North Carolina | 56-1421916 | |||||||||||||||||||
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification Number) | |||||||||||||||||||
300 SW Broad St., | Southern Pines | , | North Carolina | 28387 | ||||||||||||||||
(Address of Principal Executive Offices) | (Zip Code) | |||||||||||||||||||
(Registrant's telephone number, including area code) | (910) | 246-2500 |
Title of each class | Trading Symbol | Name of each exchange on which registered: | ||||||
Common Stock, No Par Value | FBNC | The Nasdaq Global Select Market |
Large Accelerated Filer | ☒ | Accelerated Filer | ☐ | |||||||||||
Non-Accelerated Filer | ☐ | Smaller Reporting Company | ☐ | |||||||||||
Emerging Growth Company | ☐ |
Page | |||||
($ in thousands - unaudited) | September 30, 2023 | December 31, 2022 | |||||||||
ASSETS | |||||||||||
Cash and due from banks, noninterest-bearing | $ | 95,257 | 101,133 | ||||||||
Due from banks, interest-bearing | 178,332 | 169,185 | |||||||||
Total cash and cash equivalents | 273,589 | 270,318 | |||||||||
Securities available for sale | 2,100,406 | 2,314,493 | |||||||||
Securities held to maturity (fair values of $410,321 and $432,528) | 535,460 | 541,700 | |||||||||
Presold mortgages and SBA loans in process of settlement | 8,060 | 1,282 | |||||||||
Loans | 8,027,037 | 6,665,145 | |||||||||
Allowance for credit losses on loans | (108,198) | (90,967) | |||||||||
Net loans | 7,918,839 | 6,574,178 | |||||||||
Premises and equipment | 151,981 | 134,187 | |||||||||
Operating right-of-use lease assets | 17,604 | 18,733 | |||||||||
Accrued interest receivable | 34,414 | 29,710 | |||||||||
Goodwill | 478,750 | 364,263 | |||||||||
Other intangible assets | 34,879 | 12,675 | |||||||||
Bank-owned life insurance | 182,764 | 164,592 | |||||||||
Other assets | 241,214 | 198,918 | |||||||||
Total assets | $ | 11,977,960 | 10,625,049 | ||||||||
LIABILITIES | |||||||||||
Deposits: Noninterest-bearing deposits | $ | 3,503,050 | 3,566,003 | ||||||||
Interest-bearing deposits | 6,732,353 | 5,661,526 | |||||||||
Total deposits | 10,235,403 | 9,227,529 | |||||||||
Borrowings | 401,843 | 287,507 | |||||||||
Accrued interest payable | 5,511 | 2,738 | |||||||||
Operating lease liabilities | 18,348 | 19,391 | |||||||||
Other liabilities | 59,172 | 56,288 | |||||||||
Total liabilities | 10,720,277 | 9,593,453 | |||||||||
Commitments and contingencies | |||||||||||
SHAREHOLDERS’ EQUITY | |||||||||||
Preferred stock, no par value per share. Authorized: 5,000,000 shares | |||||||||||
Issued & outstanding: none as of September 30, 2023 and December 31, 2022 | — | — | |||||||||
Common stock, no par value per share. Authorized: 60,000,000 shares | |||||||||||
Issued & outstanding: 41,085,498 shares and 35,704,154 shares as of September 30, 2023 and December 31, 2022, respectively | 962,644 | 725,153 | |||||||||
Retained earnings | 695,791 | 648,418 | |||||||||
Stock in rabbi trust assumed in acquisition | (1,375) | (1,585) | |||||||||
Rabbi trust obligation | 1,375 | 1,585 | |||||||||
Accumulated other comprehensive loss | (400,752) | (341,975) | |||||||||
Total shareholders’ equity | 1,257,683 | 1,031,596 | |||||||||
Total liabilities and shareholders’ equity | $ | 11,977,960 | 10,625,049 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
($ in thousands, except share data - unaudited) | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
INTEREST INCOME | |||||||||||||||||||||||
Interest and fees on loans | $ | 106,514 | 72,239 | 308,857 | 201,518 | ||||||||||||||||||
Interest on investment securities: | |||||||||||||||||||||||
Taxable interest income | 12,936 | 13,450 | 39,415 | 40,045 | |||||||||||||||||||
Tax-exempt interest income | 1,118 | 1,115 | 3,368 | 3,267 | |||||||||||||||||||
Other, principally overnight investments | 3,283 | 1,486 | 10,546 | 3,016 | |||||||||||||||||||
Total interest income | 123,851 | 88,290 | 362,186 | 247,846 | |||||||||||||||||||
INTEREST EXPENSE | |||||||||||||||||||||||
Interest on deposits | 32,641 | 1,848 | 78,887 | 5,204 | |||||||||||||||||||
Interest on borrowings | 6,508 | 1,108 | 19,125 | 2,160 | |||||||||||||||||||
Total interest expense | 39,149 | 2,956 | 98,012 | 7,364 | |||||||||||||||||||
Net interest income | 84,702 | 85,334 | 264,174 | 240,482 | |||||||||||||||||||
Provision for loan losses | 1,200 | 5,100 | 16,351 | 8,600 | |||||||||||||||||||
(Reversal of) provision for unfunded commitments | (1,200) | 300 | (1,487) | (1,200) | |||||||||||||||||||
Total provision for credit losses | — | 5,400 | 14,864 | 7,400 | |||||||||||||||||||
Net interest income after provision for credit losses | 84,702 | 79,934 | 249,310 | 233,082 | |||||||||||||||||||
NONINTEREST INCOME | |||||||||||||||||||||||
Service charges on deposit accounts | 4,661 | 4,166 | 13,012 | 11,407 | |||||||||||||||||||
Other service charges and fees | 5,450 | 6,312 | 16,677 | 21,200 | |||||||||||||||||||
Fees from presold mortgage loans | 325 | 376 | 1,288 | 1,951 | |||||||||||||||||||
Commissions from sales of financial products | 1,207 | 1,391 | 3,926 | 3,487 | |||||||||||||||||||
SBA consulting fees | 478 | 479 | 1,408 | 1,963 | |||||||||||||||||||
SBA loan sale gains | 1,101 | 479 | 2,052 | 4,581 | |||||||||||||||||||
Bank-owned life insurance income | 1,104 | 962 | 3,216 | 2,880 | |||||||||||||||||||
Other gains, net | 851 | 2,747 | 1,369 | 5,958 | |||||||||||||||||||
Total noninterest income | 15,177 | 16,912 | 42,948 | 53,427 | |||||||||||||||||||
NONINTEREST EXPENSE | |||||||||||||||||||||||
Salaries expense | 29,394 | 24,416 | 87,391 | 71,669 | |||||||||||||||||||
Employee benefits expense | 6,539 | 4,156 | 19,097 | 16,044 | |||||||||||||||||||
Total personnel expense | 35,933 | 28,572 | 106,488 | 87,713 | |||||||||||||||||||
Occupancy expense | 3,409 | 3,175 | 10,644 | 9,681 | |||||||||||||||||||
Equipment related expenses | 1,594 | 1,672 | 4,398 | 4,490 | |||||||||||||||||||
Merger and acquisition expenses | — | 548 | 13,506 | 4,769 | |||||||||||||||||||
Intangibles amortization expense | 1,953 | 889 | 6,147 | 2,859 | |||||||||||||||||||
Other operating expenses | 19,335 | 13,844 | 56,809 | 40,051 | |||||||||||||||||||
Total noninterest expenses | 62,224 | 48,700 | 197,992 | 149,563 | |||||||||||||||||||
Income before income taxes | 37,655 | 48,146 | 94,266 | 136,946 | |||||||||||||||||||
Income tax expense | 7,762 | 10,197 | 19,809 | 28,443 | |||||||||||||||||||
Net income | $ | 29,893 | 37,949 | 74,457 | 108,503 | ||||||||||||||||||
Earnings per common share: | |||||||||||||||||||||||
Basic | $ | 0.73 | 1.06 | 1.82 | 3.04 | ||||||||||||||||||
Diluted | 0.73 | 1.06 | 1.81 | 3.04 | |||||||||||||||||||
Dividends declared per common share | $ | 0.22 | 0.22 | 0.66 | 0.66 | ||||||||||||||||||
Weighted average common shares outstanding: | |||||||||||||||||||||||
Basic | 40,744,042 | 35,469,001 | 40,691,751 | 35,474,239 | |||||||||||||||||||
Diluted | 41,199,058 | 35,703,446 | 41,149,990 | 35,662,527 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
($ in thousands - unaudited) | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
Net income | $ | 29,893 | 37,949 | 74,457 | 108,503 | ||||||||||||||||||
Other comprehensive income (loss): | |||||||||||||||||||||||
Unrealized losses on securities available for sale: | |||||||||||||||||||||||
Unrealized losses arising during the period | (81,515) | (141,155) | (77,597) | (432,573) | |||||||||||||||||||
Tax benefit | 18,871 | 32,437 | 18,719 | 99,405 | |||||||||||||||||||
Postretirement Plans: | |||||||||||||||||||||||
Amortization of unrecognized net actuarial loss | 44 | 44 | 132 | 132 | |||||||||||||||||||
Tax expense | (10) | (10) | (31) | (30) | |||||||||||||||||||
Other comprehensive loss | (62,610) | (108,684) | (58,777) | (333,066) | |||||||||||||||||||
Comprehensive (loss) income | $ | (32,717) | (70,735) | 15,680 | (224,563) |
($ in thousands, except share data - unaudited) | Common Stock | Retained Earnings | Stock in Rabbi Trust Assumed in Acquisition | Rabbi Trust Obligation | Accumulated Other Comprehensive Loss | Total Shareholders’ Equity | |||||||||||||||||||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||
Balances, July 1, 2022 | 35,684 | $ | 723,956 | 587,739 | (1,573) | 1,573 | (249,352) | 1,062,343 | |||||||||||||||||||||||||||||||||
Net income | 37,949 | 37,949 | |||||||||||||||||||||||||||||||||||||||
Cash dividends declared ($0.22 per common share) | (7,849) | (7,849) | |||||||||||||||||||||||||||||||||||||||
Change in Rabbi Trust Obligation | (12) | 12 | — | ||||||||||||||||||||||||||||||||||||||
Stock-based compensation | 28 | 738 | 738 | ||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | (108,684) | (108,684) | |||||||||||||||||||||||||||||||||||||||
Balances, September 30, 2022 | 35,712 | $ | 724,694 | 617,839 | (1,585) | 1,585 | (358,036) | 984,497 | |||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2023 | |||||||||||||||||||||||||||||||||||||||||
Balances, July 1, 2023 | 41,083 | $ | 960,851 | 674,933 | (1,365) | 1,365 | (338,142) | 1,297,642 | |||||||||||||||||||||||||||||||||
Net income | 29,893 | 29,893 | |||||||||||||||||||||||||||||||||||||||
Cash dividends declared ($0.22 per common share) | (9,035) | (9,035) | |||||||||||||||||||||||||||||||||||||||
Change in Rabbi Trust Obligation | (10) | 10 | — | ||||||||||||||||||||||||||||||||||||||
Stock options exercised | 2 | 66 | 66 | ||||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | 1,727 | 1,727 | ||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | (62,610) | (62,610) | |||||||||||||||||||||||||||||||||||||||
Balances, September 30, 2023 | 41,085 | $ | 962,644 | 695,791 | (1,375) | 1,375 | (400,752) | 1,257,683 |
($ in thousands, except share data - unaudited) | Common Stock | Retained Earnings | Stock in Rabbi Trust Assumed in Acquisition | Rabbi Trust Obligation | Accumulated Other Comprehensive Loss | Total Shareholders’ Equity | |||||||||||||||||||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||
Balances, January 1, 2022 | 35,629 | $ | 722,671 | 532,874 | (1,803) | 1,803 | (24,970) | 1,230,575 | |||||||||||||||||||||||||||||||||
Net income | 108,503 | 108,503 | |||||||||||||||||||||||||||||||||||||||
Cash dividends declared ($0.66 per common share) | (23,538) | (23,538) | |||||||||||||||||||||||||||||||||||||||
Change in Rabbi Trust Obligation | 218 | (218) | — | ||||||||||||||||||||||||||||||||||||||
Stock withheld for payment of taxes | (17) | (603) | (603) | ||||||||||||||||||||||||||||||||||||||
Stock-based compensation | 100 | 2,626 | 2,626 | ||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | (333,066) | (333,066) | |||||||||||||||||||||||||||||||||||||||
Balances, September 30, 2022 | 35,712 | $ | 724,694 | 617,839 | (1,585) | 1,585 | (358,036) | 984,497 | |||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2023 | |||||||||||||||||||||||||||||||||||||||||
Balances, January 1, 2023 | 35,704 | 725,153 | 648,418 | (1,585) | 1,585 | (341,975) | 1,031,596 | ||||||||||||||||||||||||||||||||||
Net income | 74,457 | 74,457 | |||||||||||||||||||||||||||||||||||||||
Cash dividends declared ($0.66 per common share) | (27,084) | (27,084) | |||||||||||||||||||||||||||||||||||||||
Change in Rabbi Trust Obligation | 210 | (210) | — | ||||||||||||||||||||||||||||||||||||||
Equity issued pursuant to acquisition | 5,033 | 229,489 | 229,489 | ||||||||||||||||||||||||||||||||||||||
Stock options exercised | 195 | 3,769 | 3,769 | ||||||||||||||||||||||||||||||||||||||
