Maryland | 52-1532952 | |||||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||||||||
17801 Georgia Avenue, Olney, Maryland | 20832 | |||||||||||||
(Address of principal executive offices) | (Zip Code) | |||||||||||||
301-774-6400 | ||||||||||||||
(Registrant's telephone number, including area code) |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
Common Stock, par value $1.00 per share | SASR | The NASDAQ Stock Market, LLC |
Item 6. Reserved | |||||
Reports of Independent Registered Public Accounting Firm (PCAOB ID: 42) | |||||
Full-time employees | 1,084 | ||||
Part-time employees | 28 | ||||
Total employees | 1,112 |
Executive Officer | Recent Work Experience | Years of Service | Age | ||||||||
Daniel J. Schrider President and Chief Executive Officer | President since March 2008 and Chief Executive Officer since January 2009. | 34 | 59 | ||||||||
Phillip J. Mantua Executive Vice President and Chief Financial Officer | Chief Financial Officer since October 2004. | 24 | 65 | ||||||||
R. Louis Caceres Executive Vice President and Chief Wealth Officer | Chief Wealth Officer since 2002. | 24 | 61 | ||||||||
Gary J. Fernandes Executive Vice President and Chief Human Resources Officer | Chief Human Resources Officer since May 2021. Previously, Director of Human Resources. | 8 | 55 | ||||||||
Aaron M. Kaslow Executive Vice President, General Counsel and Chief Administration Officer | General Counsel since July 2019 and Chief Administrative Officer since May 2022. Previously a partner at Kilpatrick Townsend & Stockton LLP. | 4 | 59 | ||||||||
Ronda M. McDowell Executive Vice President and Chief Operations Officer | Chief Operations Officer since May 2021. Previously Chief Credit Officer since November 2013. | 27 | 59 | ||||||||
Lynne Pulford Executive Vice President and Chief Consumer Banking Officer | Executive Vice President and Chief Consumer Banking Officer since July 2023. Previously President of Sandy Spring Bank Mortgage. | 36 | 61 | ||||||||
Joseph J. O'Brien, Jr. Executive Vice President and Chief Banking Officer | Chief Banking Officer since 2021. Previously Executive Vice President for Commercial and Retail Banking since January 2011. | 16 | 60 | ||||||||
John D. Sadowski Executive Vice President and Chief Information Officer | Chief Information Officer since March 2009. | 14 | 60 | ||||||||
Kevin Slane Executive Vice President and Chief Risk Officer | Chief Risk Officer since May 2018. | 5 | 64 |
Sandy Spring Bancorp, Inc. |
Period Ending | ||||||||||||||||||||||||||||||||||||||
Index | 12/31/18 | 12/31/19 | 12/31/20 | 12/31/21 | 12/31/22 | 12/31/23 | ||||||||||||||||||||||||||||||||
Sandy Spring Bancorp, Inc. | 100.00 | 125.07 | 111.25 | 171.12 | 129.72 | 105.98 | ||||||||||||||||||||||||||||||||
S&P 500 Index | 100.00 | 131.49 | 155.68 | 200.37 | 164.08 | 207.21 | ||||||||||||||||||||||||||||||||
KBW Nasdaq Regional Banking Index | 100.00 | 123.81 | 113.03 | 154.45 | 143.75 | 143.17 |
Consolidated Summary of Financial Results (Dollars in thousands, except per share data) | 2023 | 2022 | 2021 | 2020 | 2019 | |||||||||||||||||||||||||||
Results of Operations: | ||||||||||||||||||||||||||||||||
Tax-equivalent interest income | $ | 641,681 | $ | 499,508 | $ | 453,987 | $ | 427,688 | $ | 352,615 | ||||||||||||||||||||||
