | — | — | 50,049 | — | |||||||||||||||||
Bank-issued trust preferred securities | — | 5,927 | 1,852 | — | 10,278 | — | |||||||||||||||||
Total available-for-sale securities | $ | 42,466 | $ | 974,263 | $ | 1,852 | $ | 152,422 | $ | 978,977 | $ | — | |||||||||||
Equity investment securities (a) | 155 | 239 | — | 147 | 199 | — | |||||||||||||||||
Derivative assets (b) | — | 34,709 | — | — | 34,123 | — | |||||||||||||||||
Liabilities: | |||||||||||||||||||||||
Derivative liabilities (c) | $ | — | $ | 29,491 | $ | — | $ | — | $ | 28,529 | $ | — |
Non-Recurring Fair Value Measurements at Reporting Date | |||||||||||||||||
September 30, 2023 | December 31, 2022 | ||||||||||||||||
(Dollars in thousands) | Level 2 | Level 3 | Level 2 | Level 3 | |||||||||||||
Assets: | |||||||||||||||||
Collateral dependent loans | $ | — | $ | 508 | $ | — | $ | 10,354 | |||||||||
Loans held for sale (a) | $ | 1,443 | $ | — | $ | 1,254 | $ | — | |||||||||
Other real estate owned | $ | — | $ | 32 | $ | — | $ | 55 | |||||||||
Fair Value Measurements of Other Financial Instruments | ||||||||||||||||||||
(Dollars in thousands) | Fair Value Hierarchy Level | September 30, 2023 | December 31, 2022 | |||||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||||||
Assets: | ||||||||||||||||||||
Cash and cash equivalents | 1 | $ | 299,109 | $ | 299,109 | $ | 154,022 | $ | 154,022 | |||||||||||
Held-to-maturity investment securities: | ||||||||||||||||||||
Obligations of: | ||||||||||||||||||||
U.S. government sponsored agencies | 2 | 174,699 | 160,985 | 132,366 | 123,020 | |||||||||||||||
States and political subdivisions (a) | 2 | 144,728 | 104,810 | 145,263 | 108,776 | |||||||||||||||
Residential mortgage-backed securities | 2 | 248,627 | 218,970 | 176,215 | 157,998 | |||||||||||||||
Commercial mortgage-backed securities | 2 | 102,845 | 85,123 | 101,861 | 85,354 | |||||||||||||||
Commercial mortgage-backed securities | 3 | 4,748 | — | 4,748 | 3,361 | |||||||||||||||
Total held-to-maturity securities | 675,647 | 569,888 | 560,453 | 478,509 | ||||||||||||||||
Other investment securities: | ||||||||||||||||||||
Other investment securities at cost: | ||||||||||||||||||||
Federal Home Loan Bank ("FHLB") stock | N/A | 33,808 | 33,808 | 26,605 | 26,605 | |||||||||||||||
Federal Reserve Bank ("FRB") stock | N/A | 26,897 | 26,897 | 21,231 | 21,231 | |||||||||||||||
Banker's Bank of Kentucky ("BBKY") stock | N/A | 445 | 445 | 355 | 355 | |||||||||||||||
Total other investment securities at cost | 61,150 | 61,150 | 48,191 | 48,191 | ||||||||||||||||
Other investment securities at fair value: | ||||||||||||||||||||
Nonqualified deferred compensation (b) | 1 | 2,744 | 2,744 | 2,048 | 2,048 | |||||||||||||||
Other investment securities (c) | 2 | 2,044 | 2,044 | 1,024 | 1,024 | |||||||||||||||
Total other investment securities | 65,938 | 65,938 | 51,263 | 51,263 | ||||||||||||||||
Loans and leases, net of deferred fees and costs (d) | 3 | 6,084,390 | 5,808,484 | 4,707,150 | 4,516,695 | |||||||||||||||
Bank owned life insurance | 2 | 139,554 | 139,554 | 105,292 | 105,292 | |||||||||||||||
Liabilities: | ||||||||||||||||||||
Deposits | 2 | $ | 7,037,518 | $ | 5,992,880 | $ | 5,716,941 | $ | 4,682,491 | |||||||||||
Short-term borrowings | 2 | 585,437 | 595,045 | 500,138 | 504,584 | |||||||||||||||
Long-term borrowings | 2 | 173,312 | 176,156 | 101,093 | 101,992 |
(Dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||
September 30, 2023 | ||||||||||||||
Obligations of: | ||||||||||||||
U.S. Treasury and government agencies | $ | 45,207 | $ | — | $ | (2,741) | $ | 42,466 | ||||||
U.S. government sponsored agencies | 118,148 | — | (14,216) | 103,932 | ||||||||||
States and political subdivisions | 263,001 | 6 | (42,547) | 220,460 | ||||||||||
Residential mortgage-backed securities | 714,501 | 725 | (122,122) | 593,104 | ||||||||||
Commercial mortgage-backed securities | 62,584 | — | (11,744) | 50,840 | ||||||||||
Bank-issued trust preferred securities | 8,353 | 1 | (575) | 7,779 | ||||||||||
Total available-for-sale securities | $ | 1,211,794 | $ | 732 | $ | (193,945) | $ | 1,018,581 | ||||||
December 31, 2022 | ||||||||||||||
Obligations of: | ||||||||||||||
U.S. Treasury and government agencies | $ | 158,473 | $ | — | $ | (6,051) | $ | 152,422 | ||||||
U.S. government sponsored agencies | 101,753 | 18 | (13,656) | 88,115 | ||||||||||
States and political subdivisions | 261,612 | 12 | (35,742) | 225,882 | ||||||||||
Residential mortgage-backed securities | 707,025 | 1,017 | (103,389) | 604,653 | ||||||||||
Commercial mortgage-backed securities | 61,091 | — | (11,042) | 50,049 | ||||||||||
Bank-issued trust preferred securities | 10,765 | 57 | (544) | 10,278 | ||||||||||
Total available-for-sale securities | $ | 1,300,719 | $ | 1,104 | $ | (170,424) | $ | 1,131,399 |
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2023 | 2022 | |||||||||||||
Gross gains realized | $ | 1,101 | $ | 29 | $ | 1,191 | $ | 189 | |||||||||
Gross losses realized | (1,108) | (8) | (3,299) | (82) | |||||||||||||
Net (loss) gain realized | $ | (7) | $ | 21 | $ | (2,108) | $ | 107 |
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||||||||||
(Dollars in thousands) | Fair Value | Unrealized Loss | No. of Securities | Fair Value | Unrealized Loss | No. of Securities | Fair Value | Unrealized Loss | ||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||
Obligations of: | ||||||||||||||||||||||||||||||||
U.S. Treasury and government agencies | $ | 15,992 | $ | 374 | 19 | $ | 26,476 | $ | 2,367 | 12 | $ | 42,468 | $ | 2,741 | ||||||||||||||||||
U.S. government sponsored agencies | 29,514 | 450 | 17 | 74,418 | 13,766 | 17 | 103,932 | 14,216 | ||||||||||||||||||||||||
States and political subdivisions | 47,093 | 3,358 | 106 | 170,282 | 39,189 | 156 | 217,375 | 42,547 | ||||||||||||||||||||||||
Residential mortgage-backed securities | 68,958 | 4,928 | 85 | 519,488 | 117,194 | 238 | 588,446 | 122,122 | ||||||||||||||||||||||||
Commercial mortgage-backed securities | 7,851 | 344 | 9 | 42,767 | 11,400 | 21 | 50,618 | 11,744 | ||||||||||||||||||||||||
Bank-issued trust preferred securities | — | — | — | 3,925 | 575 | 2 | 3,925 | 575 | ||||||||||||||||||||||||
Total | $ | 169,408 | $ | 9,454 | 236 | $ | 837,356 | $ | 184,491 | 446 | $ | 1,006,764 | $ | 193,945 | ||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||||||||
Obligations of: | ||||||||||||||||||||||||||||||||
U.S. Treasury and government agencies | $ | 112,730 | $ | 2,772 | 13 | $ | 39,692 | $ | 3,279 | 11 | $ | 152,422 | $ | 6,051 | ||||||||||||||||||
U.S. government sponsored agencies | 15,166 | 249 | 17 | 66,706 | 13,407 | 18 | 81,872 | 13,656 | ||||||||||||||||||||||||
States and political subdivisions | 60,324 | 714 | 114 | 156,900 | 35,028 | 117 | 217,224 | 35,742 | ||||||||||||||||||||||||
Residential mortgage-backed securities | 104,959 | 8,087 | 105 | 488,452 | 95,302 | 139 | 593,411 | 103,389 | ||||||||||||||||||||||||
Commercial mortgage-backed securities | 1,874 | 129 | 2 | 48,175 | 10,913 | 21 | 50,049 | 11,042 | ||||||||||||||||||||||||
Bank-issued trust preferred securities | 4,400 | 100 | 3 | 3,556 | 444 | 2 | 7,956 | 544 | ||||||||||||||||||||||||
Total | $ | 299,453 | $ | 12,051 | 254 | $ | 803,481 | $ | 158,373 | 308 | $ | 1,102,934 | $ | 170,424 |
(Dollars in thousands) | Within 1 Year | 1 to 5 Years | 5 to 10 Years | Over 10 Years | Total | ||||||||||||
Amortized cost | |||||||||||||||||
Obligations of: | |||||||||||||||||
U.S. Treasury and government agencies | $ | — | $ | 30,703 | $ | 8,439 | $ | 6,065 | $ | 45,207 | |||||||
U.S. government sponsored agencies | 7,929 | 60,184 | 32,335 | 17,700 | 118,148 | ||||||||||||
States and political subdivisions | 18,785 | 52,478 | 66,632 | 125,106 | 263,001 | ||||||||||||
Residential mortgage-backed securities | 1 | 4,052 | 61,904 | 648,544 | 714,501 | ||||||||||||
Commercial mortgage-backed securities | 1,628 | 12,583 | 27,254 | 21,119 | 62,584 | ||||||||||||
Bank-issued trust preferred securities | — | 3,000 | 3,500 | 1,853 | 8,353 | ||||||||||||
Total available-for-sale securities | $ | 28,343 | $ | 163,000 | $ | 200,064 | $ | 820,387 | $ | 1,211,794 | |||||||
Fair value | |||||||||||||||||
Obligations of: | |||||||||||||||||
U.S. Treasury and government agencies | $ | — | $ | 28,284 | $ | 8,242 | $ | 5,940 | $ | 42,466 | |||||||
U.S. government sponsored agencies | 7,858 | 54,328 | 26,545 | 15,201 | 103,932 | ||||||||||||
States and political subdivisions | 18,554 | 48,537 | 54,148 | 99,221 | 220,460 | ||||||||||||
Residential mortgage-backed securities | 1 | 3,845 | 54,760 | 534,498 | 593,104 | ||||||||||||
Commercial mortgage-backed securities | 1,621 | 11,195 | 21,986 | 16,038 | 50,840 | ||||||||||||
Bank-issued trust preferred securities | — | 2,942 | 2,984 | 1,853 | 7,779 | ||||||||||||
Total available-for-sale securities | $ | 28,034 | $ | 149,131 | $ | 168,665 | $ | 672,751 | $ | 1,018,581 | |||||||
Total weighted-average yield | 2.77 | % | 2.27 | % | 2.10 | % | 2.29 | % | 2.27 | % |
(Dollars in thousands) | Amortized Cost | Allowance for Credit Losses | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
September 30, 2023 | |||||||||||||||||
Obligations of: | |||||||||||||||||
U.S. government sponsored agencies | $ | 174,699 | $ | — | $ | — | $ | (13,714) | $ | 160,985 | |||||||
States and political subdivisions | 144,728 | (238) | 84 | (39,764) | 104,810 | ||||||||||||
Residential mortgage-backed securities | 248,627 | — | 85 | (29,742) | 218,970 | ||||||||||||
Commercial mortgage-backed securities | 107,593 | — | — | (22,470) | 85,123 | ||||||||||||
Total held-to-maturity securities | $ | 675,647 | $ | (238) | $ | 169 | $ | (105,690) | $ | 569,888 | |||||||
December 31, 2022 | |||||||||||||||||
Obligations of: | |||||||||||||||||
U.S. government sponsored agencies | $ | 132,366 | $ | — | $ | 130 | $ | (9,476) | $ | 123,020 | |||||||
States and political subdivisions | 145,263 | (241) | 162 | (36,408) | 108,776 | ||||||||||||
Residential mortgage-backed securities | 176,215 | — | 244 | (18,461) | 157,998 | ||||||||||||
Commercial mortgage-backed securities | 106,609 | — | — | (17,894) | 88,715 | ||||||||||||
Total held-to-maturity securities | $ | 560,453 | $ | (241) | $ | 536 | $ | (82,239) | $ | 478,509 |
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||||||||||
(Dollars in thousands) | Fair Value | Unrealized Loss | No. of Securities | Fair Value | Unrealized Loss | No. of Securities | Fair Value | Unrealized Loss | ||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||
Obligations of: | ||||||||||||||||||||||||||||||||
U.S. government sponsored agencies | $ | 111,592 | $ | 3,708 | 22 | 49,393 | 10,006 | 16 | $ | 160,985 | $ | 13,714 | ||||||||||||||||||||
States and political subdivisions | — | — | — | 101,560 | 39,764 | 67 | 101,560 | 39,764 | ||||||||||||||||||||||||
Residential mortgage-backed securities | 130,966 | 9,176 | 38 | 80,612 | 20,566 | 26 | 211,578 | 29,742 | ||||||||||||||||||||||||
Commercial mortgage-backed securities | 21,396 | 3,599 | 8 | 63,727 | 18,871 | 30 | 85,123 | 22,470 | ||||||||||||||||||||||||
Total | $ | 263,954 | $ | 16,483 | 68 | $ | 295,292 | $ | 89,207 | 139 | $ | 559,246 | $ | 105,690 | ||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||||||||
Obligations of: | ||||||||||||||||||||||||||||||||
U.S. government sponsored agencies | $ | 59,905 | $ | 651 | 17 | 29,306 | 8,825 | 9 | $ | 89,211 | $ | 9,476 | ||||||||||||||||||||
States and political subdivisions | 3,590 | 1,072 | 3 | 101,863 | 35,336 | 64 | 105,453 | 36,408 | ||||||||||||||||||||||||
Residential mortgage-backed securities | 71,582 | 2,904 | 21 | 72,862 | 15,557 | 18 | 144,444 | 18,461 | ||||||||||||||||||||||||
Commercial mortgage-backed securities | 26,869 | 650 | 8 | 61,846 | 17,244 | 29 | 88,715 | 17,894 | ||||||||||||||||||||||||
Total | $ | 161,946 | $ | 5,277 | 49 | $ | 265,877 | $ | 76,962 | 120 | $ | 427,823 | $ | 82,239 |
(Dollars in thousands) | Within 1 Year | 1 to 5 Years | 5 to 10 Years | Over 10 Years | Total | ||||||||||||
Amortized cost | |||||||||||||||||
Obligations of: | |||||||||||||||||
U.S. government sponsored agencies | 4,629 | $ | 18,660 | $ | 67,032 | $ | 84,378 | $ | 174,699 | ||||||||
States and political subdivisions | — | 5,218 | 9,392 | 130,118 | 144,728 | ||||||||||||
Residential mortgage-backed securities | — | 646 | 4,453 | 243,528 | 248,627 | ||||||||||||
Commercial mortgage-backed securities | 6,562 | 9,466 | 37,564 | 54,001 | 107,593 | ||||||||||||
Total held-to-maturity securities | $ | 11,191 | $ | 33,990 | $ | 118,441 | $ | 512,025 | $ | 675,647 | |||||||
Fair value | |||||||||||||||||
Obligations of: | |||||||||||||||||
U.S. government sponsored agencies | 4,584 | $ | 17,800 | $ | 65,196 | $ | 73,405 | $ | 160,985 | ||||||||
States and political subdivisions | — | 5,157 | 7,706 | 91,947 | 104,810 | ||||||||||||
Residential mortgage-backed securities | — | 626 | 3,736 | 214,608 | 218,970 | ||||||||||||
Commercial mortgage-backed securities | 6,474 | 7,793 | 30,487 | 40,369 | 85,123 | ||||||||||||
Total held-to-maturity securities | $ | 11,058 | $ | 31,376 | $ | 107,125 | $ | 420,329 | $ | 569,888 | |||||||
Total weighted-average yield | 2.32 | % | 1.64 | % | 4.04 | % | 3.43 | % | 3.43 | % |
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | ||||||
FHLB stock | $ | 33,808 | $ | 26,605 | ||||
FRB stock | 26,897 | 21,231 | ||||||
Nonqualified deferred compensation | 2,744 | 2,048 | ||||||
Equity investment securities | 394 | 346 | ||||||
Other investment securities | 2,489 | 1,379 | ||||||
Total other investment securities | $ | 66,332 | $ | 51,609 |
Carrying Amount | |||||||||||
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | |||||||||
Securing public and trust department deposits, and repurchase agreements: | |||||||||||
Available-for-sale | $ | 745,164 | $ | 779,244 | |||||||
Held-to-maturity | 523,317 | 312,921 | |||||||||
Securing additional borrowing capacity at the FHLB and the FRB: | |||||||||||
Available-for-sale | 3,520 | 3,972 | |||||||||
Held-to-maturity | 1,254 | 128,870 | |||||||||
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | ||||||
Construction | $ | 374,016 | $ | 246,941 | ||||
Commercial real estate, other | 2,189,984 | 1,423,518 | ||||||
Commercial and industrial | 1,128,809 | 892,634 | ||||||
Premium finance | 189,251 | 159,197 | ||||||
Leases | 402,635 | 345,131 | ||||||
Residential real estate | 791,965 | 723,360 | ||||||
Home equity lines of credit | 203,940 | 177,858 | ||||||
Consumer, indirect | 668,371 | 629,426 | ||||||