Stock withheld for payment of taxes | (6) | (186) | (186) | ||||||||||||||||||||||||||||||||||||||
Stock-based compensation | 159 | 4,419 | 4,419 | ||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | (58,777) | (58,777) | |||||||||||||||||||||||||||||||||||||||
Balances, September 30, 2023 | 41,085 | $ | 962,644 | 695,791 | (1,375) | 1,375 | (400,752) | 1,257,683 |
Nine Months Ended September 30, | |||||||||||
($ in thousands-unaudited) | 2023 | 2022 | |||||||||
Cash Flows From Operating Activities | |||||||||||
Net income | $ | 74,457 | 108,503 | ||||||||
Reconciliation of net income to net cash provided by operating activities: | |||||||||||
Provision for credit losses and unfunded commitments, net | 14,864 | 7,400 | |||||||||
Net security premium amortization | 7,082 | 9,431 | |||||||||
Decrease in net deferred tax asset | (2,839) | (465) | |||||||||
Loan discount accretion | (10,354) | (4,736) | |||||||||
Other purchase accounting amortization and accretion, net | 3,241 | (335) | |||||||||
Foreclosed property net gains | (131) | (372) | |||||||||
Other gains, net | (1,402) | (5,958) | |||||||||
Bank-owned life insurance income | (3,216) | (2,880) | |||||||||
Decrease in net deferred loan fees | (1,087) | (570) | |||||||||
Depreciation of premises and equipment | 5,583 | 5,152 | |||||||||
Amortization of operating lease right-of-use assets | 1,559 | 1,489 | |||||||||
Repayments of lease obligations | (1,473) | (1,345) | |||||||||
Stock-based compensation expense | 3,972 | 2,286 | |||||||||
Amortization of intangible assets | 6,147 | 2,859 | |||||||||
Amortization and impairment of SBA servicing assets | 952 | 2,239 | |||||||||
Fees/gains from sale of presold mortgages and SBA loans | (3,340) | (6,532) | |||||||||
Origination of presold mortgage loans in process of settlement | (64,379) | (96,589) | |||||||||
Proceeds from sales of presold mortgage loans in process of settlement | 61,636 | 114,133 | |||||||||
Origination of SBA loans for sale | (43,499) | (62,190) | |||||||||
Proceeds from sales of SBA and other loans | 30,526 | 109,608 | |||||||||
Decrease in accrued interest receivable | 1,033 | 564 | |||||||||
Decrease in other assets | 3,253 | 5,925 | |||||||||
Increase in accrued interest payable | 2,391 | 274 | |||||||||
Increase (decrease) in other liabilities | 793 | (8,682) | |||||||||
Net cash provided by operating activities | 85,769 | 179,209 | |||||||||
Cash Flows From Investing Activities | |||||||||||
Purchases of securities available for sale | — | (354,765) | |||||||||
Purchases of securities held to maturity | — | (39,004) | |||||||||
Proceeds from maturities, calls and principal repayments of securities available for sale | 133,341 | 208,438 | |||||||||
Proceeds from maturities, calls and principal repayments of securities held to maturity | 2,807 | 5,158 | |||||||||
Proceeds from sales of securities available for sale | 111,863 | — | |||||||||
Purchases of Federal Reserve and FHLB stock, net | (15,790) | (13,826) | |||||||||
Proceeds from bank owned life insurance death benefits | 136 | 5,827 | |||||||||
Net increase in loans | (347,419) | (422,655) | |||||||||
Proceeds from sales of foreclosed properties | 554 | 2,904 | |||||||||
Purchases of premises and equipment | (3,201) | (3,749) | |||||||||
Proceeds from sales of premises and equipment | 59 | 158 | |||||||||
Net cash received in acquisition activities | 22,610 | — | |||||||||
Net cash used by investing activities | (95,040) | (611,514) | |||||||||
Cash Flows From Financing Activities | |||||||||||
Net (decrease) increase in deposits | (40,040) | 105,166 | |||||||||
Advances from other borrowings | 1,665,000 | 328,000 | |||||||||
Repayment of other borrowings | (1,590,099) | (169,099) | |||||||||
Cash dividends paid – common stock | (25,902) | (22,806) | |||||||||
Proceeds from stock option exercises | 3,769 | — | |||||||||
Payment of taxes related to stock withheld | (186) | (603) | |||||||||
Net cash provided by financing activities | 12,542 | 240,658 | |||||||||
Increase (decrease) in cash and cash equivalents | 3,271 | (191,647) | |||||||||
Cash and cash equivalents, beginning of period | 270,318 | 461,162 | |||||||||
Cash and cash equivalents, end of period | $ | 273,589 | 269,515 |
Nine Months Ended September 30, | |||||||||||
($ in thousands-unaudited) | 2023 | 2022 | |||||||||
Supplemental Disclosures of Cash Flow Information: | |||||||||||
Cash paid during the period for interest | $ | 92,383 | 7,425 | ||||||||
Cash paid during the period for income taxes | 21,856 | 29,091 | |||||||||
Non-cash: Unrealized loss on securities available for sale, net of taxes | (58,878) | (333,168) | |||||||||
Non-cash: Foreclosed loans transferred to other real estate | 1,000 | 119 | |||||||||
Non-cash: Accrued dividends at end of period | 9,039 | 7,857 | |||||||||
Non-cash: Initial recognition of operating lease right-of-use assets and operating lease liabilities | 260 | — | |||||||||
Non-cash: Revision of operating lease right-of-use assets and operating lease liabilities | (562) | — | |||||||||
Acquisition of GrandSouth Bancorporation | See Note 2 | — |
($ in thousands) | Fair Value Estimate | |||||||
Assets acquired: | ||||||||
Cash and cash equivalents | $ | 22,610 | ||||||
Securities available for sale | 112,363 | |||||||
Loans, gross | 996,833 | |||||||
Allowance for loan losses | (5,610) | |||||||
Premises and equipment | 20,268 | |||||||
Core deposit intangible | 28,840 | |||||||
Operating right-of-use lease assets | 732 | |||||||
Other assets | 27,163 | |||||||
Total | 1,203,199 | |||||||
Liabilities assumed: | ||||||||
Deposits | 1,045,308 | |||||||
Borrowings | 38,800 | |||||||
Other liabilities | 4,089 | |||||||
Total | 1,088,197 | |||||||
Net identifiable assets acquired | 115,002 | |||||||
Less: Total consideration | 229,489 | |||||||
Goodwill recorded related to acquisition of GrandSouth | $ | 114,487 |
($ in thousands) | January 1, 2023 | |||||||
PCD Loans: | ||||||||
Par value | $ | 152,487 | ||||||
Allowance for credit losses | (5,610) | |||||||
Non-credit discount | (1,370) | |||||||
Purchase price | 145,507 | |||||||
Non-PCD Loans: | ||||||||
Fair Value | 845,716 | |||||||
Gross contractual amounts receivable | 865,132 | |||||||
Estimate of contractual cash flows not expected to be collected | 22,542 |
($ in thousands) | For the three months ended | For the nine months ended | ||||||||||||||||||||||||
September 30, 2023 | September 30, 2023 | |||||||||||||||||||||||||
Revenue | Net Income | Revenue | Net Income | |||||||||||||||||||||||
Actual GrandSouth results included in statement of income since acquisition date | $ | 14,209 | $ | 4,940 | $ | 43,516 | $ | 15,891 | ||||||||||||||||||
($ in thousands) | For the three months ended | For the nine months ended | ||||||||||||||||||||||||
September 30, 2022 | September 30, 2022 | |||||||||||||||||||||||||
Revenue | Net Income | Revenue | Net Income | |||||||||||||||||||||||
Supplemental consolidated pro forma for the Company as if GrandSouth had been acquired on January 1, 2022 | 118,385 | 41,921 | 339,057 | 119,134 |
($ in thousands) | September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||
Amortized Cost | Fair Value | Unrealized | Amortized Cost | Fair Value | Unrealized | |||||||||||||||||||||||||||||||||||||||||||||
Gains | (Losses) | Gains | (Losses) | |||||||||||||||||||||||||||||||||||||||||||||||
Securities available for sale: | ||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Treasuries | $ | 174,693 | 170,859 | — | (3,834) | 174,420 | 168,758 | — | (5,662) | |||||||||||||||||||||||||||||||||||||||||
Government-sponsored enterprise securities | 71,962 | 56,904 | — | (15,058) | 71,957 | 57,456 | — | (14,501) | ||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities | 2,355,736 | 1,854,448 | — | (501,288) | 2,467,839 | 2,045,000 | 4 | (422,843) | ||||||||||||||||||||||||||||||||||||||||||
Corporate bonds | 19,675 | 18,195 | — | (1,480) | 44,340 | 43,279 | — | (1,061) | ||||||||||||||||||||||||||||||||||||||||||
Total available for sale | $ | 2,622,066 | 2,100,406 | — | (521,660) | 2,758,556 | 2,314,493 | 4 | (444,067) | |||||||||||||||||||||||||||||||||||||||||
Securities held to maturity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities | $ | 12,755 | 11,674 | — | (1,081) | 15,150 | 14,221 | — | (929) | |||||||||||||||||||||||||||||||||||||||||
State and local governments | 522,705 | 398,647 | — | (124,058) | 526,550 | 418,307 | 7 | (108,250) | ||||||||||||||||||||||||||||||||||||||||||
Total held to maturity | $ | 535,460 | 410,321 | — | (125,139) | 541,700 | 432,528 | 7 | (109,179) |
Securities in an Unrealized Loss Position for Less than 12 Months | Securities in an Unrealized Loss Position for More than 12 Months | Total | ||||||||||||||||||||||||||||||||||||
($ in thousands) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||||||||||||||||
U.S. Treasuries | $ | — | — | 170,859 | 3,834 | 170,859 | 3,834 | |||||||||||||||||||||||||||||||
Government-sponsored enterprise securities | — | — | 56,904 | 15,058 | 56,904 | 15,058 | ||||||||||||||||||||||||||||||||
Mortgage-backed securities | 1,974 | 12 | 1,863,253 | 502,357 | 1,865,227 | 502,369 | ||||||||||||||||||||||||||||||||
Corporate bonds | 400 | 18 | 16,045 | 1,462 | 16,445 | 1,480 | ||||||||||||||||||||||||||||||||
State and local governments | 5,398 | 278 | 393,249 | 123,780 | 398,647 | 124,058 | ||||||||||||||||||||||||||||||||
Total unrealized loss position | $ | 7,772 | 308 | 2,500,310 | 646,491 | 2,508,082 | 646,799 |
Securities in an Unrealized Loss Position for Less than 12 Months | Securities in an Unrealized Loss Position for More than 12 Months | Total | ||||||||||||||||||||||||||||||||||||
($ in thousands) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||||||||||||||||
US Treasury securities | $ | 168,758 | 5,662 | — | — | 168,758 | 5,662 | |||||||||||||||||||||||||||||||
Government-sponsored enterprise securities | — | — | 57,456 | 14,501 | 57,456 | 14,501 | ||||||||||||||||||||||||||||||||
Mortgage-backed securities | 221,006 | 18,215 | 1,835,958 | 405,557 | 2,056,964 | 423,772 | ||||||||||||||||||||||||||||||||
Corporate bonds | 40,644 | 947 | 886 | 114 | 41,530 | 1,061 | ||||||||||||||||||||||||||||||||
State and local governments | 48,385 | 8,323 | 368,897 | 99,927 | 417,282 | 108,250 | ||||||||||||||||||||||||||||||||
Total unrealized loss position | $ | 478,793 | 33,147 | 2,263,197 | 520,099 | 2,741,990 | 553,246 |
Securities Available for Sale | Securities Held to Maturity | |||||||||||||||||||||||||
($ in thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||||||
Due within one year | $ | 127,331 | 124,793 | — | — | |||||||||||||||||||||
Due after one year but within five years | 59,869 | 56,553 | 1,998 | 1,727 | ||||||||||||||||||||||
Due after five years but within ten years | 78,130 | 63,691 | 122,111 | 96,588 | ||||||||||||||||||||||
Due after ten years | 1,000 | 921 | 398,596 | 300,332 | ||||||||||||||||||||||
Mortgage-backed securities | 2,355,736 | 1,854,448 | 12,755 | 11,674 | ||||||||||||||||||||||
Total securities | $ | 2,622,066 | 2,100,406 | 535,460 | 410,321 |
($ in thousands) | September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||||
Amount | Percentage | Amount | Percentage | |||||||||||||||||||||||
Commercial and industrial | $ | 893,910 | 11 | % | $ | 641,941 | 9 | % | ||||||||||||||||||