Interest expense | 282,974 | 68,663 | 25,766 | 60,401 | 82,561 | |||||||||||||||||||||||||||
Tax-equivalent net interest income | 358,707 | 430,845 | 428,221 | 367,287 | 270,054 | |||||||||||||||||||||||||||
Tax-equivalent adjustment | 4,157 | 3,841 | 3,703 | 4,128 | 4,746 | |||||||||||||||||||||||||||
Provision/ (credit) for credit losses | (17,561) | 34,372 | (45,556) | 85,669 | 4,684 | |||||||||||||||||||||||||||
Net interest income after provision for credit losses | 372,111 | 392,632 | 470,074 | 277,490 | 260,624 | |||||||||||||||||||||||||||
Non-interest income | 67,078 | 87,019 | 102,055 | 102,716 | 71,322 | |||||||||||||||||||||||||||
Non-interest expense | 275,054 | 257,293 | 260,470 | 255,782 | 179,085 | |||||||||||||||||||||||||||
Income before taxes | 164,135 | 222,358 | 311,659 | 124,424 | 152,681 | |||||||||||||||||||||||||||
Income tax expense | 41,291 | 56,059 | 76,552 | 27,471 | 36,428 | |||||||||||||||||||||||||||
Net income | 122,844 | 166,299 | 235,107 | 96,953 | 116,433 | |||||||||||||||||||||||||||
Net income attributable to common shareholders | $ | 122,621 | $ | 165,618 | $ | 233,599 | $ | 96,170 | $ | 115,671 | ||||||||||||||||||||||
Per Share Data: | ||||||||||||||||||||||||||||||||
Net income - basic per common share | $ | 2.74 | $ | 3.69 | $ | 5.00 | $ | 2.19 | $ | 3.25 | ||||||||||||||||||||||
Net income - diluted per common share | $ | 2.73 | $ | 3.68 | $ | 4.98 | $ | 2.18 | $ | 3.25 | ||||||||||||||||||||||
Dividends declared per share | $ | 1.36 | $ | 1.36 | $ | 1.28 | $ | 1.20 | $ | 1.18 | ||||||||||||||||||||||
Book value per common share | $ | 35.36 | $ | 33.23 | $ | 33.68 | $ | 31.24 | $ | 32.40 | ||||||||||||||||||||||
Tangible book value per common share - Non-GAAP (1) | $ | 26.64 | $ | 24.49 | $ | 24.90 | $ | 22.68 | $ | 22.25 | ||||||||||||||||||||||
Dividends declared to diluted net income per common share | 49.82 | % | 36.96 | % | 25.70 | % | 55.05 | % | 36.31 | % | ||||||||||||||||||||||
Period End Balances: | ||||||||||||||||||||||||||||||||
Assets | $ | 14,028,172 | $ | 13,833,119 | $ | 12,590,726 | $ | 12,798,429 | $ | 8,629,002 | ||||||||||||||||||||||
Investment securities | 1,414,453 | 1,543,208 | 1,507,062 | 1,413,781 | 1,125,136 | |||||||||||||||||||||||||||
Loans | 11,366,989 | 11,396,706 | 9,967,091 | 10,400,509 | 6,705,232 | |||||||||||||||||||||||||||
Deposits | 10,996,538 | 10,953,421 | 10,624,731 | 10,033,069 | 6,440,319 | |||||||||||||||||||||||||||
Borrowings | 1,295,835 | 1,242,172 | 313,798 | 1,149,320 | 936,788 | |||||||||||||||||||||||||||
Stockholders’ equity | 1,588,142 | 1,483,768 | 1,519,679 | 1,469,955 | 1,132,974 | |||||||||||||||||||||||||||
Average Balances: | ||||||||||||||||||||||||||||||||
Assets | $ | 14,055,645 | $ | 13,218,824 | $ | 12,818,202 | $ | 11,775,096 | $ | 8,367,139 | ||||||||||||||||||||||
Investment securities | 1,612,672 | 1,689,219 | 1,457,483 | 1,350,483 | 979,757 | |||||||||||||||||||||||||||
Loans | 11,354,227 | 10,638,882 | 10,034,866 | 9,317,493 | 6,569,069 | |||||||||||||||||||||||||||
Deposits | 11,036,305 | 10,785,731 | 10,663,823 | 8,982,623 | 6,266,757 | |||||||||||||||||||||||||||
Borrowings | 1,322,336 | 801,618 | 478,398 | 1,279,481 | 861,926 | |||||||||||||||||||||||||||
Stockholders’ equity | 1,528,242 | 1,480,198 | 1,518,607 | 1,339,491 | 1,108,310 | |||||||||||||||||||||||||||