Consumer, direct | 134,562 | 108,363 | ||||||
Deposit account overdrafts | 857 | 722 | ||||||
Total loans, at amortized cost | $ | 6,084,390 | $ | 4,707,150 |
September 30, 2023 | December 31, 2022 | ||||||||||||||||
(Dollars in thousands) | Nonaccrual (a) | Accruing Loans 90+ Days Past Due | Nonaccrual (a) | Accruing Loans 90+ Days Past Due | |||||||||||||
Construction | $ | — | $ | — | $ | 12 | $ | — | |||||||||
Commercial real estate, other | 3,661 | 487 | 12,121 | 167 | |||||||||||||
Commercial and industrial | 3,116 | 67 | 3,462 | 130 | |||||||||||||
Premium finance | — | 1,581 | — | 504 | |||||||||||||
Leases | 7,929 | 6,007 | 3,178 | 3,041 | |||||||||||||
Residential real estate | 8,454 | 736 | 9,496 | 917 | |||||||||||||
Home equity lines of credit | 1,026 | 177 | 820 | 58 | |||||||||||||
Consumer, indirect | 1,904 | 47 | 2,176 | — | |||||||||||||
Consumer, direct | 97 | 15 | 208 | 25 | |||||||||||||
Total loans, at amortized cost | $ | 26,187 | $ | 9,117 | $ | 31,473 | $ | 4,842 |
Loans Past Due | Current Loans | Total Loans | ||||||||||||||||||
(Dollars in thousands) | 30 - 59 days | 60 - 89 days | 90 + Days | Total | ||||||||||||||||
September 30, 2023 | ||||||||||||||||||||
Construction | $ | — | $ | — | $ | — | $ | — | $ | 374,016 | $ | 374,016 | ||||||||
Commercial real estate, other | 1,059 | 322 | 2,970 | 4,351 | 2,185,633 | 2,189,984 | ||||||||||||||
Commercial and industrial | 733 | 2,513 | 3,171 | 6,417 | 1,122,392 | 1,128,809 | ||||||||||||||
Premium finance | 781 | 686 | 1,581 | 3,048 | 186,203 | 189,251 | ||||||||||||||
Leases | 4,057 | 9,036 | 13,937 | 27,030 | 375,605 | 402,635 | ||||||||||||||
Residential real estate | 3,286 | 2,924 | 4,091 | 10,301 | 781,664 | 791,965 | ||||||||||||||
Home equity lines of credit | 1,637 | 239 | 795 | 2,671 | 201,269 | 203,940 | ||||||||||||||
Consumer, indirect | 5,663 | 1,090 | 816 | 7,569 | 660,802 | 668,371 | ||||||||||||||
Consumer, direct | 441 | 96 | 53 | 590 | 133,972 | 134,562 | ||||||||||||||
Deposit account overdrafts | — | — | — | — | 857 | 857 | ||||||||||||||
Total loans, at amortized cost | $ | 17,657 | $ | 16,906 | $ | 27,414 | $ | 61,977 | $ | 6,022,413 | $ | 6,084,390 | ||||||||
December 31, 2022 | ||||||||||||||||||||
Construction | $ | 196 | $ | 161 | $ | 9 | $ | 366 | $ | 246,575 | $ | 246,941 | ||||||||
Commercial real estate, other | 2,279 | 1,051 | 10,370 | 13,700 | 1,409,818 | 1,423,518 | ||||||||||||||
Commercial and industrial | 2,522 | 289 | 3,449 | 6,260 | 886,374 | 892,634 | ||||||||||||||
Premium finance | 646 | 816 | 504 | 1,966 | 157,231 | 159,197 | ||||||||||||||
Leases | 6,074 | 1,921 | 6,218 | 14,213 | 330,918 | 345,131 | ||||||||||||||
Residential real estate | 10,113 | 2,128 | 5,519 | 17,760 | 705,600 | 723,360 | ||||||||||||||
Home equity lines of credit | 987 | 149 | 552 | 1,688 | 176,170 | 177,858 | ||||||||||||||
Consumer, indirect | 5,866 | 1,048 | 921 | 7,835 | 621,591 | 629,426 | ||||||||||||||
Consumer, direct | 703 | 70 | 108 | 881 | 107,482 | 108,363 | ||||||||||||||
Deposit account overdrafts | — | — | — | — | 722 | 722 | ||||||||||||||
Total loans, at amortized cost | $ | 29,386 | $ | 7,633 | $ | 27,650 | $ | 64,669 | $ | 4,642,481 | $ | 4,707,150 |
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | ||||||
Loans pledged to FHLB | $ | 1,245,235 | $ | 783,843 | ||||
Loans pledged to FRB | 366,754 | 339,005 |
Term Loans at Amortized Cost by Origination Year | Revolving Loans Converted to Term | ||||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Total Loans | |||||||||||||||||||||
Construction | |||||||||||||||||||||||||||||
Pass | $ | 49,218 | $ | 166,000 | $ | 103,935 | $ | 28,902 | $ | 8,931 | $ | 14,073 | $ | — | $ | — | $ | 371,059 | |||||||||||
Special mention | — | — | — | — | — | 125 | — | — | 125 | ||||||||||||||||||||
Substandard | 1,200 | 1,598 | — | — | — | 34 | — | — | 2,832 | ||||||||||||||||||||
Total | 50,418 | 167,598 | 103,935 | 28,902 | 8,931 | 14,232 | — | — | 374,016 | ||||||||||||||||||||
Current period gross charge-offs | — | — | 9 | — | — | — | 9 | ||||||||||||||||||||||
Commercial real estate, other | |||||||||||||||||||||||||||||
Pass | 159,774 | 296,172 | 377,054 | 238,765 | 273,896 | 705,640 | 32,428 | 194 | 2,083,729 | ||||||||||||||||||||
Special mention | 1,000 | 7,374 | 1,950 | 4,303 | 5,178 | 17,863 | 947 | 45 | 38,615 | ||||||||||||||||||||
Substandard | 315 | 1,430 | 7,268 | 10,669 | 2,404 | 44,954 | 590 | — | 67,630 | ||||||||||||||||||||
Doubtful | — | — | — | — | — | 10 | — | — | 10 | ||||||||||||||||||||
Total | 161,089 | 304,976 | 386,272 | 253,737 | 281,478 | 768,467 | 33,965 | 239 | 2,189,984 | ||||||||||||||||||||
Current period gross charge-offs | — | — | — | 39 | — | 279 | 318 | ||||||||||||||||||||||
Commercial and industrial | |||||||||||||||||||||||||||||
Pass | 129,859 | 188,569 | 221,410 | 88,762 | 68,408 | 132,029 | 222,517 | 56 | 1,051,554 | ||||||||||||||||||||
Special mention | 788 | 12,298 | 68 | 9,439 | 2,051 | 8,132 | 13,842 | 7,500 | 46,618 | ||||||||||||||||||||
Substandard | 34 | 6,477 | 5,286 | 5,764 | 1,723 | 6,976 | 4,193 | 142 | 30,453 | ||||||||||||||||||||
Doubtful | — | — | — | — | — | 184 | — | — | 184 | ||||||||||||||||||||
Total | 130,681 | 207,344 | 226,764 | 103,965 | 72,182 | 147,321 | 240,552 | 7,698 | 1,128,809 |
Term Loans at Amortized Cost by Origination Year | Revolving Loans Converted to Term | ||||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Total Loans | |||||||||||||||||||||
Current period gross charge-offs | — | — | — | 13 | — | 198 | 211 | ||||||||||||||||||||||
Premium finance | |||||||||||||||||||||||||||||
Pass | 181,786 | 7,462 | 3 | — | — | — | — | — | 189,251 | ||||||||||||||||||||
Total | 181,786 | 7,462 | 3 | — | — | — | — | — | 189,251 | ||||||||||||||||||||
Current period gross charge-offs | 2 | 76 | 1 | — | — | — | 79 | ||||||||||||||||||||||
Leases | |||||||||||||||||||||||||||||
Pass | 176,044 | 126,255 | 59,878 | 19,171 | 7,122 | 1,786 | — | 390,256 | |||||||||||||||||||||
Special mention | 420 | 1,251 | 1,384 | 76 | 25 | 11 | 3,167 | ||||||||||||||||||||||
Substandard | 1,410 | 3,461 | 3,116 | 483 | 322 | 420 | 9,212 | ||||||||||||||||||||||
Total | 177,874 | 130,967 | 64,378 | 19,730 | 7,469 | 2,217 | — | — | 402,635 | ||||||||||||||||||||
Current period gross charge-offs | 90 | 625 | 850 | 218 | 165 | 30 | 1,978 | ||||||||||||||||||||||
Residential real estate | |||||||||||||||||||||||||||||
Pass | 54,423 | 93,514 | 143,794 | 59,432 | 48,436 | 381,826 | — | — | 781,425 | ||||||||||||||||||||
Special mention | — | — | — | — | — | 111 | — | — | 111 | ||||||||||||||||||||
Substandard | — | 244 | 336 | 141 | 612 | 9,044 | — | — | 10,377 | ||||||||||||||||||||
Loss | — | — | — | — | — | 52 | — | — | 52 | ||||||||||||||||||||
Total | 54,423 | 93,758 | 144,130 | 59,573 | 49,048 | 391,033 | — | — | 791,965 | ||||||||||||||||||||
Current period gross charge-offs | — | — | — | — | — | 150 | 150 | ||||||||||||||||||||||
Home equity lines of credit | |||||||||||||||||||||||||||||
Pass | 29,743 | 43,501 | 33,323 | 20,296 | 14,878 | 60,657 | 80 | 1,292 | 202,478 | ||||||||||||||||||||
Substandard | 81 | 40 | 87 | 21 | 91 | 1,130 | — | — | 1,450 | ||||||||||||||||||||
Loss | — | — | — | — | — | 12 | — | — | 12 | ||||||||||||||||||||
Total | 29,824 | 43,541 | 33,410 | 20,317 | 14,969 | 61,799 | 80 | 1,292 | 203,940 | ||||||||||||||||||||
Current period gross charge-offs | — | — | — | — | — | 106 | 106 | ||||||||||||||||||||||
Consumer, indirect | |||||||||||||||||||||||||||||
Pass | 202,590 | 246,044 | 108,067 | 67,475 | 22,157 | 19,331 | — | — | 665,664 | ||||||||||||||||||||
Substandard | 169 | 704 | 803 | 510 | 211 | 235 | — | — | 2,632 | ||||||||||||||||||||
Loss | 16 | 39 | 9 | 11 | — | — | — | — | 75 | ||||||||||||||||||||
Total | 202,775 | 246,787 | 108,879 | 67,996 | 22,368 | 19,566 | — | — | 668,371 | ||||||||||||||||||||
Current period gross charge-offs | 251 | 1,488 | 665 | 207 | 59 | 126 | 2,796 | ||||||||||||||||||||||
Consumer, direct | |||||||||||||||||||||||||||||
Pass | 54,619 | 41,130 | 20,085 | 9,714 | 3,854 | 4,850 | — | — | 134,252 | ||||||||||||||||||||
Term Loans at Amortized Cost by Origination Year | Revolving Loans Converted to Term | ||||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Total Loans | |||||||||||||||||||||
Substandard | — | 30 | 84 | 45 | 24 | 114 | — | — | 297 | ||||||||||||||||||||
Loss | — | — | — | — | — | 13 | — | — | 13 | ||||||||||||||||||||
Total | 54,619 | 41,160 | 20,169 | 9,759 | 3,878 | 4,977 | — | — | 134,562 | ||||||||||||||||||||
Current period gross charge-offs | 18 | 99 | 32 | 84 | 14 | 27 | 274 | ||||||||||||||||||||||
Deposit account overdrafts | 857 | — | — | — | — | — | — | — | 857 | ||||||||||||||||||||
Current period gross charge-offs | 809 | — | — | — | — | — | 809 | ||||||||||||||||||||||
Total loans, at amortized cost | 1,044,346 | 1,243,593 | 1,087,940 | 563,979 | 460,323 | 1,409,612 | 274,597 | 9,229 | 6,084,390 | ||||||||||||||||||||
Total current period gross charge-offs | $ | 1,170 | $ | 2,288 | $ | 1,557 | $ | 561 | $ | 238 | $ | 916 | $ | 6,730 |
Term Loans at Amortized Cost by Origination Year | |||||||||||||||||||||||||||||
(Dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans | Revolving Loans Converted to Term | Total Loans | ||||||||||||||||||||
Construction | |||||||||||||||||||||||||||||
Pass | $ | 82,143 | $ | 110,719 | $ | 27,893 | $ | 20,223 | $ | 656 | $ | 4,061 | $ | 44 | $ | 81 | $ | 245,739 | |||||||||||
Special mention | — | — | — | — | — | 818 | — | — | 818 | ||||||||||||||||||||
Substandard | — | 2 | — | — | — | 382 | — | — | 384 | ||||||||||||||||||||
Total | 82,143 | 110,721 | 27,893 | 20,223 | 656 | 5,261 | 44 | 81 | 246,941 | ||||||||||||||||||||
Commercial real estate, other | |||||||||||||||||||||||||||||
Pass | 165,282 | 224,727 | 227,799 | 202,877 | 110,564 | 369,578 | 27,300 | 5,217 | 1,328,127 | ||||||||||||||||||||
Special mention | — | 189 | 1,099 | 5,519 | 3,111 | 29,334 | 105 | — | 39,357 | ||||||||||||||||||||
Substandard | — | 8,327 | 2,591 | 1,366 | 1,296 | 42,172 | 216 | 190 | 55,968 | ||||||||||||||||||||
Doubtful | — | — | — | — | — | 66 | — | — | 66 | ||||||||||||||||||||
Total | 165,282 | 233,243 | 231,489 | 209,762 | 114,971 | 441,150 | 27,621 | 5,407 | 1,423,518 | ||||||||||||||||||||
Commercial and industrial | |||||||||||||||||||||||||||||
Pass | 167,937 | 142,615 | 72,573 | 71,497 | 40,229 | 91,853 | 215,116 | 3,722 | 801,820 | ||||||||||||||||||||
Special mention | 10,248 | 14,981 | 11,923 | 2,711 | 236 | 4,877 | 16,235 | — | 61,211 | ||||||||||||||||||||
Substandard | 84 | 9,801 | 3,417 | 2,410 | 1,459 | 3,620 | 8,603 | 611 | 29,394 | ||||||||||||||||||||
Doubtful | — | — | — | — | — | 209 | — | — | 209 | ||||||||||||||||||||
Total | 178,269 | 167,397 | 87,913 | 76,618 | 41,924 | 100,559 | 239,954 | 4,333 | 892,634 | ||||||||||||||||||||
Premium finance | |||||||||||||||||||||||||||||
Pass | 158,778 | 419 | — | — | — | — | — | — | 159,197 | ||||||||||||||||||||
Total | 158,778 | 419 | — | — | — | — | — | — | 159,197 | ||||||||||||||||||||
Leases | |||||||||||||||||||||||||||||
Pass | 191,148 | 90,738 | 34,627 | 15,951 | 3,269 | 1,119 | — | — | 336,852 | ||||||||||||||||||||
Special mention | 1,741 | 2,477 | 140 | 22 | 24 | — | — | — | 4,404 | ||||||||||||||||||||
Substandard | 546 | 1,840 | 571 | 464 | 454 | — | — | — | 3,875 | ||||||||||||||||||||
Total | 193,435 | 95,055 | 35,338 | 16,437 | 3,747 | 1,119 | — | — | 345,131 | ||||||||||||||||||||
Residential real estate |
Term Loans at Amortized Cost by Origination Year | |||||||||||||||||||||||||||||
(Dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans | Revolving Loans Converted to Term | Total Loans | ||||||||||||||||||||
Pass | 78,313 | 138,860 | 58,869 | 42,840 | 28,174 | 364,635 | — | — | 711,691 | ||||||||||||||||||||
Substandard | — | — | 137 | 569 | 563 | 10,302 | — | — | 11,571 | ||||||||||||||||||||
Loss | — | — | — | — | — | 98 | — | — | 98 | ||||||||||||||||||||
Total | 78,313 | 138,860 | 59,006 | 43,409 | 28,737 | 375,035 | — | — | 723,360 | ||||||||||||||||||||
Home equity lines of credit | |||||||||||||||||||||||||||||
Pass | 41,781 | 35,768 | 19,863 | 14,820 | 13,800 | 50,291 | 334 | 2,096 | 176,657 | ||||||||||||||||||||
Substandard | — | 60 | — | 53 | 126 | 958 | — | — | 1,197 | ||||||||||||||||||||
Loss | — | — | — | — | — | 4 | — | — | 4 | ||||||||||||||||||||
Total | 41,781 | 35,828 | 19,863 | 14,873 | 13,926 | 51,253 | 334 | 2,096 | 177,858 | ||||||||||||||||||||
Consumer, indirect | |||||||||||||||||||||||||||||
Pass | 305,814 | 149,445 | 100,027 | 35,988 | 22,789 | 12,741 | — | — | 626,804 | ||||||||||||||||||||
Substandard | 384 | 811 | 659 | 266 | 304 | 193 | — | — | 2,617 | ||||||||||||||||||||
Loss | — | 5 | — | — | — | — | — | — | 5 | ||||||||||||||||||||
Total | 306,198 | 150,261 | 100,686 | 36,254 | 23,093 | 12,934 | — | — | 629,426 | ||||||||||||||||||||
Consumer, direct | |||||||||||||||||||||||||||||
Pass | 50,889 | 28,351 | 14,558 | 6,333 | 3,725 | 3,975 | — | — | 107,831 | ||||||||||||||||||||
Substandard | 97 | 63 | 138 | 46 | 21 | 150 | — | — | 515 | ||||||||||||||||||||
Loss | — | — | — | — | — | 17 | — | — | 17 | ||||||||||||||||||||
Total | 50,986 | 28,414 | 14,696 | 6,379 | 3,746 | 4,142 | — | — | 108,363 | ||||||||||||||||||||
Deposit account overdrafts | 722 | — | — | — | — | — | — | — | 722 | ||||||||||||||||||||
Total loans, at amortized cost | $ | 1,255,907 | $ | 960,198 | $ | 576,884 | $ | 423,955 | $ | 230,800 | $ | 991,453 | $ | 267,953 | $ | 11,917 | $ | 4,707,150 |
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | |||||||||
Commercial real estate, other | — | 8,362 | |||||||||
Commercial and industrial | — | 1,456 | |||||||||
Residential real estate | 508 | 536 | |||||||||
Total collateral dependent loans | $ | 508 | $ | 10,354 |
During the Three Months Ended September 30, 2023 | |||||||||||
(Dollars in thousands) | Term Extension | Total | Percentage of Total by Loan Category(a)(b) | ||||||||
Commercial real estate | $ | 901 | $ | 901 | 0.04 | % | |||||
Commercial and industrial | 2,352 | 2,352 | 0.21 | % | |||||||
Residential real estate | 25 | 25 | — | % | |||||||
Home equity lines of credit | 52 | 52 | 0.03 | % | |||||||
Total | $ | 3,330 | $ | 3,330 | 0.05 | % |
During the Nine Months Ended September 30, 2023 | ||||||||||||||||||||
Payment Delay (Only) | Forbearance Plan and Term Extension | Percentage of Total by Loan Category(a) | ||||||||||||||||||
(Dollars in thousands) | Forbearance Plan | Payment Deferral | Term Extension | Total | ||||||||||||||||