Construction, development & other land loans | 1,008,289 | 13 | % | 934,176 | 14 | % | ||||||||||||||||||||
Commercial real estate - owner occupied | 1,252,259 | 16 | % | 1,036,270 | 16 | % | ||||||||||||||||||||
Commercial real estate - non owner occupied | 2,509,317 | 31 | % | 2,123,811 | 32 | % | ||||||||||||||||||||
Multi-family real estate | 405,161 | 5 | % | 350,180 | 5 | % | ||||||||||||||||||||
Residential 1-4 family real estate | 1,560,140 | 19 | % | 1,195,785 | 18 | % | ||||||||||||||||||||
Home equity loans/lines of credit | 331,108 | 4 | % | 323,726 | 5 | % | ||||||||||||||||||||
Consumer loans | 67,169 | 1 | % | 60,659 | 1 | % | ||||||||||||||||||||
Subtotal | 8,027,353 | 100 | % | 6,666,548 | 100 | % | ||||||||||||||||||||
Unamortized net deferred loan fees | (316) | (1,403) | ||||||||||||||||||||||||
Total loans | $ | 8,027,037 | $ | 6,665,145 |
($ in thousands) | September 30, 2023 | December 31, 2022 | ||||||||||||
Guaranteed portions of SBA loans included in table above | $ | 40,849 | 31,893 | |||||||||||
Unguaranteed portions of SBA loans included in table above | 113,081 | 116,910 | ||||||||||||
Total SBA loans included in the table above | $ | 153,930 | 148,803 | |||||||||||
Sold portions of SBA loans with servicing retained - not included in tables above | $ | 364,859 | 392,370 |
($ in thousands) | September 30, 2023 | December 31, 2022 | ||||||||||||
Nonaccrual loans | $ | 26,884 | 28,514 | |||||||||||
Modifications to borrowers in financial distress | 10,723 | — | ||||||||||||
TDRs - accruing | — | 9,121 | ||||||||||||
Total nonperforming loans | 37,607 | 37,635 | ||||||||||||
Foreclosed real estate | 1,235 | 658 | ||||||||||||
Total nonperforming assets | $ | 38,842 | 38,293 |
($ in thousands) | Nonaccrual Loans with No Allowance | Nonaccrual Loans with an Allowance | Total Nonaccrual Loans | |||||||||||||||||
Commercial and industrial | $ | 1,485 | 8,303 | 9,788 | ||||||||||||||||
Construction, development & other land loans | — | 115 | 115 | |||||||||||||||||
Commercial real estate - owner occupied | 879 | 7,110 | 7,989 | |||||||||||||||||
Commercial real estate - non owner occupied | 1,941 | 1,127 | 3,068 | |||||||||||||||||
Multi-family real estate | — | — | — | |||||||||||||||||
Residential 1-4 family real estate | — | 2,979 | 2,979 | |||||||||||||||||
Home equity loans/lines of credit | 538 | 2,242 | 2,780 | |||||||||||||||||
Consumer loans | — | 165 | 165 | |||||||||||||||||
Total | $ | 4,843 | 22,041 | 26,884 |
($ in thousands) | Nonaccrual Loans with No Allowance | Nonaccrual Loans with an Allowance | Total Nonaccrual Loans | |||||||||||||||||
Commercial and industrial | $ | 3,855 | 6,374 | 10,229 | ||||||||||||||||
Construction, development & other land loans | — | 1,009 | 1,009 | |||||||||||||||||
Commercial real estate - owner occupied | 3,903 | 5,770 | 9,673 | |||||||||||||||||
Commercial real estate - non owner occupied | 1,107 | 1,725 | 2,832 | |||||||||||||||||
Multi-family real estate | — | — | — | |||||||||||||||||
Residential 1-4 family real estate | 157 | 3,132 | 3,289 | |||||||||||||||||
Home equity loans/lines of credit | — | 1,397 | 1,397 | |||||||||||||||||
Consumer loans | — | 85 | 85 | |||||||||||||||||
Total | $ | 9,022 | 19,492 | 28,514 |
($ in thousands) | Nine Months Ended September 30, 2023 | For the Year Ended December 31, 2022 | Nine Months Ended September 30, 2022 | |||||||||||||||||
Commercial and industrial | $ | 182 | 102 | 56 | ||||||||||||||||
Construction, development & other land loans | 2 | 16 | 16 | |||||||||||||||||
Commercial real estate - owner occupied | 105 | 123 | 106 | |||||||||||||||||
Commercial real estate - non owner occupied | 8 | 15 | 2 | |||||||||||||||||
Multi-family real estate | — | 1 | — | |||||||||||||||||
Residential 1-4 family real estate | 29 | 45 | 32 | |||||||||||||||||
Home equity loans/lines of credit | 39 | 20 | 17 | |||||||||||||||||
Consumer loans | 2 | 2 | 2 | |||||||||||||||||
Total | $ | 367 | 324 | 231 |
($ in thousands) | Accruing 30-59 Days Past Due | Accruing 60-89 Days Past Due | Accruing 90 Days or More Past Due | Nonaccrual Loans | Accruing Current | Total Loans Receivable | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 1,326 | 155 | — | 9,788 | 882,641 | 893,910 | ||||||||||||||||||||||||||||
Construction, development & other land loans | 693 | 339 | — | 115 | 1,007,142 | 1,008,289 | |||||||||||||||||||||||||||||
Commercial real estate - owner occupied | 1,864 | — | — | 7,989 | 1,242,406 | 1,252,259 | |||||||||||||||||||||||||||||
Commercial real estate - non owner occupied | 76 | — | — | 3,068 | 2,506,173 | 2,509,317 | |||||||||||||||||||||||||||||
Multi-family real estate | — | — | — | — | 405,161 | 405,161 | |||||||||||||||||||||||||||||
Residential 1-4 family real estate | 2,200 | 1,349 | — | 2,979 | 1,553,612 | 1,560,140 | |||||||||||||||||||||||||||||
Home equity loans/lines of credit | 720 | 111 | — | 2,780 | 327,497 | 331,108 | |||||||||||||||||||||||||||||
Consumer loans | 270 | 136 | — | 165 | 66,598 | 67,169 | |||||||||||||||||||||||||||||
Total | $ | 7,149 | 2,090 | — | 26,884 | 7,991,230 | 8,027,353 | ||||||||||||||||||||||||||||
Unamortized net deferred loan fees | (316) | ||||||||||||||||||||||||||||||||||
Total loans | 8,027,037 |
($ in thousands) | Accruing 30-59 Days Past Due | Accruing 60-89 Days Past Due | Accruing 90 Days or More Past Due | Nonaccrual Loans | Accruing Current | Total Loans Receivable | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 438 | 565 | — | 10,229 | 630,709 | 641,941 | ||||||||||||||||||||||||||||
Construction, development & other land loans | 238 | 1,687 | — | 1,009 | 931,242 | 934,176 | |||||||||||||||||||||||||||||
Commercial real estate - owner occupied | 124 | 48 | — | 9,673 | 1,026,425 | 1,036,270 | |||||||||||||||||||||||||||||
Commercial real estate - non owner occupied | 496 | 49 | — | 2,832 | 2,120,434 | 2,123,811 | |||||||||||||||||||||||||||||
Multi-family real estate | — | — | — | — | 350,180 | 350,180 | |||||||||||||||||||||||||||||
Residential 1-4 family real estate | 3,415 | 25 | — | 3,289 | 1,189,056 | 1,195,785 | |||||||||||||||||||||||||||||
Home equity loans/lines of credit | 457 | 371 | — | 1,397 | 321,501 | 323,726 | |||||||||||||||||||||||||||||
Consumer loans | 249 | 66 | — | 85 | 60,259 | 60,659 | |||||||||||||||||||||||||||||
Total | $ | 5,417 | 2,811 | — | 28,514 | 6,629,806 | 6,666,548 | ||||||||||||||||||||||||||||
Unamortized net deferred loan fees | (1,403) | ||||||||||||||||||||||||||||||||||
Total loans | 6,665,145 |
($ in thousands) | Residential Property | Business Assets | Land | Commercial Property | Total Collateral-Dependent Loans | ||||||||||||||||||||||||
Commercial and industrial | $ | — | 2,542 | — | — | 2,542 | |||||||||||||||||||||||
Commercial real estate - owner occupied | — | — | — | 1,228 | 1,228 | ||||||||||||||||||||||||
Commercial real estate - non owner occupied | — | — | — | 1,941 | 1,941 | ||||||||||||||||||||||||
Home equity loans/lines of credit | 538 | — | — | — | 538 | ||||||||||||||||||||||||
Total | $ | 538 | 2,542 | — | 3,169 | 6,249 |
($ in thousands) | Residential Property | Business Assets | Land | Commercial Property | Total Collateral-Dependent Loans | ||||||||||||||||||||||||
Commercial and industrial | $ | — | 6,394 | — | — | 6,394 | |||||||||||||||||||||||
Commercial real estate - owner occupied | — | — | — | 4,578 | 4,578 | ||||||||||||||||||||||||
Commercial real estate - non owner occupied | — | — | — | 2,145 | 2,145 | ||||||||||||||||||||||||
Residential 1-4 family real estate | 157 | — | — | — | 157 | ||||||||||||||||||||||||
Total | $ | 157 | 6,394 | — | 6,723 | 13,274 |
($ in thousands) | Beginning balance | "Day 1" ACL for acquired PCD loans | Charge-offs | Recoveries | Provisions / (Reversals) | Ending balance | ||||||||||||||||||||||||||||||||
As of and for the three months ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 23,442 | — | (2,650) | 450 | 1,202 | 22,444 | |||||||||||||||||||||||||||||||
Construction, development & other land loans | 18,477 | — | (120) | 54 | (4,761) | 13,650 | ||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | 16,381 | — | (24) | 34 | 1,873 | 18,264 | ||||||||||||||||||||||||||||||||
Commercial real estate - non owner occupied | 26,274 | — | — | 302 | (1,240) | 25,336 | ||||||||||||||||||||||||||||||||
Multi-family real estate | 3,946 | — | — | 3 | (481) | 3,468 | ||||||||||||||||||||||||||||||||
Residential 1-4 family real estate | 14,305 | — | — | 50 | 4,374 | 18,729 | ||||||||||||||||||||||||||||||||
Home equity loans/lines of credit | 3,717 | — | — | 11 | (431) | 3,297 | ||||||||||||||||||||||||||||||||
Consumer loans | 2,688 | — | (409) | 67 | 664 | 3,010 | ||||||||||||||||||||||||||||||||
Total | $ | 109,230 | — | (3,203) | 971 | 1,200 | 108,198 | |||||||||||||||||||||||||||||||
As of and for the nine months ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 17,718 | 5,197 | (6,361) | 1,216 | 4,674 | 22,444 | |||||||||||||||||||||||||||||||
Construction, development & other land loans | 15,128 | 49 | (120) | 277 | (1,684) | 13,650 | ||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | 14,972 | 191 | (24) | 104 | 3,021 | 18,264 | ||||||||||||||||||||||||||||||||
Commercial real estate - non owner occupied | 22,780 | 51 | (235) | 734 | 2,006 | 25,336 | ||||||||||||||||||||||||||||||||
Multi-family real estate | 2,957 | — | — | 10 | 501 | 3,468 | ||||||||||||||||||||||||||||||||
Residential 1-4 family real estate | 11,354 | 113 | — | 275 | 6,987 | 18,729 | ||||||||||||||||||||||||||||||||
Home equity loans/lines of credit | 3,158 | 8 | (2) | 85 | 48 | 3,297 | ||||||||||||||||||||||||||||||||
Consumer loans | 2,900 | 1 | (833) | 144 | 798 | 3,010 | ||||||||||||||||||||||||||||||||
Total | $ | 90,967 | 5,610 | (7,575) | 2,845 | 16,351 | 108,198 |
($ in thousands) | Beginning balance | Charge-offs | Recoveries | Provisions / (Reversals) | Ending balance | |||||||||||||||||||||||||||
As of and for the year ended December 31, 2022 | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 16,249 | (2,519) | 756 | 3,232 | 17,718 | ||||||||||||||||||||||||||
Construction, development & other land loans | 16,519 | — | 480 | (1,871) | 15,128 | |||||||||||||||||||||||||||
Commercial real estate - owner occupied | 12,317 | (214) | 691 | 2,178 | 14,972 | |||||||||||||||||||||||||||
Commercial real estate - non owner occupied | 16,789 | (849) | 1,281 | 5,559 | 22,780 | |||||||||||||||||||||||||||
Multi-family real estate | 1,236 | — | 11 | 1,710 | 2,957 | |||||||||||||||||||||||||||
Residential 1-4 family real estate | 8,686 | — | 17 | 2,651 | 11,354 | |||||||||||||||||||||||||||
Home equity loans/lines of credit | 4,337 | (43) | 600 | (1,736) | 3,158 | |||||||||||||||||||||||||||
Consumer loans | 2,656 | (840) | 207 | 877 | 2,900 | |||||||||||||||||||||||||||
Total | $ | 78,789 | (4,465) | 4,043 | 12,600 | 90,967 |
($ in thousands) | Beginning balance | Charge-offs | Recoveries | Provisions / (Reversals) | Ending balance | |||||||||||||||||||||||||||
As of and for the three months ended September 30, 2022 | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 15,450 | (512) | 166 | 2,482 | 17,586 | ||||||||||||||||||||||||||
Construction, development & other land loans | 16,171 | — | 109 | (1,352) | 14,928 | |||||||||||||||||||||||||||
Commercial real estate - owner occupied | 14,921 | (52) | 25 | (436) | 14,458 | |||||||||||||||||||||||||||