Performance Ratios: | ||||||||||||||||||||||||||||||||
Return on average assets | 0.87 | % | 1.26 | % | 1.83 | % | 0.82 | % | 1.39 | % | ||||||||||||||||||||||
Return on average common equity | 8.04 | 11.23 | 15.48 | 7.24 | 10.51 | |||||||||||||||||||||||||||
Return on average tangible common equity - Non-GAAP (1) | 11.06 | 15.64 | 21.45 | 10.74 | 15.67 | |||||||||||||||||||||||||||
Yield on average interest-earning assets | 4.78 | 3.99 | 3.77 | 3.90 | 4.58 | |||||||||||||||||||||||||||
Rate on average interest-bearing liabilities | 3.07 | 0.89 | 0.35 | 0.82 | 1.56 | |||||||||||||||||||||||||||
Net interest spread | 1.71 | 3.10 | 3.42 | 3.08 | 3.02 | |||||||||||||||||||||||||||
Net interest margin | 2.67 | 3.44 | 3.56 | 3.35 | 3.51 | |||||||||||||||||||||||||||
Efficiency ratio – GAAP (2) | 65.24 | 50.05 | 49.47 | 54.90 | 53.20 | |||||||||||||||||||||||||||
Efficiency ratio – Non-GAAP (2) | 60.99 | 49.66 | 46.17 | 46.53 | 51.52 | |||||||||||||||||||||||||||
Capital Ratios: | ||||||||||||||||||||||||||||||||
Tier 1 leverage | 9.51 | % | 9.33 | % | 9.26 | % | 8.92 | % | 9.70 | % | ||||||||||||||||||||||
Common equity tier 1 capital to risk-weighted assets | 10.90 | 10.23 | 11.91 | 10.58 | 11.06 | |||||||||||||||||||||||||||
Tier 1 capital to risk-weighted assets | 10.90 | 10.23 | 11.91 | 10.58 | 11.21 | |||||||||||||||||||||||||||
Total regulatory capital to risk-weighted assets | 14.92 | 14.20 | 14.59 | 13.93 | 14.85 | |||||||||||||||||||||||||||
Tangible common equity to tangible assets - Non-GAAP (1) | 8.77 | 8.13 | 9.21 | 8.61 | 9.40 | |||||||||||||||||||||||||||
Average equity to average assets | 10.87 | 11.20 | 11.85 | 11.38 | 13.25 | |||||||||||||||||||||||||||
Credit Quality Ratios: | ||||||||||||||||||||||||||||||||
Allowance for credit losses to total loans | 1.06 | % | 1.20 | % | 1.10 | % | 1.59 | % | 0.84 | % | ||||||||||||||||||||||
Non-performing loans to total loans | 0.81 | 0.35 | 0.49 | 1.11 | 0.62 | |||||||||||||||||||||||||||
Non-performing assets to total assets | 0.65 | 0.29 | 0.40 | 0.91 | 0.50 | |||||||||||||||||||||||||||
Net charge-offs to average loans | 0.01 | — | 0.11 | 0.01 | 0.03 |
Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands and tax-equivalent) | Average Balances | Interest (1) | Annualized Average Yield/Rate (2) | Average Balances | Interest (1) | Annualized Average Yield/Rate (2) | Average Balances | Interest (1) | Annualized Average Yield/Rate (2) | |||||||||||||||||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial investor real estate loans | $ | 5,133,279 | $ | 237,976 | 4.64 | % | $ | 4,681,607 | $ | 194,598 | 4.16 | % | $ | 3,689,769 | $ | 152,977 | 4.15 | % | ||||||||||||||||||||||||||||||||||||||
Commercial owner-occupied real estate loans | 1,766,839 | 82,049 | 4.64 | 1,730,293 | 78,559 | 4.54 | 1,661,015 | 76,463 | 4.60 | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial AD&C loans | 1,023,669 | 81,515 | 7.96 | 1,112,936 | 56,689 | 5.09 | 1,110,420 | 44,460 | 4.00 | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial business loans | 1,440,382 | 92,080 | 6.39 | 1,351,906 | 69,765 | 5.16 | 1,952,537 | 94,391 | 4.83 | |||||||||||||||||||||||||||||||||||||||||||||||