Construction | $ | — | $ | 1,598 | $ | — | $ | — | $ | 1,598 | 0.43 | % | ||||||||
Commercial real estate | 189 | — | 1,089 | — | 1,278 | 0.06 | % | |||||||||||||
Commercial and industrial | — | — | 5,130 | 293 | 5,423 | 0.48 | % | |||||||||||||
Residential real estate | — | — | 243 | — | 243 | 0.03 | % | |||||||||||||
Home equity lines of credit | — | — | 203 | — | 203 | 0.10 | % | |||||||||||||
Total | $ | 189 | $ | 1,598 | $ | 6,665 | $ | 293 | $ | 8,745 | 0.14 | % |
During the Three Months Ended September 30, 2023 | ||||||||
Weighted-Average Term Extension (in months) | Average Amount Capitalized as a Result of a Payment Delay(a) | |||||||
Commercial real estate | 4 | $ | — | |||||
Commercial and industrial | 4 | — | ||||||
Residential real estate | 240 | — | ||||||
Home equity lines of credit | 217 | — | ||||||
During the Nine Months Ended September 30, 2023 | ||||||||
Weighted-Average Term Extension (in months) | Average Amount Capitalized as a Result of a Payment Delay(a) | |||||||
Commercial real estate | 6 | $ | — | |||||
Commercial and industrial | 5 | — | ||||||
Residential real estate | 213 | 8,072 | ||||||
Home equity lines of credit | 189 | — | ||||||
Consumer, indirect | 2 | — | ||||||
(a) Represents the average amount of delinquency-related amounts that were capitalized as part of the loan balance. Amounts are in whole dollars. |
(Dollars in thousands) | Beginning Balance, June 30, 2023 | Initial Allowance for Acquired PCD Assets (a) | (Recovery of) Provision for Credit Losses (b) | Charge-offs | Recoveries | Ending Balance, September 30, 2023 | ||||||||||||||
Construction | $ | 1,496 | — | (255) | — | — | 1,241 | |||||||||||||
Commercial real estate, other | 19,731 | 138 | 1,569 | (278) | 97 | 21,257 | ||||||||||||||
Commercial and industrial | 11,028 | 3 | (630) | (199) | 3 | 10,205 | ||||||||||||||
Premium finance | 431 | — | 66 | (33) | 12 | 476 | ||||||||||||||
Leases | 10,377 | — | 2,052 | (905) | 168 | 11,692 | ||||||||||||||
Residential real estate | 6,112 | 6 | 156 | (50) | 27 | 6,251 | ||||||||||||||
Home equity lines of credit | 1,676 | 5 | (9) | (32) | — | 1,640 | ||||||||||||||
Consumer, indirect | 7,610 | — | 683 | (926) | 149 | 7,516 | ||||||||||||||
Consumer, direct | 2,642 | 1 | (43) | (92) | 11 | 2,519 | ||||||||||||||
Deposit account overdrafts | 108 | — | 289 | (319) | 49 | 127 | ||||||||||||||
Total | $ | 61,211 | $ | 153 | $ | 3,878 | $ | (2,834) | $ | 516 | $ | 62,924 |
(Dollars in thousands) | Beginning Balance, June 30, 2022 | Initial Allowance for Acquired PCD Assets (a) | (Recovery of) Provision for Credit Losses (b) | Charge-offs | Recoveries | Ending Balance, September 30, 2022 | ||||||||||||||
Construction | $ | 1,531 | $ | — | $ | (67) | $ | — | $ | — | $ | 1,464 | ||||||||
Commercial real estate, other | 18,708 | — | (995) | (57) | 39 | 17,695 | ||||||||||||||
Commercial and industrial | 8,572 | — | 72 | (36) | 3 | 8,611 | ||||||||||||||
Premium finance | 311 | — | 279 | (38) | 1 | 553 | ||||||||||||||
Leases | 7,585 | 377 | 560 | (731) | 99 | 7,890 | ||||||||||||||
Residential real estate | 6,332 | — | 264 | (168) | 36 | 6,464 | ||||||||||||||
Home equity lines of credit | 1,699 | — | (50) | (5) | — | 1,644 | ||||||||||||||
Consumer, indirect | 6,234 | — | 1,207 | (600) | 71 | 6,912 | ||||||||||||||
Consumer, direct | 1,321 | — | 343 | (81) | 9 | 1,592 | ||||||||||||||
Deposit account overdrafts | 53 | — | 218 | (274) | 44 | 41 | ||||||||||||||
Total | $ | 52,346 | $ | 377 | $ | 1,831 | $ | (1,990) | $ | 302 | $ | 52,866 |
(Dollars in thousands) | Beginning Balance, December 31, 2022 | Initial Allowance for Acquired PCD Assets (a) | Provision for (Recovery of) Credit Losses (b) | Charge-offs | Recoveries | Ending Balance, September 30, 2023 | ||||||||||||||
Construction | $ | 1,250 | $ | — | $ | — | $ | (9) | $ | — | $ | 1,241 | ||||||||
Commercial real estate, other | 17,710 | 418 | 3,307 | (318) | 140 | 21,257 | ||||||||||||||
Commercial and industrial | 8,229 | 379 | 1,354 | (211) | 454 | 10,205 | ||||||||||||||
Premium finance | 344 | — | 187 | (79) | 24 | 476 | ||||||||||||||
Leases | 8,495 | — | 4,838 | (1,978) | 337 | 11,692 | ||||||||||||||
Residential real estate | 6,357 | 260 | (341) | (150) | 125 | 6,251 | ||||||||||||||
Home equity lines of credit | 1,693 | 18 | 35 | (106) | — | 1,640 | ||||||||||||||
Consumer, indirect | 7,448 | — | 2,507 | (2,796) | 357 | 7,516 | ||||||||||||||
Consumer, direct | 1,575 | 86 | 1,071 | (274) | 61 | 2,519 | ||||||||||||||
Deposit account overdrafts | 61 | — | 701 | (809) | 174 | 127 | ||||||||||||||
Total | $ | 53,162 | $ | 1,161 | $ | 13,659 | $ | (6,730) | $ | 1,672 | $ | 62,924 | ||||||||
(Dollars in thousands) | Beginning Balance, December 31, 2021 | Initial Allowance for Acquired PCD Assets (a) | (Recovery of) Provision for Credit Losses (b) | Charge-offs | Recoveries | Ending Balance, September 30, 2022 | ||||||||||||||
Construction | $ | 2,999 | $ | — | $ | (1,535) | $ | — | $ | — | $ | 1,464 | ||||||||
Commercial real estate, other | 29,147 | (451) | (10,908) | (357) | 264 | 17,695 | ||||||||||||||
Commercial and industrial | 11,063 | (418) | (1,124) | (919) | 9 | 8,611 | ||||||||||||||
Premium finance | 379 | — | 247 | (82) | 9 | 553 | ||||||||||||||
Leases | 4,797 | 801 | 3,650 | (1,697) | 339 | 7,890 | ||||||||||||||
Residential real estate | 7,233 | (509) | 200 | (524) | 64 | 6,464 | ||||||||||||||
Home equity lines of credit | 2,005 | (11) | (333) | (46) | 29 | 1,644 | ||||||||||||||
Consumer, indirect | 5,326 | (41) | 2,821 | (1,434) | 240 | 6,912 | ||||||||||||||
Consumer, direct | 961 | — | 877 | (277) | 31 | 1,592 | ||||||||||||||
Deposit account overdrafts | 57 | — | 772 | (938) | 150 | 41 | ||||||||||||||
Total | $ | 63,967 | $ | (629) | $ | (5,333) | $ | (6,274) | $ | 1,135 | $ | 52,866 |
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | ||||||
Goodwill, beginning of year | $ | 292,397 | $ | 264,193 | ||||
Goodwill recorded from acquisitions | 62,709 | 28,204 | ||||||
Goodwill, end of period | $ | 355,106 | $ | 292,397 | ||||
(Dollars in thousands) | Core Deposits | Customer Relationships | Indefinite-Lived Trade Names | Total | |||||||||||||||||||
September 30, 2023 | |||||||||||||||||||||||
Gross intangibles | $ | 26,464 | $ | 39,241 | $ | 2,491 | $ | 68,196 | |||||||||||||||
Intangibles recorded from acquisitions | 27,722 | — | — | 27,722 | |||||||||||||||||||
Accumulated amortization | (23,952) | (20,076) | — | (44,028) | |||||||||||||||||||
Total acquisition-related intangibles | $ | 30,234 | $ | 19,165 | $ | 2,491 | $ | 51,890 | |||||||||||||||
Servicing rights | 1,498 | ||||||||||||||||||||||
Total other intangibles | $ | 53,388 | |||||||||||||||||||||
December 31, 2022 | |||||||||||||||||||||||
Gross intangibles | $ | 26,464 | $ | 25,173 | $ | 1,274 | $ | 52,911 | |||||||||||||||
Intangibles recorded from acquisitions | — | 14,067 | 1,217 | 15,284 | |||||||||||||||||||
Accumulated amortization | (20,667) | (15,412) | — | (36,079) | |||||||||||||||||||
Total acquisition-related intangibles | $ | 5,797 | $ | 23,828 | $ | 2,491 | $ | 32,116 | |||||||||||||||
Servicing rights | 1,816 | ||||||||||||||||||||||
Total other intangibles | $ | 33,932 | |||||||||||||||||||||
(Dollars in thousands) | Core Deposits | Customer Relationships | Total | |||||||||||||||||
Remaining three months of 2023 | $ | 1,692 | $ | 1,554 | $ | 3,246 | ||||||||||||||
2024 | 5,881 | 5,343 | 11,224 | |||||||||||||||||
2025 | 4,614 | 4,255 | 8,869 | |||||||||||||||||
2026 | 3,738 | 3,114 | 6,852 | |||||||||||||||||
2027 | 3,046 | 2,289 | 5,335 | |||||||||||||||||
Thereafter | 11,263 | 2,610 | 13,873 | |||||||||||||||||
Total | $ | 30,234 | $ | 19,165 | $ | 49,399 |
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | ||||||
Retail certificates of deposits ("CDs"): | ||||||||
$100 or more | $ | 673,848 | $ | 263,341 | ||||
Less than $100 | 524,885 | 266,895 | ||||||
Total Retail CDs | 1,198,733 | 530,236 | ||||||
Interest-bearing deposit accounts | 1,181,079 | 1,160,182 | ||||||
Savings accounts | 987,170 | 1,068,547 | ||||||
Money market deposit accounts | 730,902 | 617,029 | ||||||
Governmental deposit accounts | 761,625 | 625,965 | ||||||
Brokered CDs | 608,914 | 125,580 | ||||||
Total interest-bearing deposits | 5,468,423 | 4,127,539 | ||||||
Non-interest-bearing deposits | $ | 1,569,095 | 1,589,402 | |||||
Total deposits | $ | 7,037,518 | $ | 5,716,941 |
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | ||||||
3 months or less | $ | 34,976 | $ | 19,282 | ||||
Over 3 to 6 months | 58,092 | 14,871 | ||||||
Over 6 to 12 months | 135,603 | 14,383 | ||||||
Over 12 months | 33,184 | 52,216 | ||||||
Total | $ | 261,855 | $ | 100,752 |
(Dollars in thousands) | Retail | Brokered | Total | ||||||||
Remaining three months ending December 31, 2023 | $ | 200,562 | $ | 608,914 | $ | 809,476 | |||||
Year ending December 31, 2024 | 899,116 | — | 899,116 | ||||||||
Year ending December 31, 2025 | 45,630 | — | 45,630 | ||||||||
Year ending December 31, 2026 | 19,560 | — | 19,560 | ||||||||
Year ending December 31, 2027 | 26,296 | — | 26,296 | ||||||||
Thereafter | 7,569 | — | 7,569 | ||||||||
Total CDs | $ | 1,198,733 | $ | 608,914 | $ | 1,807,647 |
Common Shares | Treasury Stock | |||||||
Shares at December 31, 2022 | 29,857,920 | 1,643,461 | ||||||
Changes related to stock-based compensation awards: | ||||||||
Release of restricted common shares | — | 34,710 | ||||||
Cancellation of restricted common shares | — | 15,726 | ||||||
Grant of restricted common shares | — | (249,645) | ||||||
Grant of unrestricted common shares | — | (1,900) | ||||||
Changes related to deferred compensation plan for Boards of Directors: | ||||||||
Purchase of treasury stock | — | 15,737 | ||||||
Disbursed out of treasury stock | — | (4,368) | ||||||
Common shares issued under dividend reinvestment plan | 38,305 | — | ||||||
Common shares issued under compensation plan for Boards of Directors | — | (15,827) | ||||||
Common shares issued under employee stock purchase plan | — | (25,244) | ||||||
Issuance of common shares related to the Limestone Merger | 6,827,668 | — | ||||||
Shares at September 30, 2023 | 36,723,893 | 1,412,650 |
2023 | 2022 | |||||||
First quarter | $ | 0.38 | $ | 0.36 | ||||
Second quarter | 0.39 | 0.38 | ||||||
Third quarter | 0.39 | 0.38 | ||||||
Fourth quarter | 0.39 | 0.38 | ||||||
Total dividends declared | $ | 1.55 | $ | 1.50 |
(Dollars in thousands) | Unrealized (Loss) Gain on Securities | Unrecognized Net Pension and Postretirement Costs | Unrealized Gain (Loss) on Cash Flow Hedges | Accumulated Other Comprehensive (Loss) Income | ||||||||||
Balance, December 31, 2022 | $ | (129,896) | $ | (1,633) | $ | 4,393 | $ | (127,136) | ||||||
Reclassification adjustments to net income: | ||||||||||||||
Realized loss on sale of securities, net of tax | 1,616 | — | — | 1,616 | ||||||||||
Realized loss due to settlement and curtailment, net of tax | — | 1,858 | — | 1,858 | ||||||||||
Other comprehensive (loss) income, net of reclassifications and tax | (19,824) | (180) | (130) | (20,134) | ||||||||||
Balance, September 30, 2023 | $ | (148,104) | $ | 45 | $ | 4,263 | $ | (143,796) |
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
(Dollars in thousands, except per common share data) | 2023 | 2022 | 2023 | 2022 | |||||||||||||
Net income available to common shareholders | $ | 31,882 | $ | 25,978 | $ | 79,538 | $ | 74,443 | |||||||||
Less: Dividends paid on unvested common shares | 143 | 102 | 388 | 252 | |||||||||||||
Less: Undistributed income allocated to unvested common shares | 79 | 24 | 190 | 65 | |||||||||||||
Net earnings allocated to common shareholders | $ | 31,660 | $ | 25,852 | $ | 78,960 | $ | 74,126 | |||||||||
Weighted-average common shares outstanding | 34,818,346 | 27,865,416 | 31,771,061 | 27,929,720 | |||||||||||||
Effect of potentially dilutive common shares | 243,551 | 107,839 | 206,425 | 79,543 | |||||||||||||
Total weighted-average diluted common shares outstanding | 35,061,897 | 27,973,255 | 31,977,486 | 28,009,263 | |||||||||||||
Earnings per common share: | |||||||||||||||||
Basic | $ | 0.91 | $ | 0.93 | $ | 2.49 | $ | 2.65 | |||||||||
Diluted | $ | 0.90 | $ | 0.92 | $ | 2.47 | $ | 2.65 | |||||||||
Anti-dilutive common shares excluded from calculation: | |||||||||||||||||
Restricted common shares | 3,046 | 1,832 | 10,547 | — |
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | ||||||
Notional amount | $ | 105,000 | $ | 125,000 | ||||
Weighted average pay rates | 2.22 | % | 2.26 | % | ||||
Weighted average receive rates | 5.19 | % | 4.44 | % | ||||
Weighted average maturity | 2.2 years | 2.6 years | ||||||
Pre-tax changes in fair value included in AOCI | $ | 5,547 | $ | 5,727 |
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2023 | 2022 | |||||||||||||
Amount of losses (gains) recorded in AOCI, pre-tax | $ | (118) | $ | (3,388) | $ | 165 | $ | (10,948) | |||||||||
September 30, 2023 | December 31, 2022 | ||||||||||||||||
(Dollars in thousands) | Notional Amount | Fair Value | Notional Amount | Fair Value | |||||||||||||
Included in "Other assets": | |||||||||||||||||
Interest rate swaps related to debt | $ | 105,000 | $ | 5,440 | $ | 125,000 | $ | 5,594 | |||||||||
September 30, 2023 | December 31, 2022 | ||||||||||||||||
(Dollars in thousands) | Notional Amount | Fair Value | Notional Amount | Fair Value | |||||||||||||
Included in "Other assets": | |||||||||||||||||
Interest rate swaps related to commercial loans | $ | 395,721 | $ | 29,270 | $ | 390,126 | $ | 28,529 | |||||||||
Included in "Accrued expenses and other liabilities": | |||||||||||||||||
Interest rate swaps related to commercial loans | $ | 395,721 | $ | 29,491 | $ | 390,126 | $ | 28,529 | |||||||||
Time-Based Vesting | Performance-Based Vesting | ||||||||||||||||
Number of Common Shares | Weighted-Average Grant Date Fair Value | Number of Common Shares | Weighted-Average Grant Date Fair Value | ||||||||||||||
Oustanding at January 1, 2023 | 138,522 | $ | 27.25 | 295,875 | $ | 32.20 | |||||||||||
Awarded | 61,273 | 26.51 | 188,372 | 30.30 | |||||||||||||
Released | (33,220) | 24.73 | (70,458) | 32.91 | |||||||||||||
Forfeited | (6,547) | 30.54 | (9,179) | 31.14 | |||||||||||||
Outstanding at September 30, 2023 | 160,028 | $ | 27.36 | 404,610 | $ | 31.21 |
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2023 | 2022 | |||||||||||||
Employee stock-based compensation expense: | |||||||||||||||||
Stock grant expense | $ | 1,074 | $ | 780 | $ | 4,233 | $ | 2,933 | |||||||||