Commercial real estate - non owner occupied | 20,124 | (418) | 85 | 991 | 20,782 | |||||||||||||||||||||||||||
Multi-family real estate | 2,149 | — | 2 | 383 | 2,534 | |||||||||||||||||||||||||||
Residential 1-4 family real estate | 8,650 | — | 1 | 2,064 | 10,715 | |||||||||||||||||||||||||||
Home equity loans/lines of credit | 2,086 | (2) | 85 | 597 | 2,766 | |||||||||||||||||||||||||||
Consumer loans | 2,630 | (221) | 38 | 371 | 2,818 | |||||||||||||||||||||||||||
Total | $ | 82,181 | (1,205) | 511 | 5,100 | 86,587 | ||||||||||||||||||||||||||
As of and for the nine months ended September 30, 2022 | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 16,249 | (2,030) | 636 | 2,731 | 17,586 | ||||||||||||||||||||||||||
Construction, development & other land loans | 16,519 | — | 376 | (1,967) | 14,928 | |||||||||||||||||||||||||||
Commercial real estate - owner occupied | 12,317 | (70) | 585 | 1,626 | 14,458 | |||||||||||||||||||||||||||
Commercial real estate - non owner occupied | 16,789 | (1,263) | 974 | 4,282 | 20,782 | |||||||||||||||||||||||||||
Multi-family real estate | 1,236 | — | 8 | 1,290 | 2,534 | |||||||||||||||||||||||||||
Residential 1-4 family real estate | 8,686 | — | 16 | 2,013 | 10,715 | |||||||||||||||||||||||||||
Home equity loans/lines of credit | 4,337 | (43) | 446 | (1,974) | 2,766 | |||||||||||||||||||||||||||
Consumer loans | 2,656 | (602) | 165 | 599 | 2,818 | |||||||||||||||||||||||||||
Total | $ | 78,789 | (4,008) | 3,206 | 8,600 | 86,587 |
Risk Grade | Description | |||||||
Pass: | ||||||||
1 | Loans with virtually no risk, including cash secured loans. | |||||||
2 | Loans with documented significant overall financial strength. These loans have minimum chance of loss due to the presence of multiple sources of repayment – each clearly sufficient to satisfy the obligation. | |||||||
3 | Loans with documented satisfactory overall financial strength. These loans have a low loss potential due to presence of at least two clearly identified sources of repayment – each of which is sufficient to satisfy the obligation under the present circumstances. | |||||||
4 | Loans to borrowers with acceptable financial condition. These loans could have signs of minor operational weaknesses, lack of adequate financial information, or loans supported by collateral with questionable value or marketability. | |||||||
5 | Loans that represent above average risk due to minor weaknesses and warrant closer scrutiny by management. Collateral is generally required and felt to provide reasonable coverage with realizable liquidation values in normal circumstances. Repayment performance is satisfactory. | |||||||
P (Pass) | Consumer loans that are of satisfactory credit quality with borrowers who exhibit good personal credit history, average personal financial strength and moderate debt levels. These loans generally conform to Bank policy, but may include approved mitigated exceptions to the guidelines. | |||||||
Special Mention: | ||||||||
6 | Existing loans with defined weaknesses in primary source of repayment that, if not corrected, could cause a loss to the Bank. | |||||||
Classified: | ||||||||
7 | An existing loan inadequately protected by the current sound net worth and paying capacity of the obligor or the collateral pledged, if any. These loans have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. | |||||||
8 | Loans that have a well-defined weakness that make the collection or liquidation in full highly questionable and improbable. Loss appears imminent, but the exact amount and timing is uncertain. | |||||||
9 | Loans that are considered uncollectible and are in the process of being charged-off. This grade is a temporary grade assigned for administrative purposes until the charge-off is completed. | |||||||
F (Fail) | Consumer loans with a well-defined weakness, such as exceptions of any kind with no mitigating factors, history of paying outside the terms of the note, insufficient income to support the current level of debt, etc. |
Term Loans by Year of Origination | |||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving | Total | |||||||||||||||||||||||||||||||||||||||
As of September 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 112,558 | 176,542 | 117,495 | 79,161 | 42,202 | 64,829 | 284,368 | 877,155 | ||||||||||||||||||||||||||||||||||||||
Special Mention | 550 | 171 | 115 | 206 | 968 | 864 | 2,867 | 5,741 | |||||||||||||||||||||||||||||||||||||||
Classified | 1,507 | 482 | 620 | 1,606 | 1,354 | 4,695 | 750 | 11,014 | |||||||||||||||||||||||||||||||||||||||
Total commercial and industrial | 114,615 | 177,195 | 118,230 | 80,973 | 44,524 | 70,388 | 287,985 | 893,910 | |||||||||||||||||||||||||||||||||||||||
Gross charge-offs, YTD | — | 1,036 | 691 | 249 | 672 | 1,196 | 2,517 | 6,361 | |||||||||||||||||||||||||||||||||||||||
Construction, development & other land loans | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 414,163 | 335,922 | 146,919 | 18,035 | 12,146 | 7,942 | 70,770 | 1,005,897 | |||||||||||||||||||||||||||||||||||||||
Special Mention | 693 | 368 | 60 | — | — | 97 | 22 | 1,240 | |||||||||||||||||||||||||||||||||||||||
Classified | 204 | 717 | 77 | 8 | 13 | 133 | — | 1,152 | |||||||||||||||||||||||||||||||||||||||
Total construction, development & other land loans | 415,060 | 337,007 | 147,056 | 18,043 | 12,159 | 8,172 | 70,792 | 1,008,289 | |||||||||||||||||||||||||||||||||||||||
Gross charge-offs, YTD | — | — | — | — | — | 120 | — | 120 | |||||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 161,535 | 322,115 | 310,113 | 204,501 | 97,149 | 110,290 | 17,842 | 1,223,545 | |||||||||||||||||||||||||||||||||||||||
Special Mention | 710 | 2,550 | 471 | 1,057 | 5,778 | 2,525 | 344 | 13,435 | |||||||||||||||||||||||||||||||||||||||
Classified | 4,545 | 1,514 | 1,624 | 261 | 2,299 | 4,952 | 84 | 15,279 | |||||||||||||||||||||||||||||||||||||||
Total commercial real estate - owner occupied | 166,790 | 326,179 | 312,208 | 205,819 | 105,226 | 117,767 | 18,270 | 1,252,259 | |||||||||||||||||||||||||||||||||||||||
Gross charge-offs, YTD | — | — | 22 | — | — | 2 | — | 24 | |||||||||||||||||||||||||||||||||||||||
Commercial real estate - non owner occupied | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 372,435 | 765,188 | 776,052 | 316,590 | 141,693 | 96,404 | 25,430 | 2,493,792 | |||||||||||||||||||||||||||||||||||||||
Special Mention | 295 | 199 | 38 | 4,617 | 1,190 | 6,069 | — | 12,408 | |||||||||||||||||||||||||||||||||||||||
Classified | 883 | 390 | 15 | — | 634 | 1,195 | — | 3,117 | |||||||||||||||||||||||||||||||||||||||
Total commercial real estate - non owner occupied | 373,613 | 765,777 | 776,105 | 321,207 | 143,517 | 103,668 | 25,430 | 2,509,317 | |||||||||||||||||||||||||||||||||||||||
Gross charge-offs, YTD | — | — | 235 | — | — | — | — | 235 | |||||||||||||||||||||||||||||||||||||||
Multi-family real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 36,999 | 150,089 | 137,123 | 44,428 | 12,425 | 10,847 | 13,138 | 405,049 | |||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Classified | — | 112 | — | — | — | — | — | 112 | |||||||||||||||||||||||||||||||||||||||
Total multi-family real estate | 36,999 | 150,201 | 137,123 | 44,428 | 12,425 | 10,847 | 13,138 | 405,161 | |||||||||||||||||||||||||||||||||||||||
Gross charge-offs, YTD | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Residential 1-4 family real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 224,015 | 438,604 | 321,353 | 193,916 | 96,780 | 269,201 | 2,273 | 1,546,142 | |||||||||||||||||||||||||||||||||||||||
Special Mention | 689 | 42 | 190 | 71 | 597 | 2,007 | 18 | 3,614 | |||||||||||||||||||||||||||||||||||||||
Classified | 535 | 258 | 352 | 505 | 520 | 8,214 | — | 10,384 | |||||||||||||||||||||||||||||||||||||||
Total residential 1-4 family real estate | 225,239 | 438,904 | 321,895 | 194,492 | 97,897 | 279,422 | 2,291 | 1,560,140 | |||||||||||||||||||||||||||||||||||||||
Gross charge-offs, YTD | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Home equity loans/lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 1,891 | 1,507 | 1,341 | 228 | 584 | 1,427 | 313,746 | 320,724 | |||||||||||||||||||||||||||||||||||||||
Special Mention | 167 | — | 121 | — | — | — | 73 | 361 | |||||||||||||||||||||||||||||||||||||||
Classified | 252 | 7 | 148 | 92 | 104 | 123 | 9,297 | 10,023 | |||||||||||||||||||||||||||||||||||||||
Total home equity loans/lines of credit | 2,310 | 1,514 | 1,610 | 320 | 688 | 1,550 | 323,116 | 331,108 | |||||||||||||||||||||||||||||||||||||||
Gross charge-offs, YTD | — | — | — | — | — | — | 2 | 2 | |||||||||||||||||||||||||||||||||||||||
Consumer loans | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 13,809 | 14,457 | 5,781 | 2,595 | 575 | 669 | 28,963 | 66,849 | |||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Classified | 87 | 112 | 49 | 20 | 3 | 1 | 48 | 320 | |||||||||||||||||||||||||||||||||||||||
Total consumer loans | 13,896 | 14,569 | 5,830 | 2,615 | 578 | 670 | 29,011 | 67,169 | |||||||||||||||||||||||||||||||||||||||
Gross charge-offs, YTD | 184 | 38 | 59 | 4 | — | — | 548 | 833 | |||||||||||||||||||||||||||||||||||||||
Total loans | $ | 1,348,522 | 2,211,346 | 1,820,057 | 867,897 | 417,014 | 592,484 | 770,033 | 8,027,353 | ||||||||||||||||||||||||||||||||||||||
Unamortized net deferred loan fees | (316) | ||||||||||||||||||||||||||||||||||||||||||||||
Total loans, net of deferred loan fees | 8,027,037 | ||||||||||||||||||||||||||||||||||||||||||||||
Total gross charge-offs, year to date | $ | 184 | 1,074 | 1,007 | 253 | 672 | 1,318 | 3,067 | 7,575 |
Term Loans by Year of Origination | |||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving | Total | |||||||||||||||||||||||||||||||||||||||
As of December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 185,167 | 107,747 | 85,110 | 51,274 | 590 | 76,588 | 120,590 | 627,066 | ||||||||||||||||||||||||||||||||||||||
Special Mention | 342 | 166 | 648 | 1,312 | — | 990 | 332 | 3,790 | |||||||||||||||||||||||||||||||||||||||
Classified | 734 | 1,909 | 808 | 1,384 | — | 5,762 | 488 | 11,085 | |||||||||||||||||||||||||||||||||||||||
Total commercial and industrial | 186,243 | 109,822 | 86,566 | 53,970 | 590 | 83,340 | 121,410 | 641,941 | |||||||||||||||||||||||||||||||||||||||
Construction, development & other land loans | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 550,752 | 267,096 | 42,421 | 30,973 | — | 12,722 | 19,519 | 923,483 | |||||||||||||||||||||||||||||||||||||||
Special Mention | 5,128 | 5 | 3,679 | — | — | 100 | 13 | 8,925 | |||||||||||||||||||||||||||||||||||||||
Classified | 656 | 107 | 38 | 899 | — | 44 | 24 | 1,768 | |||||||||||||||||||||||||||||||||||||||
Total construction, development & other land loans | 556,536 | 267,208 | 46,138 | 31,872 | — | 12,866 | 19,556 | 934,176 | |||||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 258,025 | 305,324 | 190,464 | 96,495 | 179 | 141,053 | 15,499 | 1,007,039 | |||||||||||||||||||||||||||||||||||||||
Special Mention | 1,170 | 1,070 | 4,042 | 6,926 | — | 3,277 | 665 | 17,150 | |||||||||||||||||||||||||||||||||||||||
Classified | 3,060 | 208 | 84 | 1,572 | — | 6,790 | 367 | 12,081 | |||||||||||||||||||||||||||||||||||||||
Total commercial real estate - owner occupied | 262,255 | 306,602 | 194,590 | 104,993 | 179 | 151,120 | 16,531 | 1,036,270 | |||||||||||||||||||||||||||||||||||||||