Total commercial loans | 9,364,169 | 493,620 | 5.27 | 8,876,742 | 399,611 | 4.50 | 8,413,741 | 368,291 | 4.38 | |||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage loans | 1,380,496 | 48,909 | 3.54 | 1,117,053 | 37,551 | 3.36 | 979,754 | 33,874 | 3.46 | |||||||||||||||||||||||||||||||||||||||||||||||
Residential construction loans | 187,599 | 6,817 | 3.63 | 221,341 | 6,963 | 3.15 | 178,171 | 6,127 | 3.44 | |||||||||||||||||||||||||||||||||||||||||||||||
Consumer loans | 421,963 | 32,946 | 7.81 | 423,746 | 19,887 | 4.69 | 463,200 | 16,689 | 3.60 | |||||||||||||||||||||||||||||||||||||||||||||||
Total residential and consumer loans | 1,990,058 | 88,672 | 4.46 | 1,762,140 | 64,401 | 3.65 | 1,621,125 | 56,690 | 3.50 | |||||||||||||||||||||||||||||||||||||||||||||||
Total loans (3) | 11,354,227 | 582,292 | 5.13 | 10,638,882 | 464,012 | 4.36 | 10,034,866 | 424,981 | 4.24 | |||||||||||||||||||||||||||||||||||||||||||||||
Loans held for sale | 12,421 | 896 | 7.21 | 14,097 | 738 | 5.24 | 57,016 | 1,736 | 3.05 | |||||||||||||||||||||||||||||||||||||||||||||||
Taxable securities | 1,254,739 | 26,992 | 2.15 | 1,214,032 | 20,519 | 1.69 | 1,017,268 | 16,118 | 1.58 | |||||||||||||||||||||||||||||||||||||||||||||||
Tax-advantaged securities | 357,933 | 9,049 | 2.53 | 475,187 | 11,559 | 2.43 | 440,215 | 10,426 | 2.37 | |||||||||||||||||||||||||||||||||||||||||||||||
Total investment securities (4) | 1,612,672 | 36,041 | 2.23 | 1,689,219 | 32,078 | 1.90 | 1,457,483 | 26,544 | 1.82 | |||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits with banks | 432,392 | 22,435 | 5.19 | 189,465 | 2,672 | 1.41 | 500,400 | 725 | 0.14 | |||||||||||||||||||||||||||||||||||||||||||||||
Federal funds sold | 393 | 17 | 4.26 | 574 | 8 | 1.41 | 570 | 1 | 0.12 | |||||||||||||||||||||||||||||||||||||||||||||||
Total interest-earning assets | 13,412,105 | 641,681 | 4.78 | 12,532,237 | 499,508 | 3.99 | 12,050,335 | 453,987 | 3.77 | |||||||||||||||||||||||||||||||||||||||||||||||
Less: allowance for credit losses - loans | (124,624) | (116,170) | (130,437) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 93,494 | 84,992 | 95,620 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Premises and equipment, net | 69,886 | 63,379 | 57,198 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Other assets | 604,784 | 654,386 | 745,486 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 14,055,645 | $ | 13,218,824 | $ | 12,818,202 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Liabilities and Stockholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing demand deposits | $ | 1,429,219 | 16,077 | 1.12 | % | $ | 1,457,833 | 3,177 | 0.22 | % | $ | 1,420,249 | 911 | 0.06 | % | |||||||||||||||||||||||||||||||||||||||||
Regular savings deposits | 784,575 | 17,546 | 2.24 | 547,510 | 294 | 0.05 | 482,331 | 235 | 0.05 | |||||||||||||||||||||||||||||||||||||||||||||||
Money market savings deposits | 2,974,580 | 93,432 | 3.14 | 3,308,678 | 23,883 | 0.72 | 3,453,764 | 4,871 | 0.14 | |||||||||||||||||||||||||||||||||||||||||||||||
Time deposits | 2,695,232 | 97,973 | 3.64 | 1,573,868 | 16,500 | 1.05 | 1,579,230 | 9,005 | 0.57 | |||||||||||||||||||||||||||||||||||||||||||||||
Total interest-bearing deposits | 7,883,606 | 225,028 | 2.85 | 6,887,889 | 43,854 | 0.64 | 6,935,574 | 15,022 | 0.22 | |||||||||||||||||||||||||||||||||||||||||||||||