Employee stock purchase plan expense | 33 | 2 | 106 | 54 | |||||||||||||
Total employee stock-based compensation expense | 1,107 | 782 | $ | 4,339 | $ | 2,987 | |||||||||||
Non-employee director stock-based compensation expense | 139 | 127 | $ | 410 | $ | 378 | |||||||||||
Total stock-based compensation expense | 1,246 | 909 | $ | 4,749 | $ | 3,365 | |||||||||||
Recognized tax benefit | (291) | (195) | (1,109) | (721) | |||||||||||||
Net stock-based compensation expense | $ | 955 | $ | 714 | $ | 3,640 | $ | 2,644 |
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2023 | 2022 | |||||||||||||
Insurance income: | |||||||||||||||||
Commission and fees from sale of insurance policies (a) | $ | 4,133 | $ | 3,465 | $ | 11,844 | $ | 10,323 | |||||||||
Fees related to third-party administration services (a) | 77 | 88 | 233 | 252 | |||||||||||||
Performance-based commissions (b) | 40 | 65 | 1,602 | 1,420 | |||||||||||||
Trust and investment income: | |||||||||||||||||
Fiduciary income (a) | 2,506 | 2,376 | 7,710 | 7,618 | |||||||||||||
Brokerage income (a) | 1,782 | 1,578 | 5,076 | 4,858 | |||||||||||||
Electronic banking income: | |||||||||||||||||
Interchange income (a) | 5,124 | 4,150 | 14,341 | 12,564 | |||||||||||||
Promotional and usage income (a) | 1,342 | 1,111 | 4,034 | 3,369 | |||||||||||||
Deposit account service charges: | |||||||||||||||||
Ongoing maintenance fees for deposit accounts (a) | 1,577 | 1,353 | 4,661 | 3,971 | |||||||||||||
Transaction-based fees (b) | 2,939 | 2,480 | 7,531 | 6,846 | |||||||||||||
Commercial loan swap fees (b) | 475 | 224 | 593 | 662 | |||||||||||||
Other non-interest income transaction-based fees (b) | 391 | 255 | 1,199 | 826 | |||||||||||||
Total revenue from contracts with customers | $ | 20,386 | $ | 17,145 | $ | 58,824 | $ | 52,709 | |||||||||
Timing of revenue recognition: | |||||||||||||||||
Services transferred over time | $ | 16,541 | $ | 14,121 | $ | 47,899 | $ | 42,955 | |||||||||
Services transferred at a point in time | 3,845 | 3,024 | 10,925 | 9,754 | |||||||||||||
Total revenue from contracts with customers | $ | 20,386 | $ | 17,145 | $ | 58,824 | $ | 52,709 |
Contract Assets | Contract Liabilities | |||||||
(Dollars in thousands) | ||||||||
Balance, January 1, 2023 | $ | 1,294 | $ | 5,634 | ||||
Additional income receivable | 210 | — | ||||||
Additional deferred income | — | 106 | ||||||
Recognition of income previously deferred | — | (163) | ||||||
Balance, September 30, 2023 | $ | 1,504 | $ | 5,577 |
(Dollars in thousands) | Fair Value | ||||
Total purchase price | $ | 177,931 | |||
Assets | |||||
Cash and balances due from banks | 6,422 | ||||
Interest-bearing deposits in other banks | 87,115 | ||||
Total cash and cash equivalents | 93,537 | ||||
Available-for-sale investment securities, at fair value | 166,944 | ||||
Other investment securities | 5,716 | ||||
Total investment securities | 172,660 | ||||
Loans | 1,079,980 | ||||
Allowance for credit losses (on PCD loans) | (1,161) | ||||
Net loans | 1,078,819 | ||||
Bank premises and equipment, net of accumulated depreciation | 17,690 |
(Dollars in thousands) | Fair Value | ||||
Bank owned life insurance | 31,343 | ||||
Other intangible assets | 27,722 | ||||
Other assets | 34,925 | ||||
Total assets | 1,456,696 | ||||
Liabilities | |||||
Deposits: | |||||
Non-interest-bearing | 262,727 | ||||
Interest-bearing | 971,457 | ||||
Total deposits | 1,234,184 | ||||
Short-term borrowings | 60,000 | ||||
Long-term borrowings | 33,744 | ||||
Accrued expenses and other liabilities | 12,967 | ||||
Total liabilities | 1,340,895 | ||||
Net assets | 115,801 | ||||
Goodwill | $ | 62,130 |
(Dollars in thousands) | Fair Value | ||||
Cash and balances due from banks | 1,162 | ||||
Total cash and cash equivalents | 1,162 | ||||
Loans | 727 | ||||
Allowance for credit losses (on PCD loans) | (153) | ||||
Net loans | 574 | ||||
Other assets | (447) | ||||
Total assets | 1,289 | ||||
Net assets | 1,289 | ||||
Goodwill | $ | (1,289) |
(Dollars in thousands) | Par Value | Allowance for Credit Losses | Non-Credit (Discount) Premium | Fair Value | ||||||||||
PCD loans | ||||||||||||||
Commercial real estate, other | 16,390 | (418) | (877) | 15,095 | ||||||||||
Commercial and industrial | 16,466 | (379) | (610) | 15,477 | ||||||||||
Residential real estate | 6,994 | (259) | (979) | 5,756 | ||||||||||
Home equity lines of credit | 774 | (18) | 11 | 767 | ||||||||||
Consumer | 1,029 | (86) | 78 | 1,021 | ||||||||||
Fair value | $ | 41,653 | $ | (1,160) | $ | (2,377) | $ | 38,116 | ||||||
Unaudited Pro Forma For | |||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
(Dollars in thousands) | September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | |||||||||||||
Net interest income | $ | 88,541 | $ | 83,235 | $ | 266,367 | $ | 228,719 | |||||||||
Non-interest income | 23,204 | 22,594 | 63,756 | 66,524 | |||||||||||||
Net income | 31,906 | 33,319 | 98,810 | 92,639 |
(Dollars in thousands) | Fair Value | ||||
(Dollars in thousands) | Fair Value | ||||
Total purchase price | $ | 82,893 | |||
Net assets at fair value | |||||
Assets | |||||
Cash and due from banks | $ | 1,444 | |||
Leases | 155,726 | ||||
Allowance for credit losses (on PCD leases) | (801) | ||||
Net leases | 154,925 | ||||
Bank premises and equipment | 116 | ||||
Other intangible assets | 13,207 | ||||
Other assets | 1,506 | ||||
Total assets | $ | 171,198 | |||
Liabilities | |||||
Borrowings | $ | 106,919 | |||
Accrued expenses and other liabilities | 8,550 | ||||
Total liabilities | $ | 115,469 | |||
Net assets | $ | 55,729 | |||
Goodwill | $ | 27,164 |
(Dollars in thousands) | Par Value | Allowance for Credit Losses | Non-Credit Premium | Fair Value | ||||||||||
PCD leases | ||||||||||||||
Leases | $ | 3,412 | $ | (801) | $ | 1,120 | $ | 3,731 | ||||||
Fair value | $ | 3,412 | $ | (801) | $ | 1,120 | $ | 3,731 | ||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
(Dollars in thousands) | September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | |||||||||||||||||||
Interest and fees on leases (a) | $ | 11,508 | $ | 9,628 | $ | 31,426 | $ | 26,271 | |||||||||||||||
Lease (loss) income | (66) | 1,725 | 2,730 | 2,931 | |||||||||||||||||||
Total lease income | $ | 11,442 | $ | 11,353 | $ | 34,156 | $ | 29,202 |
(Dollars in thousands) | September 30, 2023 | December 31, 2022 | ||||||
Lease payments receivable, at amortized cost | $ | 444,270 | $ | 367,681 | ||||
Estimated residual values | 36,425 | 35,045 | ||||||
Initial direct costs | 6,173 | 4,233 | ||||||
Deferred revenue | (84,233) | (61,828) | ||||||
Net investment in leases | 402,635 | 345,131 | ||||||
Allowance for credit losses - leases | (11,692) | (8,495) | ||||||
Net investment in leases, after allowance for credit losses | $ | 390,943 | $ | 336,636 |
(Dollars in thousands) | Balance | ||||
Remaining three months ending December 31, 2023 | $ | 28,442 | |||
Year ending December 31, 2024 | 106,588 | ||||
Year ending December 31, 2025 | 105,727 | ||||
Year ending December 31, 2026 | 82,368 | ||||
Year ending December 31, 2027 | 66,925 | ||||
Thereafter | 54,220 | ||||
Lease payments receivable, at amortized cost | $ | 444,270 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
(Dollars in thousands) | September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | |||||||||||||||||||
Operating lease expense | $ | 474 | $ | 630 | 2,262 | 1,893 | |||||||||||||||||
Short-term lease expense | 84 | 208 | 174 | 555 | |||||||||||||||||||
Total lease expense | $ | 558 | $ | 838 | $ | 2,436 | $ | 2,448 |
(Dollars in thousands) | Balance | ||||
Remaining three months ending December 31, 2023 | $ | 909 | |||
Year ending December 31, 2024 | 2,551 | ||||
Year ending December 31, 2025 | 1,983 | ||||
Year ending December 31, 2026 | 1,710 | ||||
Year ending December 31, 2027 | 1,555 | ||||
Thereafter | 6,601 | ||||
Total undiscounted lease payments | $ | 15,309 | |||
Imputed interest | $ | (2,819) | |||
Total lease liabilities | $ | 12,490 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | ||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||||
Non-interest expense: | |||||||||||||||||||||||||||||
Salaries and employee benefit costs | $ | 36,608 | $ | 38,025 | $ | 28,618 | $ | 106,661 | $ | 83,932 | |||||||||||||||||||
Net occupancy and equipment expense | 5,501 | 5,380 | 4,813 | 15,836 | 14,669 | ||||||||||||||||||||||||
Professional fees | 3,456 | 7,438 | 2,832 | 13,775 | 8,784 | ||||||||||||||||||||||||
Data processing and software expense | 6,288 | 4,728 | 3,279 | 15,578 | 9,228 | ||||||||||||||||||||||||
Amortization of other intangible assets | 3,280 | 2,800 | 2,023 | 7,951 | 5,765 | ||||||||||||||||||||||||
Electronic banking expense | 1,836 | 1,832 | 2,648 | 5,159 | 8,134 | ||||||||||||||||||||||||
Marketing expense | 1,267 | 1,357 | 1,136 | 3,554 | 2,991 | ||||||||||||||||||||||||
FDIC insurance premiums | 1,260 | 1,464 | 709 | 3,525 | 2,921 | ||||||||||||||||||||||||
Franchise tax expense | 772 | 872 | 1,075 | 2,678 | 2,941 | ||||||||||||||||||||||||
Communication expense | 752 | 724 | 599 | 2,089 | 1,873 | ||||||||||||||||||||||||
Other loan expenses | 856 | 538 | 511 | 2,133 | 1,788 | ||||||||||||||||||||||||
Other non-interest expense | 9,820 | 5,465 | 4,010 | 19,859 | 10,755 | ||||||||||||||||||||||||
Total non-interest expense | 71,696 | 70,623 | 52,253 | 198,798 | 153,781 | ||||||||||||||||||||||||
Acquisition-related non-interest expense: | |||||||||||||||||||||||||||||
Salaries and employee benefit costs | 562 | 5,125 | — | 5,708 | 29 | ||||||||||||||||||||||||
Net occupancy and equipment expense | 2 | 20 | 7 | 31 | 36 | ||||||||||||||||||||||||
Professional fees | 429 | 4,812 | 221 | 5,532 | 1,791 | ||||||||||||||||||||||||
Data processing and software expense | 1,289 | 1 | 129 | 1,290 | 410 | ||||||||||||||||||||||||
Electronic banking expense | — | 115 | — | 115 | (92) | ||||||||||||||||||||||||
Marketing expense | 38 | 14 | 5 | 61 | 45 | ||||||||||||||||||||||||
Communication expense | 1 | — | — | 1 | 1 | ||||||||||||||||||||||||
Other loan expenses | — | 1 | — | 1 | — | ||||||||||||||||||||||||
Other non-interest expense | 2,113 | 621 | (23) | 2,955 | 94 | ||||||||||||||||||||||||
Total acquisition-related non-interest expense | 4,434 | 10,709 | 339 | 15,694 | 2,314 | ||||||||||||||||||||||||
Non-interest expense excluding acquisition-related expense: | |||||||||||||||||||||||||||||
Salaries and employee benefit costs | 36,046 | 32,900 | 28,618 | 100,953 | 83,903 | ||||||||||||||||||||||||
Net occupancy and equipment expense | 5,499 | 5,360 | 4,806 | 15,805 | 14,633 | ||||||||||||||||||||||||
Professional fees | 3,027 | 2,626 | 2,611 | 8,243 | 6,993 | ||||||||||||||||||||||||
Data processing and software expense | 4,999 | 4,727 | 3,150 | 14,288 | 8,818 | ||||||||||||||||||||||||
Amortization of other intangible assets | 3,280 | 2,800 | 2,023 | 7,951 | 5,765 | ||||||||||||||||||||||||
Electronic banking expense | 1,836 | 1,717 | 2,648 | 5,044 | 8,226 | ||||||||||||||||||||||||
Marketing expense | 1,229 | 1,343 | 1,131 | 3,493 | 2,946 | ||||||||||||||||||||||||
FDIC insurance premiums | 1,260 | 1,464 | 709 | 3,525 | 2,921 | ||||||||||||||||||||||||
Franchise tax expense | 772 | 872 | 1,075 | 2,678 | 2,941 | ||||||||||||||||||||||||
Communication expense | 751 | 724 | 599 | 2,088 | 1,872 | ||||||||||||||||||||||||
Other loan expenses | 856 | 537 | 511 | 2,132 | 1,788 | ||||||||||||||||||||||||
Other non-interest expense | 7,707 | 4,844 | 4,033 | 16,904 | 10,661 | ||||||||||||||||||||||||
Total non-interest expense excluding acquisition-related expense | $ | 67,262 | $ | 59,914 | $ | 51,914 | $ | 183,104 | $ | 151,467 | |||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Net interest income | $ | 93,274 | $ | 84,853 | $ | 67,051 | $ | 251,005 | $ | 182,829 | ||||||||||
Taxable equivalent adjustment | 444 | 446 | 387 | 1,289 | 1,116 | |||||||||||||||
FTE net interest income | $ | 93,718 | $ | 85,299 | $ | 67,438 | $ | 252,294 | $ | 183,945 |
For the Three Months Ended | |||||||||||||||||||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance | Income/ Expense | Yield/Cost | Average Balance | Income/ Expense | Yield/Cost | Average Balance | Income/ Expense | Yield/Cost | ||||||||||||||||||||||||||
Short-term investments | $ | 62,609 | $ | 801 | 5.08 | % | $ | 58,245 | $ | 673 | 4.63 | % | $ | 159,522 | $ | 847 | 2.11 | % | |||||||||||||||||
Investment securities (a)(b): | |||||||||||||||||||||||||||||||||||
Taxable | 1,626,342 | 12,682 | 3.12 | % | 1,673,441 | 12,817 | 3.06 | % | 1,483,984 | 7,604 | 2.05 | % | |||||||||||||||||||||||
Nontaxable | 192,906 | 1,480 | 3.07 | % | 200,503 | 1,477 | 2.95 | % | 201,150 | 1,405 | 2.79 | % | |||||||||||||||||||||||
Total investment securities | 1,819,248 | 14,162 | 3.11 | % | 1,873,944 | 14,294 | 3.05 | % | 1,685,134 | 9,009 | 2.13 | % | |||||||||||||||||||||||
Loans (b)(c): | |||||||||||||||||||||||||||||||||||
Construction | 400,396 | 9,983 | 9.76 | % | 358,732 | 6,491 | 7.16 | % | 222,966 | 2,765 | 4.85 | % | |||||||||||||||||||||||
Commercial real estate, other | 1,965,927 | 34,369 | 6.84 | % | 1,735,466 | 28,240 | 6.44 | % | 1,300,173 | 16,593 | 4.99 | % | |||||||||||||||||||||||
Commercial and industrial | 1,128,420 | 22,568 | 7.83 | % | 1,069,529 | 19,569 | 7.24 | % | 865,436 | 11,140 | 5.04 | % | |||||||||||||||||||||||
Premium finance | 179,390 | 3,565 | 7.78 | % | 154,557 | 2,659 | 6.81 | % | 162,057 | 1,949 | 4.71 | % | |||||||||||||||||||||||
Leases | 384,606 | 11,508 | 11.71 | % | 359,016 | 10,275 | 11.32 | % | 307,459 | 9,628 | 12.25 | % | |||||||||||||||||||||||
Residential real estate (d) | 952,863 | 11,879 | 4.99 | % | 921,012 | 10,818 | 4.70 | % | 869,444 | 9,439 | 4.34 | % | |||||||||||||||||||||||
Home equity lines of credit | 201,973 | 4,012 | 7.88 | % | 191,915 | 3,656 | 7.64 | % | 173,032 | 2,217 | 5.08 | % | |||||||||||||||||||||||
Consumer, indirect | 662,462 | 8,774 | 5.25 | % | 651,669 | 7,942 | 4.89 | % | 576,826 | 5,907 | 4.06 | % | |||||||||||||||||||||||
Consumer, direct | 139,595 | 2,416 | 6.87 | % | 123,899 | 2,246 | 7.27 | % | 113,609 | 1,764 | 6.16 | % | |||||||||||||||||||||||
Total loans | 6,015,632 | 109,074 | 7.13 | % | 5,565,795 | 91,896 | 6.55 | % | 4,591,002 | 61,402 | 5.26 | % | |||||||||||||||||||||||
Allowance for credit losses | (60,724) | (53,427) | (52,719) | ||||||||||||||||||||||||||||||||
Net loans | 5,954,908 | 109,074 | 7.20 | % | 5,512,368 | 91,896 | 6.62 | % | 4,538,283 | 61,402 | 5.33 | % | |||||||||||||||||||||||