Commercial real estate - non owner occupied | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 718,696 | 747,653 | 319,708 | 141,284 | — | 168,096 | 21,159 | 2,116,596 | |||||||||||||||||||||||||||||||||||||||
Special Mention | 545 | 44 | 394 | 1,363 | — | 1,180 | — | 3,526 | |||||||||||||||||||||||||||||||||||||||
Classified | 420 | 1,057 | — | 884 | — | 1,328 | — | 3,689 | |||||||||||||||||||||||||||||||||||||||
Total commercial real estate - non owner occupied | 719,661 | 748,754 | 320,102 | 143,531 | — | 170,604 | 21,159 | 2,123,811 | |||||||||||||||||||||||||||||||||||||||
Multi-family real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 119,922 | 133,701 | 59,452 | 9,669 | — | 15,212 | 12,224 | 350,180 | |||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Classified | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Total multi-family real estate | 119,922 | 133,701 | 59,452 | 9,669 | — | 15,212 | 12,224 | 350,180 | |||||||||||||||||||||||||||||||||||||||
Residential 1-4 family real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 317,282 | 274,756 | 186,102 | 98,559 | 185 | 301,885 | 1,379 | 1,180,148 | |||||||||||||||||||||||||||||||||||||||
Special Mention | 1,189 | 127 | 110 | 470 | — | 2,416 | — | 4,312 | |||||||||||||||||||||||||||||||||||||||
Classified | 763 | 251 | 221 | 359 | — | 9,072 | 659 | 11,325 | |||||||||||||||||||||||||||||||||||||||
Total residential 1-4 family real estate | 319,234 | 275,134 | 186,433 | 99,388 | 185 | 313,373 | 2,038 | 1,195,785 | |||||||||||||||||||||||||||||||||||||||
Home equity loans/lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 869 | 1,091 | 349 | 237 | — | 2,020 | 309,786 | 314,352 | |||||||||||||||||||||||||||||||||||||||
Special Mention | 175 | — | — | — | — | 18 | 1,072 | 1,265 | |||||||||||||||||||||||||||||||||||||||
Classified | 106 | 156 | 94 | 87 | — | 213 | 7,453 | 8,109 | |||||||||||||||||||||||||||||||||||||||
Total home equity loans/lines of credit | 1,150 | 1,247 | 443 | 324 | — | 2,251 | 318,311 | 323,726 | |||||||||||||||||||||||||||||||||||||||
Consumer loans | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 35,406 | 7,946 | 3,610 | 1,056 | 3 | 1,250 | 10,953 | 60,224 | |||||||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Classified | 320 | 31 | 3 | 1 | — | 25 | 55 | 435 | |||||||||||||||||||||||||||||||||||||||
Total consumer loans | 35,726 | 7,977 | 3,613 | 1,057 | 3 | 1,275 | 11,008 | 60,659 | |||||||||||||||||||||||||||||||||||||||
Total loans | $ | 2,200,727 | 1,850,445 | 897,337 | 444,804 | 957 | 750,041 | 522,237 | 6,666,548 | ||||||||||||||||||||||||||||||||||||||
Unamortized net deferred loan fees | (1,403) | ||||||||||||||||||||||||||||||||||||||||||||||
Total loans, net of deferred loan fees | 6,665,145 |
($ in thousands) | Payment Delay | Term Extension | Combination - Interest Rate Reduction and Term Extension | Total | Percent of Total Class of Loans | |||||||||||||||||||||||||||
As of and for the three months ended September 30, 2023 | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 1,142 | 117 | — | 1,259 | 0.14 | % | |||||||||||||||||||||||||
Construction, development & other land loans | — | 594 | — | 594 | 0.06 | % | ||||||||||||||||||||||||||
Commercial real estate - owner occupied | — | 4,023 | — | 4,023 | 0.32 | % | ||||||||||||||||||||||||||
Commercial real estate - non owner occupied | — | 131 | — | 131 | 0.01 | % | ||||||||||||||||||||||||||
Residential 1-4 family real estate | — | 245 | — | 245 | 0.02 | % | ||||||||||||||||||||||||||
Home equity loans/lines of credit | 24 | 401 | 99 | 524 | 0.16 | % | ||||||||||||||||||||||||||
Consumer loans | — | 9 | — | 9 | 0.01 | % | ||||||||||||||||||||||||||
Total | $ | 1,166 | 5,520 | 99 | 6,785 | 0.08 | % | |||||||||||||||||||||||||
As of and for the nine months ended September 30, 2023 | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 2,589 | 216 | — | 2,805 | 0.31 | % | |||||||||||||||||||||||||
Construction, development & other land loans | — | 594 | 10 | 604 | 0.06 | % | ||||||||||||||||||||||||||
Commercial real estate - owner occupied | 185 | 4,302 | — | 4,487 | 0.36 | % | ||||||||||||||||||||||||||
Commercial real estate - non owner occupied | — | 219 | — | 219 | 0.01 | % | ||||||||||||||||||||||||||
Residential 1-4 family real estate | — | 750 | — | 750 | 0.05 | % | ||||||||||||||||||||||||||
Home equity loans/lines of credit | 24 | 1,669 | 99 | 1,792 | 0.54 | % | ||||||||||||||||||||||||||
Consumer loans | — | 66 | — | 66 | 0.10 | % | ||||||||||||||||||||||||||
Total | $ | 2,798 | 7,816 | 109 | 10,723 | 0.13 | % |
Financial Effect of Modification to Borrowers Experiencing Financial Difficulty | ||||||||||||||||||||
Weighted Average Interest Rate Reduction | Weighted Average Payment Delay (in months) | Weighted Average Term Extension (in months) | ||||||||||||||||||
For the three months ended September 30, 2023 | ||||||||||||||||||||
Commercial and industrial | —% | 6 | 26 | |||||||||||||||||
Construction, development & other land loans | —% | 0 | 8 | |||||||||||||||||
Commercial real estate - owner occupied | —% | 0 | 32 | |||||||||||||||||
Commercial real estate - non owner occupied | —% | 0 | 11 | |||||||||||||||||
Residential 1-4 family real estate | —% | 0 | 23 | |||||||||||||||||
Home equity loans/lines of credit | 2.61% | 24 | 84 | |||||||||||||||||
Consumer loans | —% | 0 | 24 | |||||||||||||||||
For the nine months ended September 30, 2023 | ||||||||||||||||||||
Commercial and industrial | —% | 4 | 20 | |||||||||||||||||
Construction, development & other land loans | 1.53% | 0 | 9 | |||||||||||||||||
Commercial real estate - owner occupied | —% | 12 | 34 | |||||||||||||||||
Commercial real estate - non owner occupied | —% | 0 | 13 | |||||||||||||||||
Residential 1-4 family real estate | —% | 0 | 24 | |||||||||||||||||
Home equity loans/lines of credit | 2.61% | 24 | 55 | |||||||||||||||||
Consumer loans | —% | 0 | 9 |
Payment Status (Amortized Cost Basis) | ||||||||||||||||||||||||||
($ in thousands) | Current | 30-59 Days Past Due | 60-89 Days Past Due | 90+ Days Past Due | ||||||||||||||||||||||
Commercial and industrial | $ | 2,805 | — | — | — | |||||||||||||||||||||
Construction, development & other land loans | 604 | — | — | — | ||||||||||||||||||||||
Commercial real estate - owner occupied | 4,487 | — | — | — | ||||||||||||||||||||||
Commercial real estate - non owner occupied | 219 | — | — | — | ||||||||||||||||||||||
Residential 1-4 family real estate | 670 | 80 | — | — | ||||||||||||||||||||||
Home equity loans/lines of credit | 1,792 | — | — | — | ||||||||||||||||||||||
Consumer loans | 66 | — | — | — | ||||||||||||||||||||||
$ | 10,643 | 80 | — | — |
For the three months ended September 30, 2022 | For the nine months ended September 30, 2022 | |||||||||||||||||||||||||||||||||||||
($ in thousands) | Number of Contracts | Pre-Modification Restructured Balances | Post-Modification Restructured Balances | Number of Contracts | Pre-Modification Restructured Balances | Post-Modification Restructured Balances | ||||||||||||||||||||||||||||||||
TDRs - Accruing | ||||||||||||||||||||||||||||||||||||||
Commercial and industrial | — | $ | — | — | 1 | $ | 161 | 161 | ||||||||||||||||||||||||||||||
Construction, development & other land loans | — | — | — | 1 | 131 | 131 | ||||||||||||||||||||||||||||||||
Residential 1-4 family real estate | — | — | — | 1 | 36 | 36 | ||||||||||||||||||||||||||||||||
Home equity loans/lines of credit | 1 | 176 | 176 | 3 | 379 | 379 | ||||||||||||||||||||||||||||||||
TDRs - Nonaccrual | ||||||||||||||||||||||||||||||||||||||
Commercial and industrial | 1 | 327 | 327 | 4 | 627 | 627 | ||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | — | — | — | 2 | 784 | 784 | ||||||||||||||||||||||||||||||||
Residential 1-4 family real estate | — | — | — | 1 | 36 | 36 | ||||||||||||||||||||||||||||||||
Total TDRs arising during period | 2 | $ | 503 | 503 | 13 | $ | 2,154 | 2,154 |
($ in thousands) | September 30, 2023 | December 31, 2022 | September 30, 2022 | |||||||||||||||||
Beginning balance | $ | 13,306 | 13,506 | 13,506 | ||||||||||||||||
"Day 2" provision for credit losses on unfunded commitments acquired from GrandSouth | 1,921 | — | — | |||||||||||||||||
Charge-offs | — | — | — | |||||||||||||||||
Recoveries | — | — | — | |||||||||||||||||
Reversal of provision for unfunded commitments | (3,408) | (200) | (1,200) | |||||||||||||||||
Ending balance | $ | 11,819 | 13,306 | 12,306 |
September 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||||||||
($ in thousands) | Gross Carrying Amount | Accumulated Amortization | Net Amount | Gross Carrying Amount | Accumulated Amortization | Net Amount | ||||||||||||||||||||||||||||||||
Amortizable intangible assets: | ||||||||||||||||||||||||||||||||||||||
Customer lists | $ | 2,700 | 2,087 | 613 | 2,700 | 1,847 | 853 | |||||||||||||||||||||||||||||||
Core deposit intangibles | 57,890 | 27,162 | 30,728 | 29,050 | 21,274 | 7,776 | ||||||||||||||||||||||||||||||||
Other intangibles | 100 | 77 | 23 | 100 | 58 | 42 | ||||||||||||||||||||||||||||||||
Intangibles before servicing assets | 60,690 | 29,326 | 31,364 | 31,850 | 23,179 | 8,671 | ||||||||||||||||||||||||||||||||
SBA servicing assets | 13,728 | 10,213 | 3,515 | 13,264 | 9,260 | 4,004 | ||||||||||||||||||||||||||||||||
Total amortizable intangible assets | $ | 74,418 | 39,539 | 34,879 | 45,114 | 32,439 | 12,675 | |||||||||||||||||||||||||||||||
Unamortizable intangible assets: | ||||||||||||||||||||||||||||||||||||||
Goodwill | $ | 478,750 | 364,263 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Beginning balance, net | $ | 3,781 | 4,967 | 4,004 | 5,472 | |||||||||||||||||||||
Add: New servicing assets | 191 | 131 | 464 | 1,158 | ||||||||||||||||||||||
Less: Amortization and impairment expense | 457 | 707 | 953 | 2,239 | ||||||||||||||||||||||
Ending balance, net | $ | 3,515 | 4,391 | 3,515 | 4,391 | |||||||||||||||||||||
SBA guaranteed servicing income | $ | 846 | 1,120 | 2,693 | 2,901 |
($ in thousands) | Total Goodwill | |||||||
Balance at December 31, 2021 | $ | 364,263 | ||||||
Net activity during 2022 | — | |||||||
Balance at December 31, 2022 | 364,263 | |||||||
Additions from acquisition of GrandSouth | 114,487 | |||||||
Balance at September 30, 2023 | $ | 478,750 |
($ in thousands) | Estimated Amortization Expense | |||||||
October 1, 2023 to December 31, 2023 | $ | 1,856 | ||||||
2024 | 6,604 | |||||||
2025 | 5,672 | |||||||
2026 | 4,705 | |||||||
2027 | 3,951 | |||||||
Thereafter | 8,576 | |||||||
Total | $ | 31,364 |
Description | Due date | Call Feature | Balance at September 30, 2023 | Interest Rate | ||||||||||||||||||||||
FHLB Principal Reducing Credit | 12/22/2023 | None | $ | 880 | 1.25% fixed | |||||||||||||||||||||
FHLB Principal Reducing Credit | 6/26/2028 | None | 206 | 0.25% fixed | ||||||||||||||||||||||
FHLB Principal Reducing Credit | 7/17/2028 | None | 33 | 0.00% fixed | ||||||||||||||||||||||
FHLB Principal Reducing Credit | 8/18/2028 | None | 153 | 1.00% fixed | ||||||||||||||||||||||
FHLB Principal Reducing Credit | 8/22/2028 | None | 153 | 1.00% fixed | ||||||||||||||||||||||
FHLB Principal Reducing Credit | 12/20/2028 | None | 319 | 0.50% fixed | ||||||||||||||||||||||
FHLB Fixed Rate Credit | 10/13/2023 | None | 100,000 | 5.46% fixed | ||||||||||||||||||||||
FHLB Fixed Rate Credit | 10/20/2023 | None | 25,000 | 5.46% fixed | ||||||||||||||||||||||