Federal funds purchased and Federal Reserve Bank borrowings | 273,508 | 13,537 | 4.95 | 107,785 | 2,805 | 2.60 | 15,154 | 13 | 0.08 | |||||||||||||||||||||||||||||||||||||||||||||||
Repurchase agreements | 63,259 | 915 | 1.45 | 108,273 | 124 | 0.11 | 143,734 | 169 | 0.12 | |||||||||||||||||||||||||||||||||||||||||||||||
Advances from FHLB | 615,082 | 27,709 | 4.50 | 256,621 | 7,825 | 3.05 | 111,311 | 2,649 | 2.38 | |||||||||||||||||||||||||||||||||||||||||||||||
Subordinated debentures | 370,487 | 15,785 | 4.26 | 328,939 | 14,055 | 4.27 | 208,199 | 7,913 | 3.80 | |||||||||||||||||||||||||||||||||||||||||||||||
Total borrowings | 1,322,336 | 57,946 | 4.38 | 801,618 | 24,809 | 3.09 | 478,398 | 10,744 | 2.25 | |||||||||||||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 9,205,942 | 282,974 | 3.07 | 7,689,507 | 68,663 | 0.89 | 7,413,972 | 25,766 | 0.35 | |||||||||||||||||||||||||||||||||||||||||||||||
Noninterest-bearing demand deposits | 3,152,699 | 3,897,842 | 3,728,249 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 168,762 | 151,277 | 157,374 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' equity | 1,528,242 | 1,480,198 | 1,518,607 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 14,055,645 | $ | 13,218,824 | $ | 12,818,202 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Tax equivalent net interest income and spread | $ | 358,707 | 1.71 | % | $ | 430,845 | 3.10 | % | $ | 428,221 | 3.42 | % | ||||||||||||||||||||||||||||||||||||||||||||
Less: tax-equivalent adjustment | 4,157 | 3,841 | 3,703 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Net interest income | $ | 354,550 | $ | 427,004 | $ | 424,518 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income/earning assets | 4.78 | % | 3.99 | % | 3.77 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense/earning assets | 2.11 | % | 0.55 | % | 0.21 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net interest margin | 2.67 | % | 3.44 | % | 3.56 | % |
2023 vs. 2022 | 2022 vs. 2021 | |||||||||||||||||||||||||||||||||||||
Increase or (Decrease) | Due to Change in Average*: | Increase or (Decrease) | Due to Change in Average*: | |||||||||||||||||||||||||||||||||||
(Dollars in thousands and tax equivalent) | Volume | Rate | Volume | Rate | ||||||||||||||||||||||||||||||||||
Interest income from earning assets: | ||||||||||||||||||||||||||||||||||||||
Commercial investor real estate loans | $ | 43,378 | $ | 19,753 | $ | 23,625 | $ | 41,621 | $ | 41,251 | $ | 370 | ||||||||||||||||||||||||||
Commercial owner-occupied real estate loans | 3,490 | 1,708 | 1,782 | 2,096 | 3,115 | (1,019) | ||||||||||||||||||||||||||||||||
Commercial AD&C loans | 24,826 | (4,864) | 29,690 | 12,229 | 101 | 12,128 | ||||||||||||||||||||||||||||||||
Commercial business loans | 22,315 | 4,807 | 17,508 | (24,626) | (30,695) | 6,069 | ||||||||||||||||||||||||||||||||
Residential mortgage loans | 11,358 | 9,256 | 2,102 | 3,677 | 4,673 | (996) | ||||||||||||||||||||||||||||||||
Residential construction loans | (146) | (1,136) | 990 | 836 | 1,387 | (551) | ||||||||||||||||||||||||||||||||
Consumer loans | 13,059 | (84) | 13,143 | 3,198 | (1,515) | 4,713 | ||||||||||||||||||||||||||||||||
Loans held for sale | 158 | (95) | 253 | (998) | (1,788) | 790 | ||||||||||||||||||||||||||||||||
Taxable securities | 6,473 | 710 | 5,763 | 4,401 | 3,236 | 1,165 | ||||||||||||||||||||||||||||||||