Total earning assets | 7,836,765 | 124,037 | 6.23 | % | 7,444,557 | 106,863 | 5.70 | % | 6,382,939 | 71,258 | 4.40 | % | |||||||||||||||||||||||
Goodwill and other intangible assets | 411,229 | 387,055 | 329,482 | ||||||||||||||||||||||||||||||||
Other assets | 558,415 | 511,271 | 411,687 | ||||||||||||||||||||||||||||||||
Total assets | $ | 8,806,409 | $ | 8,342,883 | $ | 7,124,108 | |||||||||||||||||||||||||||||
Interest-bearing deposits: | |||||||||||||||||||||||||||||||||||
Savings accounts | $ | 1,058,606 | $ | 447 | 0.17 | % | $ | 1,095,713 | $ | 583 | 0.21 | % | $ | 1,079,580 | $ | 139 | 0.05 | % | |||||||||||||||||
Governmental deposit accounts | 758,409 | 4,012 | 2.10 | % | 693,725 | 2,330 | 1.35 | % | 741,836 | 543 | 0.29 | % | |||||||||||||||||||||||
Interest-bearing demand accounts | 1,198,100 | 520 | 0.17 | % | 1,178,614 | 532 | 0.18 | % | 1,158,970 | 190 | 0.07 | % | |||||||||||||||||||||||
Money market accounts | 717,765 | 2,943 | 1.63 | % | 679,123 | 2,006 | 1.18 | % | 623,144 | 292 | 0.19 | % | |||||||||||||||||||||||
Retail CDs | 1,043,579 | 7,161 | 2.72 | % | 825,155 | 4,209 | 2.05 | % | 560,532 | 644 | 0.46 | % | |||||||||||||||||||||||
Brokered CDs (e) | 631,410 | 7,399 | 4.65 | % | 480,640 | 4,743 | 3.96 | % | 86,524 | 508 | 2.33 | % | |||||||||||||||||||||||
Total interest-bearing deposits | 5,407,869 | 22,482 | 1.65 | % | 4,952,970 | 14,403 | 1.17 | % | 4,250,586 | 2,316 | 0.22 | % | |||||||||||||||||||||||
Borrowed funds: | |||||||||||||||||||||||||||||||||||
Short-term FHLB advances (e) | 344,978 | 4,717 | 5.42 | % | 387,543 | 4,938 | 5.11 | % | 41,696 | 266 | 2.53 | % | |||||||||||||||||||||||
Repurchase agreements and other | 113,484 | 452 | 1.59 | % | 106,018 | 376 | 1.42 | % | 161,069 | 127 | 0.32 | % | |||||||||||||||||||||||
Total short-term borrowings | 458,462 | 5,169 | 4.48 | % | 493,561 | 5,314 | 4.32 | % | 202,765 | 393 | 0.77 | % | |||||||||||||||||||||||
Long-term FHLB advances | 60,486 | 521 | 3.42 | % | 33,819 | 205 | 2.43 | % | 34,727 | 212 | 2.42 | % | |||||||||||||||||||||||
Long-term notes payable | 39,680 | 635 | 6.40 | % | 44,493 | 548 | 4.94 | % | 63,420 | 698 | 4.40 | % | |||||||||||||||||||||||
Other long-term borrowings (f) | 48,068 | 1,512 | 12.31 | % | 53,779 | 1,094 | 8.05 | % | 13,735 | 201 | 5.73 | % | |||||||||||||||||||||||
Total long-term borrowings | 148,234 | 2,668 | 7.19 | % | 132,091 | 1,847 | 5.56 | % | 111,882 | 1,111 | 3.97 | % | |||||||||||||||||||||||
Total borrowed funds | 606,696 | 7,837 | 4.72 | % | 625,652 | 7,161 | 4.58 | % | 314,647 | 1,504 | 1.91 | % | |||||||||||||||||||||||
Total interest-bearing liabilities | 6,014,565 | 30,319 | 1.96 | % | 5,578,622 | 21,564 | 1.55 | % | 4,565,233 | 3,820 | 0.33 | % | |||||||||||||||||||||||
Non-interest-bearing deposits | 1,627,231 | 1,637,671 | 1,655,888 | ||||||||||||||||||||||||||||||||
Other liabilities | 159,755 | 175,152 | 105,128 | ||||||||||||||||||||||||||||||||
Total liabilities | 7,801,551 | 7,391,445 | 6,326,249 | ||||||||||||||||||||||||||||||||
Total stockholders’ equity | 1,004,858 | 951,438 | 797,859 | ||||||||||||||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 8,806,409 | $ | 8,342,883 | $ | 7,124,108 | |||||||||||||||||||||||||||||
Interest rate spread (b) | $ | 93,718 | 4.27 | % | $ | 85,299 | 4.15 | % | $ | 67,438 | 4.07 | % | |||||||||||||||||||||||
Net interest margin (b) | 4.70 | % | 4.54 | % | 4.17 | % | |||||||||||||||||||||||||||||
For the Nine Months Ended | |||||||||||||||||||||||
September 30, 2023 | September 30, 2022 | ||||||||||||||||||||||
(Dollars in thousands) | Average Balance | Income/ Expense | Yield/Cost | Average Balance | Income/ Expense | Yield/Cost | |||||||||||||||||
Short-term investments | $ | 57,271 | $ | 1,862 | 4.35 | % | $ | 224,060 | $ | 1,306 | 0.78 | % | |||||||||||
Investment securities (a)(b): | |||||||||||||||||||||||
Taxable | 1,632,594 | 36,548 | 2.98 | % | 1,488,609 | 20,712 | 1.86 | % | |||||||||||||||
Nontaxable | 194,667 | 4,255 | 2.91 | % | 199,515 | 3,991 | 2.67 | % | |||||||||||||||
Total investment securities | 1,827,261 | 40,803 | 2.98 | % | 1,688,124 | 24,703 | 1.95 | % | |||||||||||||||
Loans (b)(c): | |||||||||||||||||||||||
Construction | 333,895 | 20,437 | 8.07 | % | 219,478 | 7,136 | 4.29 | % | |||||||||||||||
Commercial real estate, other | 1,671,019 | 82,403 | 6.50 | % | 1,338,375 | 46,974 | 4.63 | % | |||||||||||||||
Commercial and industrial | 1,021,573 | 56,747 | 7.33 | % | 872,601 | 27,878 | 4.21 | % | |||||||||||||||
Premium finance | 160,729 | 8,374 | 6.87 | % | 146,345 | 4,891 | 4.41 | % | |||||||||||||||
Leases | 362,222 | 31,426 | 11.44 | % | 253,231 | 26,271 | 13.68 | % | |||||||||||||||
Residential real estate (d) | 903,622 | 32,414 | 4.78 | % | 890,499 | 28,531 | 4.27 | % | |||||||||||||||
Home equity lines of credit | 190,225 | 10,634 | 7.47 | % | 168,137 | 5,577 | 4.43 | % | |||||||||||||||
Consumer, indirect | 651,578 | 23,947 | 4.91 | % | 547,438 | 16,195 | 3.96 | % | |||||||||||||||
Consumer, direct | 125,826 | 6,401 | 6.80 | % | 110,509 | 5,006 | 6.06 | % | |||||||||||||||
Total loans | 5,420,689 | 272,783 | 6.66 | % | 4,546,613 | 168,459 | 4.91 | % | |||||||||||||||
Allowance for credit losses | (55,757) | (56,237) | |||||||||||||||||||||
Net loans | 5,364,932 | 272,783 | 6.73 | % | 4,490,376 | 168,459 | 4.97 | % | |||||||||||||||
Total earning assets | 7,249,464 | 315,448 | 5.76 | % | 6,402,560 | 194,468 | 4.03 | % | |||||||||||||||
Goodwill and other intangible assets | 374,924 | 321,043 | |||||||||||||||||||||
Other assets | 496,497 | 380,376 | |||||||||||||||||||||
Total assets | $ | 8,120,885 | $ | 7,103,979 | |||||||||||||||||||
Interest-bearing deposits: | |||||||||||||||||||||||
Savings accounts | $ | 1,066,783 | $ | 1,166 | 0.15 | % | $ | 1,068,912 | $ | 218 | 0.03 | % | |||||||||||
Governmental deposit accounts | 696,359 | 7,408 | 1.42 | % | 705,891 | 1,462 | 0.28 | % | |||||||||||||||
Interest-bearing demand accounts | 1,160,698 | 1,232 | 0.14 | % | 1,169,284 | 397 | 0.05 | % | |||||||||||||||
Money market accounts | 661,272 | 5,774 | 1.17 | % | 638,061 | 492 | 0.10 | % | |||||||||||||||
Retail CDs | 817,512 | 13,120 | 2.15 | % | 596,335 | 2,262 | 0.51 | % | |||||||||||||||
Brokered CDs (e) | 452,574 | 13,846 | 4.09 | % | 88,336 | 1,552 | 2.35 | % | |||||||||||||||
Total interest-bearing deposits | 4,855,198 | 42,546 | 1.17 | % | 4,266,819 | 6,383 | 0.20 | % | |||||||||||||||
Borrowed funds: | |||||||||||||||||||||||
Short-term FHLB advances (e) | 373,304 | 13,969 | 5.00 | % | 50,132 | 816 | 2.18 | % | |||||||||||||||
Repurchase agreements and other | 104,522 | 971 | 1.24 | % | 119,228 | 176 | 0.20 | % | |||||||||||||||
Total short-term borrowings | 477,826 | 14,940 | 4.18 | % | 169,360 | 992 | 0.78 | % | |||||||||||||||
Long-term FHLB advances | 42,870 | 930 | 2.90 | % | 59,440 | 775 | 1.74 | % | |||||||||||||||
Long-term notes payable | 44,903 | 1,837 | 5.45 | % | 57,989 | 1,900 | 4.37 | % | |||||||||||||||
Other long-term borrowings (f) | 38,676 | 2,901 | 9.89 | % | 13,700 | 473 | 4.55 | % | |||||||||||||||
Total long-term borrowings | 126,449 | 5,668 | 5.98 | % | 131,129 | 3,148 | 3.20 | % | |||||||||||||||
Total borrowed funds | 604,275 | 20,608 | 4.14 | % | 300,489 | 4,140 | 1.83 | % | |||||||||||||||
Total interest-bearing liabilities | 5,459,473 | 63,154 | 1.50 | % | 4,567,308 | 10,523 | 0.31 | % | |||||||||||||||
Non-interest-bearing deposits | 1,607,411 | 1,637,053 | |||||||||||||||||||||
Other liabilities | 134,003 | 91,749 | |||||||||||||||||||||
Total liabilities | 7,200,887 | 6,296,110 | |||||||||||||||||||||
Total stockholders’ equity | 919,998 | 807,869 | |||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 8,120,885 | $ | 7,103,979 | |||||||||||||||||||
Interest rate spread (b) | $ | 252,294 | 4.26 | % | $ | 183,945 | 3.72 | % | |||||||||||||||
Net interest margin (b) | 4.60 | % | 3.81 | % |
Three Months Ended September 30, 2023 Compared to | Nine Months Ended September 30, 2023 Compared to | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | June 30, 2023 | September 30, 2022 | September 30, 2022 | ||||||||||||||||||||||||||||||||
Increase (decrease) in: | Rate | Volume | Total (a) | Rate | Volume | Total (a) | Rate | Volume | Total (a) | ||||||||||||||||||||||||||
INTEREST INCOME: | |||||||||||||||||||||||||||||||||||
Short-term investments | $ | 702 | $ | (574) | $ | 128 | $ | 2,816 | $ | (2,862) | $ | (46) | $ | 2,723 | $ | (2,167) | $ | 556 | |||||||||||||||||
Investment Securities (b): | |||||||||||||||||||||||||||||||||||
Taxable | 1,049 | (1,184) | (135) | 4,287 | 791 | 5,078 | (163) | 15,999 | 15,836 | ||||||||||||||||||||||||||
Nontaxable | 247 | (244) | 3 | 395 | (320) | 75 | 255 | 9 | 264 | ||||||||||||||||||||||||||
Total investment income | 1,296 | (1,428) | (132) | 4,682 | 471 | 5,153 | 92 | 16,008 | 16,100 | ||||||||||||||||||||||||||
Loans (b): | |||||||||||||||||||||||||||||||||||
Construction | 2,676 | 816 | 3,492 | 4,038 | 3,180 | 7,218 | 8,362 | 4,939 | 13,301 | ||||||||||||||||||||||||||
Commercial real estate, other | 1,410 | 4,719 | 6,129 | 7,455 | 10,321 | 17,776 | 21,955 | 13,474 | 35,429 | ||||||||||||||||||||||||||
Commercial and industrial | 1,492 | 1,507 | 2,999 | 7,364 | 4,064 | 11,428 | 23,450 | 5,419 | 28,869 | ||||||||||||||||||||||||||
Premium finance | 426 | 480 | 906 | 1,388 | 228 | 1,616 | 2,962 | 521 | 3,483 | ||||||||||||||||||||||||||
Leases | 398 | 835 | 1,233 | (2,569) | 4,449 | 1,880 | (6,847) | 12,002 | 5,155 | ||||||||||||||||||||||||||
Residential real estate | 627 | 434 | 1,061 | 1,483 | 957 | 2,440 | 3,457 | 426 | 3,883 | ||||||||||||||||||||||||||
Home equity lines of credit | 137 | 219 | 356 | 1,377 | 418 | 1,795 | 4,243 | 814 | 5,057 | ||||||||||||||||||||||||||
Consumer, indirect | 680 | 152 | 832 | 1,904 | 963 | 2,867 | 4,343 | 3,409 | 7,752 | ||||||||||||||||||||||||||
Consumer, direct | (222) | 392 | 170 | 218 | 434 | 652 | 656 | 739 | 1,395 | ||||||||||||||||||||||||||
Total loan income | 7,624 | 9,554 | 17,178 | 22,658 | 25,014 | 47,672 | 62,581 | 41,743 | 104,324 | ||||||||||||||||||||||||||
Total interest income | $ | 9,622 | $ | 7,552 | $ | 17,174 | $ | 30,156 | $ | 22,623 | $ | 52,779 | $ | 65,396 | $ | 55,584 | $ | 120,980 | |||||||||||||||||
INTEREST EXPENSE: | |||||||||||||||||||||||||||||||||||
Deposits: | |||||||||||||||||||||||||||||||||||
Savings accounts | $ | (117) | $ | (19) | $ | (136) | $ | 327 | $ | (19) | $ | 308 | $ | 949 | $ | (1) | $ | 948 | |||||||||||||||||
Governmental deposit accounts | 1,431 | 251 | 1,682 | 3,457 | 12 | 3,469 | 5,979 | (33) | 5,946 | ||||||||||||||||||||||||||
Interest-bearing demand accounts | (61) | 49 | (12) | 323 | 7 | 330 | 840 | (5) | 835 | ||||||||||||||||||||||||||
Money market accounts | 820 | 117 | 937 | 2,600 | 51 | 2,651 | 5,263 | 19 | 5,282 | ||||||||||||||||||||||||||
Retail CDs | 1,655 | 1,297 | 2,952 | 5,554 | 963 | 6,517 | 9,742 | 1,116 | 10,858 | ||||||||||||||||||||||||||
Brokered CDs | 1,182 | 1,474 | 2,656 | 941 | 5,950 | 6,891 | 1,873 | 10,421 | 12,294 | ||||||||||||||||||||||||||
Total deposit cost | 4,910 | 3,169 | 8,079 | 13,202 | 6,964 | 20,166 | 24,646 | 11,517 | 36,163 | ||||||||||||||||||||||||||
Borrowed funds: | |||||||||||||||||||||||||||||||||||
Short-term borrowings | 2,073 | (2,218) | (145) | 1,188 | 3,588 | 4,776 | 3,040 | 10,908 | 13,948 | ||||||||||||||||||||||||||
Long-term borrowings | 1,802 | (981) | 821 | 1,225 | 332 | 1,557 | 1,355 | 1,165 | 2,520 | ||||||||||||||||||||||||||
Total borrowed funds cost | 3,875 | (3,199) | 676 | 2,413 | 3,920 | 6,333 | 4,395 | 12,073 | 16,468 | ||||||||||||||||||||||||||
Total interest expense | 8,785 | (30) | 8,755 | 15,615 | 10,884 | 26,499 | 29,041 | 23,590 | 52,631 | ||||||||||||||||||||||||||
FTE net interest income | $ | 837 | $ | 7,582 | $ | 8,419 | $ | 14,541 | $ | 11,739 | $ | 26,280 | $ | 36,355 | $ | 31,994 | $ | 68,349 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Provision for (recovery of) other credit losses | $ | 3,764 | $ | 7,751 | $ | 1,558 | $ | 13,188 | $ | (6,583) | ||||||||||
Provision for checking account overdraft credit losses | 289 | 232 | 218 | 701 | 772 | |||||||||||||||
Provision for (recovery of) credit losses | $ | 4,053 | $ | 7,983 | $ | 1,776 | $ | 13,889 | $ | (5,811) | ||||||||||
As a percentage of average total loans (a) | 0.27 | % | 0.58 | % | 0.15 | % | 0.34 | % | (0.17) | % | ||||||||||
(a) Presented on an annualized basis. |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Net (loss) gain on investment securities | $ | (7) | $ | (166) | $ | 21 | $ | (2,108) | $ | 107 | ||||||||||
Net (loss) gain on asset disposals and other transactions: | ||||||||||||||||||||
Net (loss) gain on other assets | (284) | (44) | 94 | (557) | (47) | |||||||||||||||
Net (loss) on OREO | — | (1,613) | (105) | (1,623) | (138) | |||||||||||||||
Net (loss) on other transactions | (23) | (8) | (24) | (38) | (129) | |||||||||||||||
Net (loss) on asset disposals and other transactions | $ | (307) | $ | (1,665) | $ | (35) | $ | (2,218) | $ | (314) |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
E-banking income | $ | 6,466 | $ | 6,466 | $ | 5,261 | $ | 18,375 | $ | 15,933 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Property and casualty insurance commissions | $ | 3,585 | $ | 3,360 | $ | 2,958 | $ | 10,197 | $ | 8,859 | ||||||||||
Performance-based commissions | 40 | 35 | 64 | 1,602 | 1,420 | |||||||||||||||
Life and health insurance commissions | 548 | 535 | 508 | 1,647 | 1,464 | |||||||||||||||
Other fees and charges | 77 | 74 | 88 | 233 | 252 | |||||||||||||||
Insurance income | $ | 4,250 | $ | 4,004 | $ | 3,618 | $ | 13,679 | $ | 11,995 | ||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Fiduciary income | $ | 1,835 | $ | 2,046 | $ | 1,752 | $ | 5,686 | $ | 5,716 | ||||||||||
Brokerage income | 1,782 | 1,667 | 1,578 | 5,076 | 4,858 | |||||||||||||||
Employee benefit fees | 671 | 701 | 624 | 2,024 | 1,902 | |||||||||||||||
Trust and investment income | $ | 4,288 | $ | 4,414 | $ | 3,954 | $ | 12,786 | $ | 12,476 |
September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | |||||||||||||
(Dollars in thousands) | |||||||||||||||||
Trust | $ | 1,900,488 | $ | 1,931,789 | $ | 1,803,887 | $ | 1,764,639 | $ | 1,682,334 | |||||||
Brokerage | 1,364,372 | 1,379,309 | 1,318,300 | 1,211,868 | 1,127,831 | ||||||||||||
Total | $ | 3,264,860 | $ | 3,311,098 | $ | 3,122,187 | $ | 2,976,507 | $ | 2,810,165 | |||||||