FHLB Fixed Rate Credit | 10/30/2023 | None | 50,000 | 5.48% fixed | ||||||||||||||||||||||
FHLB Fixed Rate Credit | 11/13/2023 | None | 100,000 | 5.50% fixed | ||||||||||||||||||||||
FHLB Daily Rate Credit | 9/16/2024 | None | 25,000 | 5.57% fixed | ||||||||||||||||||||||
Trust Preferred Securities | 1/23/2034 | Quarterly by Company beginning 1/23/2009 | 10,310 | 8.28% at 9/30/23 adjustable rate 3 month CME Term SOFR+ 2.91% | ||||||||||||||||||||||
Trust Preferred Securities | 1/23/2034 | Quarterly by Company beginning 1/23/2009 | 10,310 | 8.38% at 9/30/23 adjustable rate 3 month CME Term SOFR + 3.01% | ||||||||||||||||||||||
Trust Preferred Securities | 9/20/2034 | Quarterly by Company beginning 9/20/2009 | 12,372 | 7.81% at 9/30/23 adjustable rate 3 month CME Term SOFR + 2.41% | ||||||||||||||||||||||
Trust Preferred Securities | 1/7/2035 | Quarterly by Company beginning 1/7/2010 | 10,310 | 7.57% at 9/30/23 adjustable rate 3 month CME Term SOFR + 2.00% | ||||||||||||||||||||||
Trust Preferred Securities | 6/15/2036 | Quarterly by Company beginning 6/15/2011 | 25,774 | 7.06% at 9/30/23 adjustable rate 3 month CME Term SOFR + 1.65% | ||||||||||||||||||||||
Trust Preferred Securities | 6/23/2036 | Quarterly by the Company beginning 6/23/2011 | 8,248 | 7.51% at 9/30/23 adjustable rate 3 month CME Term SOFR + 2.11% | ||||||||||||||||||||||
Subordinated Debentures | 11/30/2028 | Continuous by Company beginning 11/30/2023 | 10,000 | 6.50% fixed | ||||||||||||||||||||||
Subordinated Debentures | 11/15/2030 | Continuous by Company beginning 11/15/2025 | 18,000 | 4.38% fixed | ||||||||||||||||||||||
Total borrowings / weighted average rate as of September 30, 2023 | 407,068 | 5.85% | ||||||||||||||||||||||||
Unamortized discount on acquired borrowings | (5,225) | |||||||||||||||||||||||||
Total borrowings | $ | 401,843 |
Description | Due date | Call Feature | Balance at December 31, 2022 | Interest Rate | ||||||||||||||||||||||
FHLB Principal Reducing Credit | 7/24/2023 | None | $ | 32 | 1.00% fixed | |||||||||||||||||||||
FHLB Principal Reducing Credit | 12/22/2023 | None | 912 | 1.25% fixed | ||||||||||||||||||||||
FHLB Principal Reducing Credit | 6/26/2028 | None | 214 | 0.25% fixed | ||||||||||||||||||||||
FHLB Principal Reducing Credit | 7/17/2028 | None | 38 | 0.00% fixed | ||||||||||||||||||||||
FHLB Principal Reducing Credit | 8/18/2028 | None | 158 | 1.00% fixed | ||||||||||||||||||||||
FHLB Principal Reducing Credit | 8/22/2028 | None | 159 | 1.00% fixed | ||||||||||||||||||||||
FHLB Principal Reducing Credit | 12/20/2028 | None | 329 | 0.50% fixed | ||||||||||||||||||||||
FHLB Daily Rate Credit | 8/23/2023 | None | 40,000 | 4.57% fixed | ||||||||||||||||||||||
FHLB Fixed Rate Credit | 1/9/2023 | None | 50,000 | 4.15% fixed | ||||||||||||||||||||||
FHLB Fixed Rate Credit | 2/1/2023 | None | 80,000 | 4.25% fixed | ||||||||||||||||||||||
FHLB Fixed Rate Credit | 2/9/2023 | None | 50,000 | 4.35% fixed | ||||||||||||||||||||||
Trust Preferred Securities | 1/23/2034 | Quarterly by Company beginning 1/23/2009 | 10,310 | 7.06% at 12/31/22 adjustable rate 3 month LIBOR + 2.65% | ||||||||||||||||||||||
Trust Preferred Securities | 1/23/2034 | Quarterly by Company beginning 1/23/2009 | 10,310 | 7.16% at 12/31/22 adjustable rate 3 month LIBOR + 2.75% | ||||||||||||||||||||||
Trust Preferred Securities | 6/15/2036 | Quarterly by Company beginning 6/15/2011 | 25,774 | 6.16% at 12/31/22 adjustable rate 3 month LIBOR + 1.39% | ||||||||||||||||||||||
Trust Preferred Securities | 9/20/2034 | Quarterly by Company beginning 9/20/2009 | 12,372 | 6.90% at 12/31/22 adjustable rate 3 month LIBOR + 2.15% | ||||||||||||||||||||||
Trust Preferred Securities | 1/7/2035 | Quarterly by Company beginning 1/7/2010 | 10,310 | 6.08% at 12/31/22 adjustable rate 3 month LIBOR + 2.00% | ||||||||||||||||||||||
Total borrowings / weighted average rate as of December 31, 2022 | 290,918 | 4.82% | ||||||||||||||||||||||||
Unamortized discount on acquired borrowings | (3,411) | |||||||||||||||||||||||||
Total borrowings | $ | 287,507 |
($ in thousands) | ||||||||
October 1, 2023 to December 31, 2023 | $ | 661 | ||||||
2024 | 2,446 | |||||||
2025 | 1,914 | |||||||
2026 | 1,633 | |||||||
2027 | 1,359 | |||||||
Thereafter | 18,476 | |||||||
Total undiscounted lease payments | 26,489 | |||||||
Less effect of discounting | (8,141) | |||||||
Present value of estimated lease payments (lease liability) | $ | 18,348 |
For the Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||||||||||||||
($ in thousands) | Pension Plan | SERP | Total Both Plans | Pension Plan | SERP | Total Both Plans | |||||||||||||||||||||||||||||
Service cost | $ | — | — | — | — | — | — | ||||||||||||||||||||||||||||
Interest cost | 267 | 28 | 295 | 267 | 28 | 295 | |||||||||||||||||||||||||||||
Expected return on plan assets | (288) | — | (288) | (288) | — | (288) | |||||||||||||||||||||||||||||
Amortization of net loss (gain) | 180 | (136) | 44 | 180 | (136) | 44 | |||||||||||||||||||||||||||||
Net periodic pension cost | $ | 159 | (108) | 51 | 159 | (108) | 51 | ||||||||||||||||||||||||||||
For the Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||||||||||||||
($ in thousands) | Pension Plan | SERP | Total Both Plans | Pension Plan | SERP | Total Both Plans | |||||||||||||||||||||||||||||
Service cost | $ | — | — | — | — | — | — | ||||||||||||||||||||||||||||
Interest cost | 800 | 84 | 884 | 801 | 84 | 885 | |||||||||||||||||||||||||||||
Expected return on plan assets | (864) | — | (864) | (864) | — | (864) | |||||||||||||||||||||||||||||
Amortization of net (gain)/loss | 540 | (408) | 132 | 540 | (408) | 132 | |||||||||||||||||||||||||||||
Net periodic pension cost | $ | 476 | (324) | 152 | 477 | (324) | 153 |
($ in thousands) Description of Financial Instruments | Fair Value at September 30, 2023 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||||||||||||
Recurring | ||||||||||||||||||||||||||
Securities available for sale: | ||||||||||||||||||||||||||
U.S. Treasury | $ | 170,859 | — | 170,859 | — | |||||||||||||||||||||
Government-sponsored enterprise securities | 56,904 | — | 56,904 | — | ||||||||||||||||||||||
Mortgage-backed securities | 1,854,448 | — | 1,854,448 | — | ||||||||||||||||||||||
Corporate bonds | 18,195 | — | 18,195 | — | ||||||||||||||||||||||
Total available for sale securities | $ | 2,100,406 | — | 2,100,406 | — | |||||||||||||||||||||
Presold mortgages in process of settlement | $ | 5,427 | 5,427 | — | — | |||||||||||||||||||||
Nonrecurring | ||||||||||||||||||||||||||
Individually evaluated loans | $ | 1,436 | — | — | 1,436 | |||||||||||||||||||||
($ in thousands) Description of Financial Instruments | Fair Value at December 31, 2022 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||||||||||||
Recurring | ||||||||||||||||||||||||||
Securities available for sale: | ||||||||||||||||||||||||||
US Treasury securities | $ | 168,758 | — | 168,758 | — | |||||||||||||||||||||
Government-sponsored enterprise securities | 57,456 | — | 57,456 | — | ||||||||||||||||||||||
Mortgage-backed securities | 2,045,000 | — | 2,045,000 | — | ||||||||||||||||||||||
Corporate bonds | 43,279 | — | 43,279 | — | ||||||||||||||||||||||
Total available for sale securities | $ | 2,314,493 | — | 2,314,493 | — | |||||||||||||||||||||
Presold mortgages in process of settlement | $ | 1,282 | 1,282 | — | — | |||||||||||||||||||||
Nonrecurring | ||||||||||||||||||||||||||
Individually evaluated loans | $ | 9,590 | — | — | 9,590 | |||||||||||||||||||||
Foreclosed real estate | 38 | — | — | 38 |
($ in thousands) | Fair Value at September 30, 2023 | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||||||||||||||||||
Individually evaluated loans - collateral-dependent | $ | 1,436 | Appraised value | Discounts applied for estimated costs to sell | 10% | |||||||||||||||||||||
($ in thousands) | Fair Value at December 31, 2022 | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||||||||||||||||||
Individually evaluated loans - collateral-dependent | $ | 5,680 | Appraised value | Discounts applied for estimated costs to sell | 10% | |||||||||||||||||||||
Individually evaluated loans - cash-flow dependent | 3,910 | PV of expected cash flows | Discount rates used in the calculation of PV of expected cash flows | 5.5%-11.1% (6.76%) | ||||||||||||||||||||||
Foreclosed real estate | 38 | Appraised value | Discounts applied for estimated costs to sell | 10% |
September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||
($ in thousands) | Level in Fair Value Hierarchy | Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | ||||||||||||||||||||||||
Cash and due from banks, noninterest-bearing | Level 1 | $ | 95,257 | 95,257 | 101,133 | 101,133 | |||||||||||||||||||||||
Due from banks, interest-bearing | Level 1 | 178,332 | 178,332 | 169,185 | 169,185 | ||||||||||||||||||||||||
Securities held to maturity | Level 2 | 535,460 | 410,321 | 541,700 | 432,528 | ||||||||||||||||||||||||
SBA loans held for sale | Level 2 | 2,633 | 2,633 | — | — | ||||||||||||||||||||||||
Total loans, net of allowance | Level 3 | 7,918,839 | 7,377,021 | 6,574,178 | 6,240,870 | ||||||||||||||||||||||||
Accrued interest receivable | Level 1 | 34,414 | 34,414 | 29,710 | 29,710 | ||||||||||||||||||||||||
Bank-owned life insurance | Level 1 | 182,764 | 182,764 | 164,592 | 164,592 | ||||||||||||||||||||||||
SBA Servicing Asset | Level 3 | 3,515 | 4,127 | 4,004 | 4,721 | ||||||||||||||||||||||||
Deposits | Level 2 | 10,235,403 | 10,225,228 | 9,227,529 | 9,218,945 | ||||||||||||||||||||||||
Borrowings | Level 2 | 401,843 | 388,391 | 287,507 | 277,146 | ||||||||||||||||||||||||
Accrued interest payable | Level 1 | 5,511 | 5,511 | 2,738 | 2,738 |
Long-Term Restricted Stock Awards | ||||||||||||||
Number of Units | Weighted-Average Grant-Date Fair Value | |||||||||||||
Nonvested at January 1, 2023 | 223,012 | $ | 36.14 | |||||||||||
Granted during the period | 143,380 | 37.08 | ||||||||||||
Vested during the period | (25,811) | 24.52 | ||||||||||||
Forfeited or expired during the period | (791) | 37.88 | ||||||||||||
Nonvested at September 30, 2023 | 339,790 | $ | 37.15 |
Options Outstanding | ||||||||||||||||||||||||||
Number of Shares | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Life (years) | Aggregate Intrinsic Value ($ in thousands) | |||||||||||||||||||||||
Balance at January 1, 2023 | — | $ | — | |||||||||||||||||||||||
Replacement options issued in conjunction with acquisition of GrandSouth | 542,345 | 20.14 | ||||||||||||||||||||||||
Exercised during the period | (194,998) | 19.33 | ||||||||||||||||||||||||
Forfeited or expired during the period | — | — | ||||||||||||||||||||||||
Outstanding at September 30, 2023 | 347,347 | 20.59 | 6.01 | $ | 2,768 | |||||||||||||||||||||
Exercisable at September 30, 2023 | 347,347 | $ | 20.59 | 6.01 | $ | 2,768 |
Shares | Range | Weighted Average Price | Weighted Average Remaining Life in Years | |||||||||||||||||
111,822 | $13.79 - 18.18 | 15.63 | 4.38 | |||||||||||||||||
121,320 | $18.19 | 18.19 | 5.73 | |||||||||||||||||
114,205 | $18.20 - 31.32 | 28.00 | 7.91 | |||||||||||||||||
347,347 | 20.59 | 6.01 |
For the Nine Months Ended | ||||||||
September 30, 2023 | ||||||||
Fair value per option, weighted average | $ | 24.85 | ||||||
Expected life (years) | 1.4 - 4.7 | |||||||
Expected stock price volatility, weighted average | 46.39 | % | ||||||
Expected dividend yield | 2.05 | % | ||||||