Quarterly average | $ | 3,319,655 | $ | 3,205,186 | $ | 3,076,285 | $ | 2,965,985 | $ | 2,844,181 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Overdraft and non-sufficient funds fees | $ | 2,461 | $ | 2,276 | $ | 2,233 | $ | 6,579 | $ | 6,154 | ||||||||||
Account maintenance fees | 1,577 | 1,623 | 1,353 | 4,661 | 3,971 | |||||||||||||||
Other fees and charges | 478 | 254 | 247 | 952 | 692 | |||||||||||||||
Deposit account service charges | $ | 4,516 | $ | 4,153 | $ | 3,833 | $ | 12,192 | $ | 10,817 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Other non-interest income | 2,452 | 1,059 | 967 | 4,179 | 2,819 | |||||||||||||||
Bank owned life insurance income | 1,375 | 842 | 694 | 2,924 | 1,922 | |||||||||||||||
Lease income | (66) | 1,719 | 1,725 | 2,730 | 2,931 | |||||||||||||||
Mortgage banking income | 237 | 189 | 328 | 740 | 1,116 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Base salaries and wages | $ | 24,152 | $ | 27,407 | $ | 18,762 | $ | 71,891 | $ | 54,846 | ||||||||||
Sales-based and incentive compensation | 6,480 | 5,502 | 4,899 | 15,927 | 13,448 | |||||||||||||||
Employee benefits | 4,307 | 3,622 | 3,340 | 12,044 | 10,282 | |||||||||||||||
Payroll taxes and other employment costs | 1,949 | 1,535 | 1,796 | 5,854 | 5,276 | |||||||||||||||
Stock-based compensation | 1,107 | 1,043 | 782 | 4,339 | 2,987 | |||||||||||||||
Deferred personnel costs | (1,387) | (1,084) | (961) | (3,394) | (2,907) | |||||||||||||||
Salaries and employee benefit costs | $ | 36,608 | $ | 38,025 | $ | 28,618 | $ | 106,661 | $ | 83,932 | ||||||||||
Full-time equivalent employees: | ||||||||||||||||||||
Actual at end of period | 1,482 | 1,500 | 1,244 | 1,482 | 1,244 | |||||||||||||||
Average during the period | 1,494 | 1,393 | 1,253 | 1,359 | 1,106 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Depreciation | $ | 2,018 | $ | 1,876 | $ | 1,722 | $ | 5,684 | $ | 5,315 | ||||||||||
Repairs and maintenance costs | 1,846 | 1,334 | 1,333 | 4,441 | 3,959 | |||||||||||||||
Property taxes, utilities and other costs | 1,158 | 1,182 | 994 | 3,497 | 3,190 | |||||||||||||||
Net rent expense | 479 | 988 | 764 | 2,214 | 2,205 | |||||||||||||||
Net occupancy and equipment expense | $ | 5,501 | $ | 5,380 | $ | 4,813 | $ | 15,836 | $ | 14,669 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Data processing and software expense | $ | 6,288 | $ | 4,728 | $ | 3,279 | $ | 15,578 | $ | 9,228 | ||||||||||
Professional fees | 3,456 | 7,438 | 2,832 | 13,775 | 8,784 | |||||||||||||||
Amortization of other intangible assets | 3,280 | 2,800 | 2,023 | 7,951 | 5,765 | |||||||||||||||
E-banking expense | 1,836 | 1,832 | 2,648 | 5,159 | 8,134 | |||||||||||||||
Marketing expense | 1,267 | 1,357 | 1,136 | 3,554 | 2,991 | |||||||||||||||
FDIC insurance premiums | 1,260 | 1,464 | 709 | 3,525 | 2,921 | |||||||||||||||
Franchise tax expense | 772 | 872 | 1,075 | 2,678 | 2,941 | |||||||||||||||
Other loan expenses | 856 | 538 | 511 | 2,133 | 1,788 | |||||||||||||||
Communication expense | 752 | 724 | 599 | 2,089 | 1,873 | |||||||||||||||
Other non-interest expense | 9,820 | 5,465 | 4,010 | 19,859 | 10,755 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Pre-provision net revenue: | ||||||||||||||||||||
Income before income taxes | $ | 40,729 | $ | 27,262 | $ | 33,388 | $ | 101,597 | $ | 94,661 | ||||||||||
Add: provision for credit losses | 4,053 | 7,983 | 1,776 | 13,889 | 1,776 | |||||||||||||||
Add: loss on OREO | 1 | 1,612 | 105 | 1,623 | 138 | |||||||||||||||
Add: loss on investment securities | 7 | 166 | — | 2,108 | 44 | |||||||||||||||
Add: loss on other assets | 283 | 45 | — | 557 | 142 | |||||||||||||||
Add: loss on other transactions | 23 | 8 | 24 | 38 | 128 | |||||||||||||||
Less: recovery of credit losses | — | — | — | — | 7,587 | |||||||||||||||
Less: gain on investment securities | — | — | 21 | — | 151 | |||||||||||||||
Less: gain on other assets | — | — | 94 | — | 94 | |||||||||||||||
Pre-provision net revenue | $ | 45,096 | $ | 37,076 | $ | 35,178 | $ | 119,812 | $ | 89,057 | ||||||||||
Total average assets | $8,806,409 | $8,342,883 | $7,124,108 | $8,120,885 | $7,103,979 | |||||||||||||||
Pre-provision net revenue to total average assets (annualized) | 2.03 | % | 1.78 | % | 1.96 | % | 1.97 | % | 1.68 | % | ||||||||||
Weighted-average common shares outstanding - diluted | 35,061,897 | 32,649,976 | 27,973,255 | 31,977,486 | 28,009,263 | |||||||||||||||
Pre-provision net revenue per common share - diluted | $ | 1.28 | $ | 1.13 | $ | 1.25 | $ | 3.72 | $ | 3.17 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Core non-interest expense: | ||||||||||||||||||||
Total non-interest expense | $ | 71,696 | $ | 70,623 | $ | 52,253 | $ | 198,798 | $ | 153,781 | ||||||||||
Less: acquisition-related expenses | 4,434 | 10,709 | 339 | 15,694 | 2,314 | |||||||||||||||
Less: pension settlement charges | 2,424 | — | 139 | 2,424 | 139 | |||||||||||||||
Less: COVID-19-related expenses | — | — | 9 | — | 132 | |||||||||||||||
Add: COVID-19 Employee Retention Credit | — | 548 | — | 548 | — | |||||||||||||||
Core non-interest expense | $ | 64,838 | $ | 60,462 | $ | 51,766 | $ | 181,228 | $ | 151,196 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Efficiency ratio: | ||||||||||||||||||||
Total non-interest expense | $ | 71,696 | $ | 70,623 | $ | 52,253 | $ | 198,798 | $ | 153,781 | ||||||||||
Less: amortization of other intangible assets | 3,280 | 2,800 | 2,023 | 7,951 | 5,765 | |||||||||||||||
Adjusted total non-interest expense | 68,416 | 67,823 | 50,230 | 190,847 | 148,016 | |||||||||||||||
Total non-interest income | 23,204 | 21,015 | 20,366 | 63,279 | 59,802 | |||||||||||||||
Less: net (loss) gain on investment securities | (7) | (166) | 21 | (2,108) | 107 | |||||||||||||||
Less: net loss on asset disposals and other transactions | (307) | (1,665) | (35) | (2,218) | (314) | |||||||||||||||
Total non-interest income excluding net gains and losses | 23,518 | 22,846 | 20,380 | 67,605 | 60,009 | |||||||||||||||
Net interest income | 93,274 | 84,853 | 67,051 | 251,005 | 182,829 | |||||||||||||||
Add: FTE adjustment (a) | 444 | 446 | 387 | 1,289 | 1,116 | |||||||||||||||
Net interest income on an FTE basis | 93,718 | 85,299 | 67,438 | 252,294 | 183,945 | |||||||||||||||
Adjusted revenue | $ | 117,236 | $ | 108,145 | $ | 87,818 | $ | 319,899 | $ | 243,954 | ||||||||||
Efficiency ratio | 58.36 | % | 62.71 | % | 57.20 | % | 59.66 | % | 60.67 | % | ||||||||||
Efficiency ratio adjusted for non-core items: | ||||||||||||||||||||
Core non-interest expense | $ | 64,838 | $ | 60,462 | $ | 51,766 | $ | 181,228 | $ | 151,196 | ||||||||||
Less: amortization of other intangible assets | 3,280 | 2,800 | 2,023 | 7,951 | 5,765 | |||||||||||||||
Adjusted core non-interest expense | 61,558 | 57,662 | 49,743 | 173,277 | 145,431 | |||||||||||||||
Non-interest income excluding net gains and losses | 23,518 | 22,846 | 20,380 | 67,605 | 60,009 | |||||||||||||||
Net interest income on an FTE basis | 93,718 | 85,299 | 67,438 | 252,294 | 183,945 | |||||||||||||||
Adjusted revenue | $ | 117,236 | $ | 108,145 | $ | 87,818 | $ | 319,899 | $ | 243,954 | ||||||||||
Efficiency ratio adjusted for non-core items | 52.51 | % | 53.32 | % | 56.64 | % | 54.17 | % | 59.61 | % |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Annualized net income adjusted for non-core items: | ||||||||||||||||||||
Net income | $ | 31,882 | $ | 21,096 | $ | 25,978 | $ | 79,538 | $ | 74,443 | ||||||||||
Add: net loss on investment securities | 7 | 166 | — | 2,108 | — | |||||||||||||||
Less: tax effect of net loss on investment securities (a) | 2 | 35 | — | 443 | — | |||||||||||||||
Less: net gain on investment securities | — | — | 21 | — | 107 | |||||||||||||||
Add: tax effect of net gain on investment securities (a) | — | — | 4 | — | 22 | |||||||||||||||
Add: net loss on asset disposals and other transactions | 307 | 1,665 | 35 | 2,218 | 314 | |||||||||||||||
Less: tax effect of net loss on asset disposals and other transactions (a) | 65 | 349 | 7 | 466 | 66 | |||||||||||||||
Add: acquisition-related expenses | 4,434 | 10,709 | 339 | 15,694 | 2,314 | |||||||||||||||
Less: tax effect of acquisition-related expenses (a) | 931 | 2,249 | 71 | 3,296 | 486 | |||||||||||||||
Add: pension settlement charges | 2,424 | — | 139 | 2,424 | 139 | |||||||||||||||
Less: tax effect of pension settlement charges (a) | 509 | — | 29 | 509 | 29 | |||||||||||||||
Add: COVID-19-related expenses | — | — | 9 | — | 132 | |||||||||||||||
Less: tax effect of COVID-19-related expenses (a) | — | — | 2 | — | 28 | |||||||||||||||
Less: COVID-19 Employee Retention Credit | — | 548 | — | 548 | — | |||||||||||||||
Add: tax effect of COVID-19 Employee Retention Credit (a) | — | 115 | — | 115 | — | |||||||||||||||
Net income adjusted for non-core items (after tax) | $ | 37,547 | $ | 30,570 | $ | 26,374 | $ | 96,835 | $ | 76,648 | ||||||||||
Days in the period | 92 | 91 | 92 | 273 | 273 | |||||||||||||||
Days in the year | 365 | 365 | 365 | 365 | 365 | |||||||||||||||
Annualized net income | $ | 126,488 | $ | 84,616 | $ | 103,065 | $ | 106,342 | $ | 99,530 | ||||||||||
Annualized net income adjusted for non-core items (after tax) | $ | 148,964 | $ | 122,616 | $ | 104,636 | $ | 129,468 | $ | 102,478 | ||||||||||
Return on average assets: | ||||||||||||||||||||
Annualized net income | $ | 126,488 | $ | 84,616 | $ | 103,065 | $ | 106,342 | $ | 99,530 | ||||||||||
Total average assets | 8,806,409 | 8,342,883 | 7,124,108 | 8,120,885 | 7,103,979 | |||||||||||||||
Return on average assets | 1.44 | % | 1.01 | % | 1.45 | % | 1.31 | % | 1.40 | % | ||||||||||
Return on average assets adjusted for non-core items: | ||||||||||||||||||||
Annualized net income adjusted for non-core items (after tax) | $ | 148,964 | $ | 122,616 | $ | 104,636 | $ | 129,468 | $ | 102,478 | ||||||||||
Total average assets | 8,806,409 | 8,342,883 | 7,124,108 | 8,120,885 | 7,103,979 | |||||||||||||||
Return on average assets adjusted for non-core items (after tax) | 1.69 | % | 1.47 | % | 1.47 | % | 1.59 | % | 1.44 | % |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | September 30, | |||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||||||||
Annualized net income excluding amortization of other intangible assets: | ||||||||||||||||||||
Net income | $ | 31,882 | $ | 21,096 | $ | 25,978 | $ | 79,538 | $ | 74,443 | ||||||||||
Add: amortization of other intangible assets | 3,280 | 2,800 | 2,023 | 7,951 | 5,765 | |||||||||||||||
Less: tax effect of amortization of other intangible assets (a) | 689 | 588 | 425 | 1,670 | 1,211 | |||||||||||||||
Net income excluding amortization of other intangible assets | $ | 34,473 | $ | 23,308 | $ | 27,576 | $ | 85,819 | $ | 78,997 | ||||||||||
Days in the period | 92 | 91 | 92 | 273 | 273 | |||||||||||||||
Days in the year | 365 | 365 | 365 | 365 | 365 | |||||||||||||||
Annualized net income | $ | 126,488 | $ | 84,616 | $ | 103,065 | $ | 106,342 | $ | 99,530 | ||||||||||
Annualized net income excluding amortization of other intangible assets | $ | 136,768 | $ | 93,488 | $ | 109,405 | $ | 114,740 | $ | 105,619 | ||||||||||
Average tangible equity: | ||||||||||||||||||||
Total average stockholders' equity | $ | 1,004,858 | $ | 951,438 | $ | 797,859 | $ | 919,998 | $ | 807,869 | ||||||||||
Less: average goodwill and other intangible assets | 411,229 | 387,055 | 329,482 | 374,924 | 321,043 | |||||||||||||||
Average tangible equity | $ | 593,629 | $ | 564,383 | $ | 468,377 | $ | 545,074 | $ | 486,826 | ||||||||||
Return on total average stockholders' equity ratio: | ||||||||||||||||||||
Annualized net income | $ | 126,488 | $ | 84,616 | $ | 103,065 | $ | 106,342 | $ | 99,530 | ||||||||||
Total average stockholders' equity | $ | 1,004,858 | $ | 951,438 | $ | 797,859 | $ | 919,998 | $ | 807,869 | ||||||||||
Return on total average stockholders' equity | 12.59 | % | 8.89 | % | 12.92 | % | 11.56 | % | 12.32 | % | ||||||||||
Return on average tangible equity ratio: | ||||||||||||||||||||
Annualized net income excluding amortization of other intangible assets | $ | 136,768 | $ | 93,488 | $ | 109,405 | $ | 114,740 | $ | 105,619 | ||||||||||
Average tangible equity | $ | 593,629 | $ | 564,383 | $ | 468,377 | $ | 545,074 | $ | 486,826 | ||||||||||
Return on average tangible equity | 23.04 | % | 16.56 | % | 23.36 | % | 21.05 | % | 21.70 | % |
(Dollars in thousands) | Weighted Average Yield | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||||
Available-for-sale securities, at fair value: | ||||||||||||||||||||
Obligations of: | ||||||||||||||||||||
U.S. Treasury and government agencies | 3.11 | % | $ | 42,466 | $ | 75,255 | $ | 58,438 | $ | 152,422 | $ | 172,055 | ||||||||
U.S. government sponsored agencies | 2.40 | % | 103,932 | 98,324 | 98,311 | 88,115 | 80,915 | |||||||||||||
States and political subdivisions | 2.54 | % | 220,460 | 248,271 | 224,996 | 225,882 | 230,022 | |||||||||||||
Residential mortgage-backed securities | 2.08 | % | 593,104 | 635,487 | 605,270 | 604,653 | 624,061 | |||||||||||||
Commercial mortgage-backed securities | 1.83 | % | 50,840 | 52,830 | 52,153 | 50,049 | 52,504 | |||||||||||||
Bank-issued trust preferred securities | 6.49 | % | 7,779 | 23,272 | 10,329 | 10,278 | 10,287 | |||||||||||||
Total fair value | $ | 1,018,581 | $ | 1,133,439 | $ | 1,049,497 | $ | 1,131,399 | $ | 1,169,844 | ||||||||||
Total amortized cost | $ | 1,211,794 | $ | 1,292,331 | $ | 1,196,521 | $ | 1,300,719 | $ | 1,349,800 | ||||||||||
Net unrealized loss | $ | (193,213) | $ | (158,892) | $ | (147,024) | $ | (169,320) | $ | (179,956) | ||||||||||
Held-to-maturity securities, at amortized cost: | ||||||||||||||||||||
Obligations of: | ||||||||||||||||||||
U.S. government sponsored agencies | 4.36 | % | $ | 174,699 | $ | 176,027 | $ | 194,184 | $ | 132,366 | $ | 59,871 | ||||||||
States and political subdivisions (a) | 2.23 | % | 144,490 | 144,668 | 144,844 | 145,022 | 145,252 | |||||||||||||
Residential mortgage-backed securities | 3.89 | % | 248,627 | 243,807 | 245,294 | 176,215 | 111,707 | |||||||||||||
Commercial mortgage-backed securities | 2.47 | % | 107,593 | 109,423 | 109,750 | 106,609 | 90,971 | |||||||||||||
Total amortized cost | $ | 675,409 | $ | 673,925 | $ | 694,072 | $ | 560,212 | $ | 407,801 | ||||||||||
Other investment securities | $ | 66,332 | $ | 63,579 | $ | 52,763 | $ | 51,609 | $ | 39,039 | ||||||||||
Total investment securities: | ||||||||||||||||||||
Amortized cost | $ | 1,953,535 | $ | 2,029,835 | $ | 1,943,356 | $ | 1,912,540 | $ | 1,796,640 | ||||||||||
Carrying value | $ | 1,760,322 | $ | 1,870,943 | $ | 1,796,332 | $ | 1,743,220 | $ | 1,616,684 | ||||||||||
(Dollars in thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Originated loans and leases: | |||||||||||||||||
Construction | $ | 289,657 | $ | 297,051 | $ | 222,915 | $ | 212,869 | $ | 175,388 | |||||||
Commercial real estate, other | 1,161,064 | 1,035,473 | 995,176 | 919,531 | 891,576 | ||||||||||||
Commercial real estate | 1,450,721 | 1,332,524 | 1,218,091 | 1,132,400 | 1,066,964 | ||||||||||||
Commercial and industrial | 860,407 | 873,386 | 840,194 | 835,178 | 814,593 | ||||||||||||
Premium finance | 189,251 | 162,357 | 158,263 | 159,197 | 167,682 | ||||||||||||
Leases | 328,365 | 287,948 | 251,711 | 226,438 | 178,083 | ||||||||||||
Residential real estate | 405,917 | 396,667 | 386,964 | 384,262 | 381,104 | ||||||||||||
Home equity lines of credit | 140,787 | 132,222 | 132,531 | 132,093 | 124,524 | ||||||||||||
Consumer, indirect | 668,371 | 654,371 | 647,177 | 629,426 | 592,309 | ||||||||||||
Consumer, direct | 114,160 | 101,786 | 99,299 | 98,706 | 99,282 | ||||||||||||
Consumer | 782,531 | 756,157 | 746,476 | 728,132 | 691,591 | ||||||||||||
Deposit account overdrafts | 857 | 830 | 749 | 722 | 597 | ||||||||||||
Total originated loans and leases | $ | 4,158,836 | $ | 3,942,091 | $ | 3,734,979 | $ | 3,598,422 | $ | 3,425,138 | |||||||
Acquired loans and leases (a): | |||||||||||||||||
Construction | $ | 84,359 | $ | 121,690 | $ | 9,381 | $ | 34,072 | $ | 40,233 | |||||||
Commercial real estate, other | 1,028,920 | 1,036,041 | 485,886 | 503,987 | 531,903 | ||||||||||||
Commercial real estate | 1,113,279 | 1,157,731 | 495,267 | 538,059 | 572,136 | ||||||||||||
Commercial and industrial | 268,402 | 286,924 | 50,945 | 57,456 | 62,879 | ||||||||||||
Premium finance | — | — | — | — | — | ||||||||||||
Leases | 74,270 | 89,843 | 102,930 | 118,693 | 134,764 | ||||||||||||
Residential real estate | 386,048 | 394,775 | 325,638 | 339,098 | 352,257 | ||||||||||||
Home equity lines of credit | 63,153 | 66,999 | 41,852 | 45,765 | 50,001 | ||||||||||||
Consumer, indirect | — | — | — | — | — | ||||||||||||
Consumer, direct | 20,402 | 36,233 | 8,107 | 9,657 | 14,032 | ||||||||||||
Consumer | 20,402 | 36,233 | 8,107 | 9,657 | 14,032 | ||||||||||||
Total acquired loans and leases | $ | 1,925,554 | $ | 2,032,505 | $ | 1,024,739 | $ | 1,108,728 | $ | 1,186,069 | |||||||
Total loans and leases | $ | 6,084,390 | $ | 5,974,596 | $ | 4,759,718 | $ | 4,707,150 | $ | 4,611,207 | |||||||
Percent of loans and leases to total loans and leases: | |||||||||||||||||
Construction | 6.1 | % | 7.0 | % | 4.9 | % | 5.2 | % | 4.7 | % | |||||||
Commercial real estate, other | 36.0 | % | 34.8 | % | 31.1 | % | 30.2 | % | 30.9 | % | |||||||
Commercial real estate | 42.1 | % | 41.8 | % | 36.0 | % | 35.4 | % | 35.6 | % | |||||||
Commercial and industrial | 18.6 | % | 19.4 | % | 18.7 | % | 19.0 | % | 19.0 | % | |||||||
Premium finance | 3.1 | % | 2.7 | % | 3.3 | % | 3.4 | % | 3.6 | % | |||||||
Leases | 6.6 | % | 6.3 | % | 7.4 | % | 7.3 | % | 6.8 | % | |||||||
Residential real estate | 13.0 | % | 13.2 | % | 15.0 | % | 15.4 | % | 15.9 | % | |||||||
Home equity lines of credit | 3.4 | % | 3.3 | % | 3.7 | % | 3.8 | % | 3.8 | % | |||||||
Consumer, indirect | 11.0 | % | 11.0 | % | 13.6 | % | 13.4 | % | 12.8 | % | |||||||
Consumer, direct | 2.2 | % | 2.3 | % | 2.3 | % | 2.3 | % | 2.5 | % | |||||||
Consumer | 13.2 | % | 13.3 | % | 15.9 | % | 15.7 | % | 15.3 | % | |||||||
Total percentage | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||
Residential real estate loans being serviced for others | $ | 366,996 | $ | 375,882 | $ | 384,005 | $ | 392,364 | $ | 400,736 | |||||||
(Dollars in thousands) | Outstanding Balance | Loan Commitments | Total Exposure | % of Total | ||||||||||
Construction: | ||||||||||||||
Apartment complexes | $ | 208,738 | $ | 196,191 | $ | 404,929 | 55.8 | % | ||||||
Residential property | 19,044 | 32,616 | 51,660 | 7.1 | % | |||||||||
Land only | 30,683 | 4,514 | 35,197 | 4.9 | % | |||||||||
Retail facilities | 22,576 | 1,545 | 24,121 | 3.3 | % | |||||||||
Industrial | 21,872 | 13,544 | 35,416 | 4.9 | % | |||||||||
Student housing | 2,640 | 12,360 | 15,000 | 2.1 | % | |||||||||
Lodging and lodging related | 3,406 | 16,749 | 20,155 | 2.8 | % | |||||||||
Land development | 35,128 | 51,559 | 86,687 | 11.9 | % | |||||||||
Other (a) | 29,929 | 22,396 | 52,325 | 7.2 | % | |||||||||
Total construction | $ | 374,016 | $ | 351,474 | $ | 725,490 | 100.0 | % |
(Dollars in thousands) | Outstanding Balance | Loan Commitments | Total Exposure | % of Total | ||||||||||
Commercial real estate, other: | ||||||||||||||
Office buildings and complexes: | ||||||||||||||
Owner occupied | $ | 83,274 | $ | 3,274 | $ | 86,548 | 3.8 | % | ||||||
Non-owner occupied | 134,771 | 8,477 | 143,248 | 6.3 | % | |||||||||
Total office buildings and complexes | $ | 218,045 | $ | 11,751 | $ | 229,796 | 10.1 | % | ||||||
Retail facilities: | ||||||||||||||
Owner occupied | $ | 58,461 | $ | 3,027 | $ | 61,488 | 2.7 | % | ||||||
Non-owner occupied | 232,105 | 522 | 232,627 | 10.2 | % | |||||||||
Total retail facilities | $ | 290,566 | $ | 3,549 | $ | 294,115 | 12.9 | % | ||||||
Mixed-use facilities: | ||||||||||||||
Owner occupied | $ | 22,035 | $ | 467 | $ | 22,502 | 1.0 | % | ||||||
Non-owner occupied | 22,749 | 1,084 | 23,833 | 1.0 | % | |||||||||
Total mixed-use facilities | $ | 44,784 | $ | 1,551 | $ | 46,335 | 2.0 | % | ||||||
Apartment complexes | 280,260 | 4,812 | 285,072 | 12.6 | % | |||||||||
Light industrial facilities: | ||||||||||||||
Owner occupied | 128,085 | 3,124 | 131,209 | 5.8 | % | |||||||||
Non-owner occupied | $ | 99,875 | $ | 2,130 | $ | 102,005 | 4.5 | % | ||||||
Total light industrial facilities | 227,960 | 5,254 | 233,214 | 10.3 | % | |||||||||
Assisted living facilities and nursing homes | $ | 129,912 | $ | 6,994 | $ | 136,906 | 6.0 | % | ||||||
Warehouse facilities: | ||||||||||||||
Owner occupied | $ | 56,796 | $ | 1,495 | $ | 58,291 | 2.6 | % | ||||||
Non-owner occupied | 44,760 | 420 | 45,180 | 2.0 | % | |||||||||
Total warehouse facilities | $ | 101,556 | $ | 1,915 | $ | 103,471 | 4.6 | % | ||||||
Lodging and lodging related: | ||||||||||||||
Owner occupied | $ | 27,674 | $ | 3,165 | $ | 30,839 | 1.4 | % | ||||||
Non-owner occupied | 141,540 | 1 | 141,541 | 6.2 | % | |||||||||
Total lodging and lodging related | $ | 169,214 | $ | 3,166 | $ | 172,380 | 7.6 | % | ||||||
Education services: | ||||||||||||||
Owner occupied | $ | 17,547 | $ | — | $ | 17,547 | 0.8 | % | ||||||
Non-owner occupied | 30,216 | 4,000 | 34,216 | 1.5 | % | |||||||||
Total education services | $ | 47,763 | $ | 4,000 | $ | 51,763 | 2.3 | % | ||||||
Healthcare facilities: | ||||||||||||||
Owner occupied | $ | 22,866 | $ | 103 | $ | 22,969 | 1.0 | % | ||||||
Non-owner occupied | 22,863 | 429 | 23,292 | 1.0 | % | |||||||||
Total healthcare facilities | $ | 45,729 | $ | 532 | $ | 46,261 | 2.0 | % | ||||||
Restaurant/bar facilities: | ||||||||||||||
Owner occupied | $ | 39,163 | $ | 245 | $ | 39,408 | 1.7 | % | ||||||
Non-owner occupied | 35,473 | — | 35,473 | 1.6 | % | |||||||||
Total restaurant/bar facilities | $ | 74,636 | $ | 245 | $ | 74,881 | 3.3 | % | ||||||
Other (a) | 559,559 | 36,758 | 596,317 | 26.3 | % | |||||||||
Total commercial real estate, other | $ | 2,189,984 | $ | 80,527 | $ | 2,270,511 | 100.0 | % | ||||||
(Dollars in thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
PPP aggregate outstanding principal balances | $ | 1,129 | $ | 1,418 | $ | 2,184 | $ | 2,458 | $ | 3,789 | |||||||
PPP net deferred loan origination fees | 9 | 11 | 25 | 27 | 61 | ||||||||||||
Accretion of net deferred loan origination fees | 1 | 14 | 2 | 34 | 360 |
(Dollars in thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Construction | $ | 1,241 | $ | 1,496 | $ | 1,273 | $ | 1,250 | $ | 1,464 | |||||||
Commercial real estate, other | 21,257 | 19,731 | 16,474 | 17,710 | 17,695 | ||||||||||||
Commercial and industrial | 10,205 | 11,028 | 8,307 | 8,229 | 8,611 | ||||||||||||
Premium finance | 476 | 431 | 433 | 344 | 553 | ||||||||||||
Leases | 11,692 | 10,377 | 9,109 | 8,495 | 7,890 | ||||||||||||
Residential real estate | 6,251 | 6,112 | 6,504 | 6,357 | 6,464 | ||||||||||||
Home equity lines of credit | 1,640 | 1,676 | 1,717 | 1,693 | 1,644 | ||||||||||||
Consumer, indirect | 7,516 | 7,610 | 7,781 | 7,448 | 6,912 | ||||||||||||
Consumer, direct | 2,519 | 2,642 | 1,619 | 1,575 | 1,592 | ||||||||||||
Deposit account overdrafts | 127 | 108 | 86 | 61 | 41 | ||||||||||||
Allowance for credit losses | $ | 62,924 | $ | 61,211 | $ | 53,303 | $ | 53,162 | $ | 52,866 | |||||||
As a percent of total loans | 1.03 | % | 1.02 | % | 1.12 | % | 1.13 | % | 1.15 | % |
Three Months Ended | |||||||||||||||||
(Dollars in thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Gross charge-offs: | |||||||||||||||||
Construction | $ | — | $ | — | $ | 9 | $ | 16 | $ | — | |||||||
Commercial real estate, other | 278 | 7 | 33 | 132 | 57 | ||||||||||||
Commercial and industrial | 199 | 11 | 1 | 24 | 36 | ||||||||||||
Premium finance | 33 | 23 | 23 | 42 | 38 | ||||||||||||
Leases | 905 | 604 | 469 | 888 | 731 | ||||||||||||
Residential real estate | 50 | 59 | 41 | 144 | 168 | ||||||||||||
Home equity lines of credit | 32 | 55 | 19 | 42 | 5 |
Three Months Ended | |||||||||||||||||
(Dollars in thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Consumer, indirect | 926 | 941 | 929 | 799 | 600 | ||||||||||||
Consumer, direct | 92 | 78 | 104 | 86 | 81 | ||||||||||||
Consumer | 1,018 | 1,019 | 1,033 | 885 | 681 | ||||||||||||
Deposit account overdrafts | 319 | 263 | 227 | 308 | 274 | ||||||||||||
Total gross charge-offs | $ | 2,834 | $ | 2,041 | $ | 1,855 | $ | 2,481 | $ | 1,990 | |||||||
Recoveries: | |||||||||||||||||
Commercial real estate, other | $ | 97 | $ | 16 | $ | 27 | $ | 33 | $ | 39 | |||||||
Commercial and industrial | 3 | 451 | — | 40 | 3 | ||||||||||||
Premium finance | 12 | 3 | 9 | 4 | 1 | ||||||||||||
Leases | 168 | 89 | 80 | 81 | 99 | ||||||||||||
Residential real estate | 27 | 69 | 29 | 20 | 36 | ||||||||||||
Home equity lines of credit | — | — | — | 16 | — | ||||||||||||
Consumer, indirect | 149 | 129 | 79 | 88 | 71 | ||||||||||||
Consumer, direct | 11 | 35 | 15 | 16 | 9 | ||||||||||||
Consumer | 160 | 164 | 94 | 104 | 80 | ||||||||||||
Deposit account overdrafts | 49 | 53 | 72 | 50 | 44 | ||||||||||||
Total recoveries | $ | 516 | $ | 845 | $ | 311 | $ | 348 | $ | 302 | |||||||
Net charge-offs (recoveries): | |||||||||||||||||
Construction | $ | — | $ | — | $ | 9 | $ | 16 | $ | — | |||||||
Commercial real estate, other | 181 | (9) | 6 | 99 | 18 | ||||||||||||
Commercial and industrial | 196 | (440) | 1 | (16) | 33 | ||||||||||||
Premium finance | 21 | 20 | 14 | 38 | 37 | ||||||||||||
Leases | 737 | 515 | 389 | 807 | 632 | ||||||||||||
Residential real estate | 23 | (10) | 12 | 124 | 132 | ||||||||||||
Home equity lines of credit | 32 | 55 | 19 | 26 | 5 | ||||||||||||
Consumer, indirect | 777 | 812 | 850 | 711 | 529 | ||||||||||||
Consumer, direct | 81 | 43 | 89 | 70 | 72 | ||||||||||||
Consumer | 858 | 855 | 939 | 781 | 601 | ||||||||||||
Deposit account overdrafts | 270 | 210 | 155 | 258 | 230 | ||||||||||||
Total net charge-offs | $ | 2,318 | $ | 1,196 | $ | 1,544 | $ | 2,133 | $ | 1,688 | |||||||
Ratio of net charge-offs (recoveries) to average total loans (annualized): | |||||||||||||||||
Construction | — | % | — | % | — | % | — | % | — | % | |||||||
Commercial real estate, other | 0.01 | % | — | % | — | % | 0.01 | % | — | % | |||||||
Commercial and industrial | 0.01 | % | (0.03) | % | — | % | — | % | — | % | |||||||
Premium finance | — | % | — | % | — | % | — | % | — | % | |||||||
Leases | 0.05 | % | 0.04 | % | 0.04 | % | 0.07 | % | 0.06 | % | |||||||
Residential real estate | — | % | — | % | — | % | 0.01 | % | 0.01 | % | |||||||
Home equity lines of credit | — | % | — | % | — | % | — | % | — | % | |||||||
Consumer, indirect | 0.05 | % | 0.06 | % | 0.07 | % | 0.06 | % | 0.05 | % | |||||||
Consumer, direct | 0.01 | % | — | % | 0.01 | % | 0.01 | % | 0.01 | % | |||||||
Consumer | 0.06 | % | 0.06 | % | 0.08 | % | 0.07 | % | 0.06 | % | |||||||
Deposit account overdrafts | 0.02 | % | 0.02 | % | 0.01 | % | 0.02 | % | 0.02 | % | |||||||
Total | 0.15 | % | 0.09 | % | 0.13 | % | 0.18 | % | 0.15 | % |
(Dollars in thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Loans 90+ days past due and accruing: | |||||||||||||||||
Commercial real estate, other | $ | 487 | $ | 15 | $ | 150 | $ | 167 | $ | 1,472 | |||||||
Commercial and industrial | 67 | — | 228 | 130 | 266 | ||||||||||||
Premium finance | 1,581 | 987 | 764 | 504 | 308 | ||||||||||||
Leases | 6,007 | 3,847 | 2,491 | 3,041 | 4,654 | ||||||||||||
Residential real estate | 736 | 856 | 238 | 917 | 1,499 | ||||||||||||
Home equity lines of credit | 177 | 148 | 127 | 58 | 23 | ||||||||||||
Consumer, indirect | 47 | 40 | 13 | — | 195 | ||||||||||||
Consumer, direct | 15 | 31 | 3 | 25 | 7 | ||||||||||||
Consumer | 62 | 71 | 16 | 25 | 202 | ||||||||||||
Total loans 90+ days past due and accruing | $ | 9,117 | $ | 5,924 | $ | 4,014 | $ | 4,842 | $ | 8,424 | |||||||
Nonaccrual loans: | |||||||||||||||||
Construction | $ | — | $ | — | $ | 1 | $ | 12 | $ | 2 | |||||||
Commercial real estate, other | 3,661 | 8,987 | 11,345 | 12,121 | 11,916 | ||||||||||||
Commercial and industrial | 3,116 | 3,438 | 3,064 | 3,462 | 2,385 | ||||||||||||
Leases | 7,929 | 4,800 | 3,884 | 3,178 | 2,094 | ||||||||||||
Residential real estate | 8,454 | 8,393 | 8,641 | 9,496 | 8,728 | ||||||||||||
Home equity lines of credit | 1,026 | 841 | 793 | 820 | 921 | ||||||||||||
Consumer, indirect | 1,904 | 1,982 | 2,147 | 2,176 | 1,627 | ||||||||||||
Consumer, direct | 97 | 355 | 105 | 208 | 158 | ||||||||||||
Consumer | 2,001 | 2,337 | 2,252 | 2,384 | 1,785 | ||||||||||||
Total nonaccrual loans | $ | 26,187 | $ | 28,796 | $ | 29,980 | $ | 31,473 | $ | 27,831 | |||||||
Total nonperforming loans ("NPLs") | $ | 35,304 | $ | 34,720 | $ | 33,994 | $ | 36,315 | $ | 36,255 | |||||||
OREO: | |||||||||||||||||
Commercial | $ | 7,118 | $ | 7,118 | $ | 8,730 | $ | 8,730 | $ | 8,730 | |||||||
Residential | 56 | 48 | 48 | 165 | 110 | ||||||||||||
Total OREO | $ | 7,174 | $ | 7,166 | $ | 8,778 | $ | 8,895 | $ | 8,840 | |||||||
Total nonperforming assets ("NPAs") | $ | 42,478 | $ | 41,886 | $ | 42,772 | $ | 45,210 | $ | 45,095 | |||||||
Criticized loans (a) | $ | 213,156 | $ | 219,885 | $ | 198,812 | $ | 191,355 | $ | 164,775 | |||||||
Classified loans (b) | $ | 124,836 | $ | 110,972 | $ | 93,168 | $ | 89,604 | $ | 94,848 | |||||||
Asset Quality Ratios (c): | |||||||||||||||||