Risk-free interest rate, weighted average | 4.18 | % | ||||||
Expected forfeiture rate | — | % |
For the Three Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||||||||||||||
($ in thousands except per share amounts) | Income (Numerator) | Shares (Denominator) | Per Share Amount | Income (Numerator) | Shares (Denominator) | Per Share Amount | ||||||||||||||||||||||||||||||||
Basic EPS: | ||||||||||||||||||||||||||||||||||||||
Net income | $ | 29,893 | $ | 37,949 | ||||||||||||||||||||||||||||||||||
Less: income allocated to restricted stock | (247) | (249) | ||||||||||||||||||||||||||||||||||||
Basic EPS per common share | $ | 29,646 | 40,744,042 | $ | 0.73 | $ | 37,700 | 35,469,001 | $ | 1.06 | ||||||||||||||||||||||||||||
Diluted EPS: | ||||||||||||||||||||||||||||||||||||||
Net income | $ | 29,893 | 40,744,042 | $ | 37,949 | 35,469,001 | ||||||||||||||||||||||||||||||||
Effect of dilutive securities | — | 455,016 | — | 234,445 | ||||||||||||||||||||||||||||||||||
Diluted EPS per common share | $ | 29,893 | 41,199,058 | $ | 0.73 | $ | 37,949 | 35,703,446 | $ | 1.06 | ||||||||||||||||||||||||||||
Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||||||||||||||
($ in thousands except per share amounts) | Income (Numerator) | Shares (Denominator) | Per Share Amount | Income (Numerator) | Shares (Denominator) | Per Share Amount | ||||||||||||||||||||||||||||||||
Basic EPS: | ||||||||||||||||||||||||||||||||||||||
Net income | $ | 74,457 | $ | 108,503 | ||||||||||||||||||||||||||||||||||
Less: income allocated to restricted stock | (539) | (573) | ||||||||||||||||||||||||||||||||||||
Basic EPS per common share | $ | 73,918 | 40,691,751 | $ | 1.82 | $ | 107,930 | 35,474,239 | $ | 3.04 | ||||||||||||||||||||||||||||
Diluted EPS: | ||||||||||||||||||||||||||||||||||||||
Net income | $ | 74,457 | 40,691,751 | $ | 108,503 | 35,474,239 | ||||||||||||||||||||||||||||||||
Effect of dilutive securities | — | 458,239 | — | 188,288 | ||||||||||||||||||||||||||||||||||
Diluted EPS per common share | $ | 74,457 | 41,149,990 | $ | 1.81 | $ | 108,503 | 35,662,527 | $ | 3.04 |
($ in thousands) | September 30, 2023 | December 31, 2022 | ||||||||||||
Unrealized loss on securities available for sale | $ | (521,660) | (444,063) | |||||||||||
Deferred tax asset | 120,765 | 102,046 | ||||||||||||
Net unrealized loss on securities available for sale | (400,895) | (342,017) | ||||||||||||
Postretirement plans liability | 187 | 54 | ||||||||||||
Deferred tax asset | (44) | (12) | ||||||||||||
Net postretirement plans liability | 143 | 42 | ||||||||||||
Total accumulated other comprehensive loss | $ | (400,752) | (341,975) |
For the Three Months Ended September 30, 2023 | ||||||||||||||||||||
($ in thousands) | Unrealized Loss on Securities Available for Sale | Postretirement Plans Asset (Liability) | Total | |||||||||||||||||
Beginning balance | $ | (338,251) | 109 | (338,142) | ||||||||||||||||
Other comprehensive loss before reclassifications | (62,644) | — | (62,644) | |||||||||||||||||
Amounts reclassified from accumulated other comprehensive income | — | 34 | 34 | |||||||||||||||||
Net current period other comprehensive (loss) income | (62,644) | 34 | (62,610) | |||||||||||||||||
Ending balance | $ | (400,895) | 143 | (400,752) | ||||||||||||||||
For the Three Months Ended September 30, 2022 | ||||||||||||||||||||
($ in thousands) | Unrealized Loss on Securities Available for Sale | Postretirement Plans Asset (Liability) | Total | |||||||||||||||||
Beginning balance | $ | (249,148) | (204) | (249,352) | ||||||||||||||||
Other comprehensive loss before reclassifications | (108,718) | — | (108,718) | |||||||||||||||||
Amounts reclassified from accumulated other comprehensive income | — | 34 | 34 | |||||||||||||||||
Net current period other comprehensive (loss) income | (108,718) | 34 | (108,684) | |||||||||||||||||
Ending balance | $ | (357,866) | (170) | (358,036) |
For the Nine Months Ended September 30, 2023 | ||||||||||||||||||||
($ in thousands) | Unrealized Loss on Securities Available for Sale | Postretirement Plans Asset (Liability) | Total | |||||||||||||||||
Beginning balance | $ | (342,017) | 42 | (341,975) | ||||||||||||||||
Other comprehensive loss before reclassifications | (58,878) | — | (58,878) | |||||||||||||||||
Amounts reclassified from accumulated other comprehensive income | — | 101 | 101 | |||||||||||||||||
Net current-period other comprehensive (loss) income | (58,878) | 101 | (58,777) | |||||||||||||||||
Ending balance | $ | (400,895) | 143 | (400,752) | ||||||||||||||||
For the Nine Months Ended September 30, 2022 | ||||||||||||||||||||
($ in thousands) | Unrealized Loss on Securities Available for Sale | Postretirement Plans Asset (Liability) | Total | |||||||||||||||||
Beginning balance | $ | (24,698) | (272) | (24,970) | ||||||||||||||||
Other comprehensive loss before reclassifications | (333,168) | — | (333,168) | |||||||||||||||||
Amounts reclassified from accumulated other comprehensive income | — | 102 | 102 | |||||||||||||||||
Net current-period other comprehensive (loss) income | (333,168) | 102 | (333,066) | |||||||||||||||||
Ending balance | $ | (357,866) | (170) | (358,036) |
For the Three Months Ended | For the Nine Months Ended | |||||||||||||||||||||||||
($ in thousands) | September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | ||||||||||||||||||||||
Noninterest Income: In-scope of ASC 606: | ||||||||||||||||||||||||||
Service charges on deposit accounts | $ | 4,661 | 4,166 | 13,012 | 11,407 | |||||||||||||||||||||
Other service charges and fees: | ||||||||||||||||||||||||||
Bankcard interchange income, net | 2,239 | 3,009 | 7,190 | 12,532 | ||||||||||||||||||||||
Other service charges and fees | 1,354 | 1,594 | 4,184 | 4,347 | ||||||||||||||||||||||
Commissions from sales of financial products | 1,207 | 1,391 | 3,926 | 3,487 | ||||||||||||||||||||||
SBA consulting fees | 478 | 479 | 1,408 | 1,963 | ||||||||||||||||||||||
Noninterest income (in-scope of ASC 606) | 9,939 | 10,639 | 29,720 | 33,736 | ||||||||||||||||||||||
Noninterest income (out-of-scope of ASC 606) | 5,238 | 6,273 | 13,228 | 19,691 | ||||||||||||||||||||||
Total noninterest income | $ | 15,177 | 16,912 | 42,948 | 53,427 |
For the For the Three Months Ended September 30, | ||||||||||||||
($ in thousands) | 2023 | 2022 | ||||||||||||
Net interest income, as reported | $ | 84,702 | 85,334 | |||||||||||
Tax-equivalent adjustment | 740 | 692 | ||||||||||||
Net interest income, tax-equivalent | $ | 85,442 | 86,026 | |||||||||||
Net interest margin, as reported | 2.95 | % | 3.38 | % | ||||||||||
Net interest margin, tax-equivalent | 2.97 | % | 3.40 | % |
Average Balances and Net Interest Income Analysis | |||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||||||||||||||
($ in thousands) | Average Volume | Average Rate | Interest Earned or Paid | Average Volume | Average Rate | Interest Earned or Paid | |||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||
Loans (1) (2) | $ | 7,939,783 | 5.32 | % | $ | 106,514 | $ | 6,389,996 | 4.49 | % | $ | 72,239 | |||||||||||||||||||||||
Taxable securities | 2,885,443 | 1.78 | % | 12,936 | 3,078,561 | 1.73 | % | 13,450 | |||||||||||||||||||||||||||
Non-taxable securities | 295,403 | 1.50 | % | 1,118 | 299,822 | 1.48 | % | 1,115 | |||||||||||||||||||||||||||
Short-term investments, primarily interest-bearing cash | 284,678 | 4.58 | % | 3,283 | 260,009 | 2.27 | % | 1,486 | |||||||||||||||||||||||||||
Total interest-earning assets | 11,405,307 | 4.31 | % | 123,851 | 10,028,388 | 3.49 | % | 88,290 | |||||||||||||||||||||||||||
Cash and due from banks | 94,963 | 89,042 | |||||||||||||||||||||||||||||||||
Premises and equipment | 152,415 | 134,903 | |||||||||||||||||||||||||||||||||
Other assets | 353,093 | 314,800 | |||||||||||||||||||||||||||||||||
Total assets | $ | 12,005,778 | $ | 10,567,133 | |||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||
Interest-bearing checking | $ | 1,448,603 | 0.55 | % | $ | 2,007 | $ | 1,529,233 | 0.06 | % | $ | 250 | |||||||||||||||||||||||
Money market deposits | 3,530,532 | 2.63 | % | 23,397 | 2,480,043 | 0.13 | % | 841 | |||||||||||||||||||||||||||
Savings deposits | 646,782 | 0.19 | % | 307 | 752,042 | 0.06 | % | 111 | |||||||||||||||||||||||||||
Other time deposits | 646,798 | 2.48 | % | 4,037 | 515,625 | 0.27 | % | 352 | |||||||||||||||||||||||||||
Time deposits >$250,000 | 359,884 | 3.19 | % | 2,893 | 274,216 | 0.42 | % | 294 | |||||||||||||||||||||||||||
Total interest-bearing deposits | 6,632,599 | 1.95 | % | 32,641 | 5,551,159 | 0.13 | % | 1,848 | |||||||||||||||||||||||||||
Borrowings | 438,808 | 5.88 | % | 6,508 | 110,180 | 3.99 | % | 1,108 | |||||||||||||||||||||||||||
Total interest-bearing liabilities | 7,071,407 | 2.20 | % | 39,149 | 5,661,339 | 0.21 | % | 2,956 | |||||||||||||||||||||||||||
Noninterest-bearing checking | 3,547,447 | 3,748,119 | |||||||||||||||||||||||||||||||||
Other liabilities | 83,675 | 69,912 | |||||||||||||||||||||||||||||||||
Shareholders’ equity | 1,303,249 | 1,087,763 | |||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 12,005,778 | $ | 10,567,133 | |||||||||||||||||||||||||||||||
Net yield on interest-earning assets and net interest income | 2.95 | % | $ | 84,702 | 3.38 | % | $ | 85,334 | |||||||||||||||||||||||||||
Net yield on interest-earning assets and net interest income – tax-equivalent (3) | 2.97 | % | $ | 85,442 | 3.40 | % | $ | 86,026 | |||||||||||||||||||||||||||
Interest rate spread | 2.11 | % | 3.28 | % | |||||||||||||||||||||||||||||||
Average prime rate | 8.43 | % | 5.35 | % |
For the For the Nine Months Ended September 30, | ||||||||||||||
($ in thousands) | 2023 | 2022 | ||||||||||||
Net interest income, as reported | $ | 264,174 | 240,482 | |||||||||||
Tax-equivalent adjustment | 2,139 | 2,058 | ||||||||||||
Net interest income, tax-equivalent | $ | 266,313 | 242,540 | |||||||||||
Net interest margin, as reported | 3.09 | % | 3.24 | % | ||||||||||
Net interest margin, tax-equivalent | 3.12 | % | 3.27 | % |
Average Balances and Net Interest Income Analysis | |||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||||||||||||||
($ in thousands) | Average Volume | Average Rate | Interest Earned or Paid | Average Volume | Average Rate | Interest Earned or Paid | |||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||
Loans (1) (2) | $ | 7,840,344 | 5.27 | % | $ | 308,857 | $ | 6,197,915 | 4.35 | % | $ | 201,518 | |||||||||||||||||||||||
Taxable securities | 2,943,798 | 1.79 | % | 39,415 | 3,070,745 | 1.74 | % | 40,045 | |||||||||||||||||||||||||||
Non-taxable securities | 296,985 | 1.52 | % | 3,368 | 296,132 | 1.48 | % | 3,267 | |||||||||||||||||||||||||||
Short-term investments, primarily interest-bearing cash | 337,701 | 4.18 | % | 10,546 | 366,529 | 1.10 | % | 3,016 | |||||||||||||||||||||||||||
Total interest-earning assets | 11,418,828 | 4.24 | % | $ | 362,186 | 9,931,321 | 3.34 | % | 247,846 | ||||||||||||||||||||||||||
Cash and due from banks | 94,483 | 110,007 | |||||||||||||||||||||||||||||||||
Premises and equipment | 152,058 | 135,476 | |||||||||||||||||||||||||||||||||
Other assets | 369,968 | 372,405 | |||||||||||||||||||||||||||||||||
Total assets | $ | 12,035,337 | $ | 10,549,209 | |||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||
Interest bearing checking | $ | 1,476,979 | 0.38 | % | $ | 4,205 | $ | 1,548,935 | 0.06 | % | $ | 684 | |||||||||||||||||||||||