Nonaccrual loans as a percent of total loans (d) | 0.43 | % | 0.48 | % | 0.63 | % | 0.67 | % | 0.60 | % | |||||||
NPLs as a percent of total loans (d) | 0.58 | % | 0.58 | % | 0.71 | % | 0.77 | % | 0.79 | % | |||||||
NPAs as a percent of total assets (d) | 0.48 | % | 0.48 | % | 0.58 | % | 0.63 | % | 0.64 | % | |||||||
NPAs as a percent of total loans and OREO (d) | 0.70 | % | 0.70 | % | 0.90 | % | 0.96 | % | 0.98 | % | |||||||
Allowance for credit losses as a percent of nonaccrual loans | 240.29 | % | 212.57 | % | 177.80 | % | 168.91 | % | 189.95 | % | |||||||
Allowance for credit losses as a percent of NPLs (d) | 178.23 | % | 176.30 | % | 156.80 | % | 146.39 | % | 145.82 | % | |||||||
Criticized loans as a percent of total loans (a) | 3.50 | % | 3.68 | % | 4.18 | % | 4.07 | % | 3.57 | % | |||||||
Classified loans as a percent of total loans (b) | 2.05 | % | 1.86 | % | 1.96 | % | 1.90 | % | 2.06 | % | |||||||
(Dollars in thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Non-interest-bearing deposits (a) | $ | 1,569,095 | $ | 1,682,634 | $ | 1,555,064 | $ | 1,589,402 | $ | 1,635,953 | |||||||
Interest-bearing deposits: | |||||||||||||||||
Interest-bearing demand accounts (a) | 1,181,079 | 1,225,646 | 1,085,169 | 1,160,182 | 1,162,012 | ||||||||||||
Savings accounts | 987,170 | 1,116,622 | 1,024,638 | 1,068,547 | 1,077,383 | ||||||||||||
Retail CDs | 1,198,733 | 950,783 | 622,091 | 530,236 | 544,741 | ||||||||||||
Money market deposit accounts | 730,902 | 718,633 | 579,106 | 617,029 | 624,708 | ||||||||||||
Governmental deposit accounts | 761,625 | 705,596 | 649,303 | 625,965 | 734,734 | ||||||||||||
Brokered CDs | 608,914 | 559,955 | 273,156 | 125,580 | 86,089 | ||||||||||||
Total interest-bearing deposits | 5,468,423 | 5,277,235 | 4,233,463 | 4,127,539 | 4,229,667 | ||||||||||||
Total deposits | $ | 7,037,518 | $ | 6,959,869 | $ | 5,788,527 | $ | 5,716,941 | $ | 5,865,620 | |||||||
Demand deposits as a percent of total deposits | 39 | % | 42 | % | 46 | % | 48 | % | 48 | % | |||||||
(Dollars in thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Short-term borrowings: | |||||||||||||||||
Overnight borrowings | $ | 484,000 | $ | 444,000 | $ | 390,000 | $ | 400,000 | $ | (5,000) | |||||||
FHLB 90-day advances | — | — | — | — | 40,000 | ||||||||||||
Retail repurchase agreements | 101,437 | 125,935 | 100,670 | 100,138 | 98,611 | ||||||||||||
Total short-term borrowings | $ | 585,437 | $ | 569,935 | $ | 490,670 | $ | 500,138 | $ | 133,611 | |||||||
Long-term borrowings: | |||||||||||||||||
FHLB advances | $ | 83,247 | $ | 33,755 | $ | 33,941 | $ | 34,158 | $ | 34,662 | |||||||
Vantage non-recourse debt | 41,783 | 41,963 | 47,864 | 53,147 | 55,781 | ||||||||||||
Other long-term borrowings | 48,282 | 47,861 | 13,824 | 13,788 | 13,753 | ||||||||||||
Total long-term borrowings | $ | 173,312 | $ | 123,579 | $ | 95,629 | $ | 101,093 | $ | 104,196 | |||||||
Total borrowed funds | $ | 758,749 | $ | 693,514 | $ | 586,299 | $ | 601,231 | $ | 237,807 |
(Dollars in thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Capital Amounts: | |||||||||||||||||
Common Equity Tier 1 | $ | 752,728 | $ | 728,892 | $ | 624,292 | $ | 604,566 | $ | 584,880 | |||||||
Tier 1 | 801,010 | 776,753 | 638,116 | 618,354 | 598,633 | ||||||||||||
Total (Tier 1 and Tier 2) | 855,054 | 828,910 | 682,477 | 662,421 | 643,189 | ||||||||||||
Net risk-weighted assets | $ | 6,505,779 | $ | 6,417,511 | $ | 5,110,318 | $ | 5,071,240 | $ | 4,955,627 | |||||||
Capital Ratios: | |||||||||||||||||
Common Equity Tier 1 | 11.57 | % | 11.36 | % | 12.22 | % | 11.92 | % | 11.80 | % | |||||||
Tier 1 | 12.31 | % | 12.10 | % | 12.49 | % | 12.19 | % | 12.08 | % | |||||||
Total (Tier 1 and Tier 2) | 13.14 | % | 12.92 | % | 13.35 | % | 13.06 | % | 12.98 | % | |||||||
Tier 1 leverage ratio | 9.34 | % | 9.64 | % | 9.02 | % | 8.92 | % | 8.64 | % |
(Dollars in thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Tangible equity: | |||||||||||||||||
Total stockholders' equity | $ | 993,219 | $ | 998,907 | $ | 819,543 | $ | 785,328 | $ | 760,511 | |||||||
Less: goodwill and other intangible assets | 408,494 | 413,172 | 324,562 | 326,329 | 328,428 | ||||||||||||
Tangible equity | $ | 584,725 | $ | 585,735 | $ | 494,981 | $ | 458,999 | $ | 432,083 | |||||||
Tangible assets: | |||||||||||||||||
Total assets | $ | 8,942,534 | $ | 8,786,635 | $ | 7,311,520 | $ | 7,207,304 | $ | 7,005,854 | |||||||
Less: goodwill and other intangible assets | 408,494 | 413,172 | 324,562 | 326,329 | 328,428 | ||||||||||||
Tangible assets | $ | 8,534,040 | $ | 8,373,463 | $ | 6,986,958 | $ | 6,880,975 | $ | 6,677,426 | |||||||
Tangible book value per common share: | |||||||||||||||||
Tangible equity | $ | 584,725 | $ | 585,735 | $ | 494,981 | $ | 458,999 | $ | 432,083 | |||||||
Common shares outstanding | 35,395,990 | 35,374,916 | 28,488,158 | 28,287,837 | 28,278,078 | ||||||||||||
Tangible book value per common share | $ | 16.52 | $ | 16.56 | $ | 17.37 | $ | 16.23 | $ | 15.28 | |||||||
Tangible equity to tangible assets ratio: | |||||||||||||||||
Tangible equity | $ | 584,725 | $ | 585,735 | $ | 494,981 | $ | 458,999 | $ | 432,083 | |||||||
Tangible assets | $ | 8,534,040 | $ | 8,373,463 | $ | 6,986,958 | $ | 6,880,975 | $ | 6,677,426 | |||||||
Tangible equity to tangible assets | 6.85 | % | 7.00 | % | 7.08 | % | 6.67 | % | 6.47 | % | |||||||
Increase (Decrease) in Interest Rate | Estimated Increase (Decrease) in Net Interest Income | Estimated (Decrease) Increase in Economic Value of Equity | |||||||||||||||||||||||||||||||||||||||
(in Basis Points) | September 30, 2023 | December 31, 2022 | September 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||||||||
300 | $ | 7,122 | 2.1 | % | $ | 13,000 | 4.4 | % | $ | (182,388) | (11.0) | % | $ | (82,959) | (5.4) | % | |||||||||||||||||||||||||
200 | 4,789 | 1.4 | % | 8,716 | 3.0 | % | (126,355) | (7.7) | % | (55,809) | (3.6) | % | |||||||||||||||||||||||||||||
100 | 2,410 | 0.7 | % | 4,380 | 1.5 | % | (66,132) | (4.0) | % | (28,157) | (1.8) | % | |||||||||||||||||||||||||||||
(100) | (4,475) | (1.3) | % | (11,404) | (3.9) | % | 44,731 | 2.7 | % | (21,124) | (1.4) | % | |||||||||||||||||||||||||||||
(200) | (12,836) | (3.9) | % | (27,659) | (9.4) | % | 76,791 | 4.7 | % | (80,484) | (5.2) | % | |||||||||||||||||||||||||||||
(300) | (22,460) | (6.8) | % | (43,728) | (14.8) | % | 100,065 | 6.1 | % | (152,152) | (9.8) | % |
(Dollars in thousands) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||
Home equity lines of credit | $ | 245,764 | $ | 208,805 | $ | 201,692 | $ | 197,995 | $ | 194,685 | |||||||
Unadvanced construction loans | 351,473 | 293,662 | 241,225 | 270,229 | 320,825 | ||||||||||||
Other loan commitments | 768,788 | 597,285 | 717,149 | 730,015 | 653,384 | ||||||||||||
Loan commitments | $ | 1,366,025 | $ | 1,099,752 | $ | 1,160,066 | $ | 1,198,239 | $ | 1,168,894 | |||||||
Standby letters of credit | $ | 15,452 | $ | 14,760 | $ | 15,046 | $ | 15,451 | $ | 15,096 |
Period | Total Number of Common Shares Purchased | Average Price Paid per Common Share | Total Number of Common Shares Purchased as Part of Publicly Announced Plans or Programs (1) | Maximum Number (or Approximate Dollar Value) of Common Shares that May Yet Be Purchased Under the Plans or Programs (1) | ||||||||||||||||
July 1 – 31, 2023 | 8,083 | (2)(3) | $ | 26.83 | (2)(3) | — | $ | 22,606,290 | ||||||||||||
August 1 – 31, 2023 | — | $ | — | — | $ | 22,606,290 | ||||||||||||||
September 1 – 30, 2023 | 1,291 | (2) | $ | 25.66 | (2) | — | $ | 22,606,290 | ||||||||||||
Total | 9,374 | $ | 26.67 | — | $ | 22,606,290 |
Exhibit Number | Description | Exhibit Location | ||||||||||||
Agreement and Plan of Merger, dated as of March 26, 2021, by and between Peoples Bancorp Inc. and Premier Financial Bancorp, Inc.+ | Included as Annex A to the preliminary joint proxy statement/prospectus which forms a part of the Registration Statement of Peoples Bancorp Inc. ("Peoples") on Form S-4/A accepted on May 28, 2021 with a filing date of June 1, 2021 (Registration No. 333-256040) | |||||||||||||
Agreement and Plan of Merger, dated as of October 24, 2022, by and between Peoples Bancorp Inc. and Limestone Bancorp, Inc.+ | Included as Annex A to the preliminary joint proxy statement/prospectus which forms a part of the Registration Statement of Peoples on Form S-4/A filed on January 6, 2023 (Registration No. 333-268728) | |||||||||||||
3.1(a) | Amended Articles of Incorporation of Peoples Bancorp Inc. (as filed with the Ohio Secretary of State on May 3, 1993) P | Incorporated herein by reference to Exhibit 3(a) to Peoples' Registration Statement on Form 8-B filed on July 20, 1993 (File No. 0-16772) | ||||||||||||
Certificate of Amendment to the Amended Articles of Incorporation of Peoples Bancorp Inc. (as filed with the Ohio Secretary of State on April 22, 1994) | Incorporated herein by reference to Exhibit 3.1(b) to Peoples' Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017 (File No. 0-16772) ("Peoples' September 30, 2017 Form 10-Q") | |||||||||||||
Certificate of Amendment to the Amended Articles of Incorporation of Peoples Bancorp Inc. (as filed with the Ohio Secretary of State on April 9, 1996) | Incorporated herein by reference to Exhibit 3.1(c) to Peoples' September 30, 2017 Form 10-Q | |||||||||||||
Certificate of Amendment to the Amended Articles of Incorporation of Peoples Bancorp Inc. (as filed with the Ohio Secretary of State on April 23, 2003) | Incorporated herein by reference to Exhibit 3(a) to Peoples’ Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2003 (File No. 0-16772) (“Peoples’ March 31, 2003 Form 10-Q”) | |||||||||||||
Certificate of Amendment by Shareholders to the Amended Articles of Incorporation of Peoples Bancorp Inc. (as filed with the Ohio Secretary of State on January 22, 2009) | Incorporated herein by reference to Exhibit 3.1 to Peoples’ Current Report on Form 8-K dated and filed on January 23, 2009 (File No. 0-16772) | |||||||||||||
Certificate of Amendment by Directors to Articles filed with the Ohio Secretary of State on January 28, 2009, evidencing adoption of amendments by the Board of Directors of Peoples Bancorp Inc. to Article FOURTH of the Amended Articles of Incorporation to establish express terms of Fixed Rate Cumulative Perpetual Preferred Shares, Series A, each without par value, of Peoples Bancorp Inc. | Incorporated herein by reference to Exhibit 3.1 to Peoples’ Current Report on Form 8-K dated and filed on February 2, 2009 (File No. 0-16772) | |||||||||||||
Certificate of Amendment by the Shareholders to the Amended Articles of Incorporation of Peoples Bancorp Inc. (as filed with the Ohio Secretary of State on July 28, 2021) | Incorporated herein by reference to Exhibit 3.1(g) to Peoples' Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2021 (File No. 0-16772) ("Peoples' June 30, 2021 Form 10-Q") | |||||||||||||
Amended Articles of Incorporation of Peoples Bancorp Inc. (representing the Amended Articles of Incorporation in compiled form incorporating all amendments through the date of this Quarterly Report on Form 10-Q) [For purposes of SEC reporting compliance only--not filed with Ohio Secretary of State] | Incorporated herein by reference to Exhibit 3.1(h) to Peoples' June 30, 2021 Form 10-Q | |||||||||||||
3.2(a) | Code of Regulations of Peoples Bancorp Inc. P | Incorporated herein by reference to Exhibit 3(b) to Peoples’ Registration Statement on Form 8-B filed on July 20, 1993 (File No. 0-16772) | ||||||||||||
Certified Resolutions Regarding Adoption of Amendments to Sections 1.03, 1.04, 1.05, 1.06, 1.08, 1.10, 2.03(C), 2.07, 2.08, 2.10 and 6.02 of the Code of Regulations of Peoples Bancorp Inc. by shareholders on April 10, 2003 | Incorporated herein by reference to Exhibit 3(c) to Peoples’ March 31, 2003 Form 10-Q | |||||||||||||
+Schedules and exhibits have been omitted pursuant to Item 601(a)(5) of SEC Regulation S-K. A copy of any omitted schedules or exhibits will be furnished supplementally by Peoples Bancorp Inc. to the SEC, or the staff of the SEC, on a confidential basis upon request. | ||||||||||||||
PPeoples Bancorp Inc. filed this exhibit with the SEC in paper form originally and this exhibit has not been filed with the SEC in electronic format. | ||||||||||||||
PEOPLES BANCORP INC. | |||||||||||
Date: | November 2, 2023 | By: /s/ | CHARLES W. SULERZYSKI | ||||||||
Charles W. Sulerzyski | |||||||||||
President and Chief Executive Officer | |||||||||||
Date: | November 2, 2023 | By: /s/ | KATIE BAILEY | ||||||||
Katie Bailey | |||||||||||
Executive Vice President, | |||||||||||
Chief Financial Officer and Treasurer |
If to the Company, to: | If to the Executive, to: | ||||||||||
Attn: General Counsel | Matthew Macia | ||||||||||
PEOPLES BANCORP INC. | 1109 Hadley Park Ln | ||||||||||
138 Putnam Street | Weddington, NS 28104 | ||||||||||
Marietta, Ohio 45750 | |||||||||||
Fax: (740) 568-1422 |
EXECUTIVE: | |||||
PEOPLES BANCORP INC. | |||||
By: /s/ Matthew Macia | By: /s/ Tonya L. Steele | ||||
Printed: Matthew Macia | Printed Name: Tonya L. Steele | ||||
Title: Secretary, Compensation Committee |
If to the Company, to: | If to the Executive, to: | ||||||||||
Attn: General Counsel | Hugh Donlon | ||||||||||
PEOPLES BANCORP INC. | 219 East 69th St, 8D | ||||||||||
138 Putnam Street | New York, NY | ||||||||||
Marietta, Ohio 45750 | |||||||||||
Fax: (740) 568-1422 |
EXECUTIVE: | |||||
PEOPLES BANCORP INC. | |||||
By: /s/ Hugh Donlon | By: /s/ Tonya L. Steele | ||||
Printed: Hugh Donlon | Printed Name: Tonya L. Steele | ||||
Title: Secretary, Compensation Committee |
Company: PEOPLES BANCORP INC., an Ohio corporation | Participant: | ||||
_____________ | [Name] | ||||
Senior Vice President and | |||||
Secretary to the Compensation Committee | |||||
Street Address | |||||
City, State, and Zip Code | |||||
Date: | Date: | ||||
Date: | November 2, 2023 | By:/s/ | CHARLES W. SULERZYSKI | |||||||||||
Charles W. Sulerzyski | ||||||||||||||
President and Chief Executive Officer |
Date: | November 2, 2023 | By:/s/ | KATIE BAILEY | |||||||||||
Katie Bailey | ||||||||||||||
Executive Vice President, | ||||||||||||||
Chief Financial Officer and Treasurer |
Date: | November 2, 2023 | By: /s/ | CHARLES W. SULERZYSKI | |||||||||||
Charles W. Sulerzyski | ||||||||||||||
President and Chief Executive Officer |
Date: | November 2, 2023 | By:/s/ | KATIE BAILEY | |||||||||||
Katie Bailey | ||||||||||||||
Executive Vice President, | ||||||||||||||
Chief Financial Officer and Treasurer |