Money market deposits | 3,253,840 | 2.15 | % | 52,263 | 2,550,643 | 0.13 | % | 2,426 | |||||||||||||||||||||||||||
Savings deposits | 683,741 | 0.14 | % | 705 | 739,927 | 0.06 | % | 324 | |||||||||||||||||||||||||||
Other time deposits | 773,755 | 2.56 | % | 14,807 | 528,006 | 0.21 | % | 839 | |||||||||||||||||||||||||||
Time deposits >$250,000 | 338,797 | 2.73 | % | 6,907 | 301,274 | 0.41 | % | 931 | |||||||||||||||||||||||||||
Total interest-bearing deposits | 6,527,112 | 1.62 | % | 78,887 | 5,668,785 | 0.12 | % | 5,204 | |||||||||||||||||||||||||||
Borrowings | 453,694 | 5.64 | % | 19,125 | 81,817 | 3.53 | % | 2,160 | |||||||||||||||||||||||||||
Total interest-bearing liabilities | 6,980,806 | 1.88 | % | 98,012 | 5,750,602 | 0.17 | % | 7,364 | |||||||||||||||||||||||||||
Noninterest bearing checking | 3,665,313 | 3,617,293 | |||||||||||||||||||||||||||||||||
Other liabilities | 91,997 | 52,130 | |||||||||||||||||||||||||||||||||
Shareholders’ equity | 1,297,221 | 1,129,184 | |||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 12,035,337 | $ | 10,549,209 | |||||||||||||||||||||||||||||||
Net yield on interest-earning assets and net interest income | 3.09 | % | $ | 264,174 | 3.24 | % | $ | 240,482 | |||||||||||||||||||||||||||
Net yield on interest-earning assets and net interest income – tax-equivalent (3) | 3.12 | % | $ | 266,313 | 3.27 | % | $ | 242,540 | |||||||||||||||||||||||||||
Interest rate spread | 2.36 | % | 3.17 | % | |||||||||||||||||||||||||||||||
Average prime rate | 8.09 | % | 4.20 | % |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Accretion of loan discount on acquired loans | $ | 2,766 | 1,519 | 9,043 | 4,735 | |||||||||||||||||||||
Accretion of loan discount on retained SBA loans | 437 | 1,032 | 1,311 | 2,428 | ||||||||||||||||||||||
Total interest income impact | 3,203 | 2,551 | 10,354 | 7,163 | ||||||||||||||||||||||
(Discount accretion) premium amortization of acquired deposits | (709) | 121 | (2,606) | 524 | ||||||||||||||||||||||
Discount accretion of acquired borrowings | (215) | (64) | (635) | (190) | ||||||||||||||||||||||
Total net interest expense impact | (924) | 57 | (3,241) | 334 | ||||||||||||||||||||||
Total impact on net interest income | $ | 2,279 | 2,608 | 7,113 | 7,497 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Service charges on deposit accounts | $ | 4,661 | 4,166 | 13,012 | 11,407 | |||||||||||||||||||||
Other service charges and fees - bankcard interchange income, net | 2,239 | 3,009 | 7,190 | 12,532 | ||||||||||||||||||||||
Other service charges and fees - other | 3,211 | 3,303 | 9,487 | 8,668 | ||||||||||||||||||||||
Fees from presold mortgage loans | 325 | 376 | 1,288 | 1,951 | ||||||||||||||||||||||
Commissions from sales of financial products | 1,207 | 1,391 | 3,926 | 3,487 | ||||||||||||||||||||||
SBA consulting fees | 478 | 479 | 1,408 | 1,963 | ||||||||||||||||||||||
SBA loan sale gains | 1,101 | 479 | 2,052 | 4,581 | ||||||||||||||||||||||
Bank-owned life insurance ("BOLI") income | 1,104 | 962 | 3,216 | 2,880 | ||||||||||||||||||||||
Core noninterest income | 14,326 | 14,165 | 41,579 | 47,469 | ||||||||||||||||||||||
Other gains, net | 851 | 2,747 | 1,369 | 5,958 | ||||||||||||||||||||||
Total noninterest income | $ | 15,177 | $ | 16,912 | $ | 42,948 | $ | 53,427 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||||||||||||
($ in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Salaries | $ | 29,394 | 24,416 | 87,391 | 71,669 | |||||||||||||||||||||
Employee benefits | 6,539 | 4,156 | 19,097 | 16,044 | ||||||||||||||||||||||
Total personnel expense | 35,933 | 28,572 | 106,488 | 87,713 | ||||||||||||||||||||||
Occupancy expense | 3,409 | 3,175 | 10,644 | 9,681 | ||||||||||||||||||||||
Equipment related expenses | 1,594 | 1,672 | 4,398 | 4,490 | ||||||||||||||||||||||
Credit card rewards and other bankcard expenses | 1,397 | 805 | 3,840 | 3,018 | ||||||||||||||||||||||
Telephone and data lines | 996 | 929 | 2,973 | 2,719 | ||||||||||||||||||||||
Software costs | 1,860 | 1,590 | 6,163 | 4,452 | ||||||||||||||||||||||
Data processing expense | 2,098 | 1,790 | 6,370 | 5,811 | ||||||||||||||||||||||
Professional fees | 1,765 | 1,117 | 4,631 | 3,295 | ||||||||||||||||||||||
Advertising and marketing expense | 997 | 856 | 3,207 | 2,651 | ||||||||||||||||||||||
Non-credit losses | 1,564 | 828 | 4,000 | 1,918 | ||||||||||||||||||||||
Deposit related expenses | 617 | 604 | 2,051 | 1,271 | ||||||||||||||||||||||
Other operating expenses | 8,137 | 5,325 | 23,705 | 15,288 | ||||||||||||||||||||||
Core noninterest expense | 60,367 | 47,263 | 178,470 | 142,307 | ||||||||||||||||||||||
Merger and acquisition expenses | — | 548 | 13,506 | 4,769 | ||||||||||||||||||||||
Amortization of intangible assets | 1,953 | 889 | 6,147 | 2,859 | ||||||||||||||||||||||
Foreclosed property losses (gains), net | (96) | — | (131) | (372) | ||||||||||||||||||||||
Total noninterest expense | $ | 62,224 | $ | 48,700 | $ | 197,992 | $ | 149,563 |
September 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||
($ in thousands) | Amount | Percentage | Amount | Percentage | ||||||||||||||||||||||
Noninterest-bearing checking accounts | $ | 3,503,050 | 34 | % | 3,566,003 | 39 | % | |||||||||||||||||||
Interest-bearing checking accounts | 1,458,855 | 14 | % | 1,514,166 | 16 | % | ||||||||||||||||||||
Money market accounts | 3,635,523 | 36 | % | 2,416,146 | 26 | % | ||||||||||||||||||||
Savings accounts | 638,912 | 6 | % | 728,641 | 8 | % | ||||||||||||||||||||
Other time deposits | 626,870 | 6 | % | 464,343 | 5 | % | ||||||||||||||||||||
Time deposits >$250,000 | 359,704 | 4 | % | 276,319 | 3 | % | ||||||||||||||||||||
Total market deposits | 10,222,914 | 100 | % | 8,965,618 | 97 | % | ||||||||||||||||||||
Brokered deposits | 12,489 | — | % | 261,911 | 3 | % | ||||||||||||||||||||
Total deposits | $ | 10,235,403 | 100 | % | 9,227,529 | 100 | % |
($ in thousands) | September 30, 2023 | December 31, 2022 | ||||||||||||
Nonperforming assets | ||||||||||||||
Nonaccrual loans | $ | 26,884 | 28,514 | |||||||||||
Modifications to borrowers in financial distress | 10,723 | — | ||||||||||||
TDRs – accruing | — | 9,121 | ||||||||||||
Total nonperforming loans | 37,607 | 37,635 | ||||||||||||
Foreclosed real estate | 1,235 | 658 | ||||||||||||
Total nonperforming assets | $ | 38,842 | 38,293 | |||||||||||
Asset Quality Ratios | ||||||||||||||
Nonaccrual loans to total loans | 0.33 | % | 0.43 | % | ||||||||||
Nonperforming loans to total loans | 0.47 | % | 0.56 | % | ||||||||||
Nonperforming assets to total loans and foreclosed properties | 0.48 | % | 0.57 | % | ||||||||||
Nonperforming assets to total assets | 0.32 | % | 0.36 | % | ||||||||||
Allowance for credit losses to total loans | 1.35 | % | 1.36 | % | ||||||||||
Allowance for credit losses to nonaccrual loans | 402.46 | % | 319.03 | % | ||||||||||
Allowance for credit losses to nonperforming loans | 287.71 | % | 241.71 | % |
($ in thousands) | Nine Months Ended September 30, 2023 | Twelve Months Ended December 31, 2022 | Nine Months Ended September 30, 2022 | |||||||||||||||||
Loans outstanding at end of period | $ | 8,027,037 | 6,665,145 | 6,525,286 | ||||||||||||||||
Average amount of loans outstanding | 7,840,344 | 6,293,280 | 6,197,915 | |||||||||||||||||
Allowance for credit losses, at period end | 108,198 | 90,967 | 86,587 | |||||||||||||||||
Total charge-offs | (7,575) | (4,465) | (4,008) | |||||||||||||||||
Total recoveries | 2,845 | 4,043 | 3,206 | |||||||||||||||||
Net charge-offs | $ | (4,730) | (422) | (802) | ||||||||||||||||
Ratios: | ||||||||||||||||||||
Net charge-offs as a percent of average loans (annualized) | 0.08 | % | 0.01 | % | 0.02 | % | ||||||||||||||
Allowance for credit losses as a percent of loans at end of period | 1.35 | % | 1.36 | % | 1.33 | % | ||||||||||||||
Recoveries of loans previously charged-off as a percent of loans charged-off | 37.56 | % | 90.55 | % | 79.99 | % |
September 30, 2023 | December 31, 2022 | |||||||||||||
Risk-based capital ratios: | ||||||||||||||
Common equity Tier 1 to Tier 1 risk weighted assets | 12.93 | % | 13.02 | % | ||||||||||
Minimum required Common Equity Tier 1 capital | 7.00 | % | 7.00 | % | ||||||||||
Tier I capital to Tier 1 risk weighted assets | 13.71 | % | 13.83 | % | ||||||||||
Minimum required Tier 1 capital | 8.50 | % | 8.50 | % | ||||||||||
Total risk-based capital to Tier II risk weighted assets | 15.26 | % | 15.09 | % | ||||||||||
Minimum required total risk-based capital | 10.50 | % | 10.50 | % | ||||||||||
Leverage capital ratio: | ||||||||||||||
Tier 1 capital to quarterly average total assets | 10.72 | % | 10.51 | % | ||||||||||
Minimum required Tier 1 leverage capital | 4.00 | % | 4.00 | % |
2.a | |||||
3.a | Articles of Incorporation of the Company and amendments thereto were filed as Exhibits 3.a.i through 3.a.v to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2002, and are incorporated herein by reference. Articles of Amendment to the Articles of Incorporation were filed as Exhibits 3.1 and 3.2 to the Company’s Current Report on Form 8-K filed on January 13, 2009, and are incorporated herein by reference. Articles of Amendment to the Articles of Incorporation were filed as Exhibit 3.1.b to the Company’s Registration Statement on Form S-3D filed on June 29, 2010 (Commission File No. 333-167856), and are incorporated herein by reference. Articles of Amendment to the Articles of Incorporation were filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on September 6, 2011, and are incorporated herein by reference. Articles of Amendment to the Articles of Incorporation were filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on December 26, 2012, and are incorporated herein by reference. Articles of Amendment to the Articles of Incorporation were filed as Exhibit 99.1 to the Company's Current Report on Form 8-K filed June 14, 2022, and are incorporated herein by reference. | ||||
3.b | |||||
4.a | |||||
10.a | Form of First Amendment to Employment and Change of Control Agreement entered into effective November 6, 2023 with each of its named executive officers: Richard H. Moore, Chairman and Chief Executive Officer of the Company; Michael G. Mayer, Chief Executive Officer and President of First Bank, and President of the Company; Elizabeth B. Bostian, Executive Vice President and Chief Financial Officer; and Gregory A. Currie, Executive Vice President and Chief Banking Officer | ||||
31.1 | |||||
31.2 | |||||
32.1 | |||||
32.2 | |||||
101 | The following financial information from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2023, formatted in eXtensible Business Reporting Language (XBRL): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows, and (vi) the Notes to Consolidated Financial Statements. |
FIRST BANCORP | |||||
November 7, 2023 | BY:/s/ Richard H. Moore | ||||
Richard H. Moore Chief Executive Officer (Principal Executive Officer), and Director | |||||
November 7, 2023 | BY:/s/ Elizabeth B. Bostian | ||||
Elizabeth B. Bostian Executive Vice President and Chief Financial Officer | |||||
November 7, 2023 | BY:/s/ Blaise B. Buczkowski | ||||
Blaise B, Buczkowski Executive Vice President and Chief Accounting Officer |
November 7, 2023 | /s/ Richard H. Moore | ||||
Richard H. Moore | |||||
Chief Executive Officer |
November 7, 2023 | /s/ Elizabeth B. Bostian | ||||
Elizabeth B. Bostian | |||||
Chief Financial Officer |