Tax-exempt securities | (2,510) | (2,966) | 456 | 1,133 | 859 | 274 | ||||||||||||||||||||||||||||||||
Interest-bearing deposits with banks | 19,763 | 6,394 | 13,369 | 1,947 | (690) | 2,637 | ||||||||||||||||||||||||||||||||
Federal funds sold | 9 | (3) | 12 | 7 | — | 7 | ||||||||||||||||||||||||||||||||
Total tax-equivalent interest income | 142,173 | 33,480 | 108,693 | 45,521 | 19,934 | 25,587 | ||||||||||||||||||||||||||||||||
Interest expense on funding of earning assets: | ||||||||||||||||||||||||||||||||||||||
Interest-bearing demand deposits | 12,900 | (64) | 12,964 | 2,266 | 22 | 2,244 | ||||||||||||||||||||||||||||||||
Regular savings deposits | 17,252 | 169 | 17,083 | 59 | 59 | — | ||||||||||||||||||||||||||||||||
Money market savings deposits | 69,549 | (2,642) | 72,191 | 19,012 | (211) | 19,223 | ||||||||||||||||||||||||||||||||
Time deposits | 81,473 | 18,259 | 63,214 | 7,495 | (31) | 7,526 | ||||||||||||||||||||||||||||||||
Federal funds purchased and Federal Reserve Bank borrowings | 10,732 | 6,759 | 3,973 | 2,792 | 502 | 2,290 | ||||||||||||||||||||||||||||||||
Repurchase agreements | 791 | (70) | 861 | (45) | (34) | (11) | ||||||||||||||||||||||||||||||||
Advances from FHLB | 19,884 | 14,835 | 5,049 | 5,176 | 4,258 | 918 | ||||||||||||||||||||||||||||||||
Subordinated debentures | 1,730 | 1,763 | (33) | 6,142 | 5,062 | 1,080 | ||||||||||||||||||||||||||||||||
Total interest expense | 214,311 | 39,009 | 175,302 | 42,897 | 9,627 | 33,270 | ||||||||||||||||||||||||||||||||
Tax-equivalent net interest income | $ | (72,138) | $ | (5,529) | $ | (66,609) | $ | 2,624 | $ | 10,307 | $ | (7,683) |
2023/2022 | 2023/2022 | 2022/2021 | 2022/2021 | |||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2021 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||||||||||||||||||||
Investment securities gains/ (losses) | $ | — | $ | (345) | $ | 212 | $ | 345 | N/M | $ | (557) | N/M | ||||||||||||||||||||||||||||||||
Gain on disposal of assets | — | 16,516 | — | (16,516) | N/M | 16,516 | N/M | |||||||||||||||||||||||||||||||||||||
Service charges on deposit accounts | 10,447 | 9,803 | 8,241 | 644 | 6.6 | 1,562 | 19.0 | |||||||||||||||||||||||||||||||||||||
Mortgage banking activities | 5,536 | 6,130 | 24,509 | (594) | (9.7) | (18,379) | (75.0) | |||||||||||||||||||||||||||||||||||||
Wealth management income | 36,633 | 35,774 | 36,841 | 859 | 2.4 | (1,067) | (2.9) | |||||||||||||||||||||||||||||||||||||
Insurance agency commissions | — | 2,927 | 7,017 | (2,927) | N/M | (4,090) | (58.3) | |||||||||||||||||||||||||||||||||||||
Income from bank owned life insurance | 4,210 | 3,141 | 3,022 | 1,069 | 34.0 | 119 | 3.9 | |||||||||||||||||||||||||||||||||||||
Bank card fees | 1,769 | 4,379 | 6,896 | (2,610) | (59.6) | (2,517) | (36.5) | |||||||||||||||||||||||||||||||||||||
Letter of credit fees | 676 | 721 | 910 | (45) | (6.2) | (189) | (20.8) | |||||||||||||||||||||||||||||||||||||
Extension fees | 1,875 | 955 | 811 | 920 | 96.3 | 144 | 17.8 | |||||||||||||||||||||||||||||||||||||
Prepayment penalty fees | 914 | 1,807 | 3,216 | (893) | (49.4) | (1,409) | (43.8) | |||||||||||||||||||||||||||||||||||||
Other income | 5,018 | 5,211 | 10,380 | (193) | (3.7) | (5,169) | (49.8) | |||||||||||||||||||||||||||||||||||||
Total non-interest income | $ | 67,078 | $ | 87,019 | $ | 102,055 | $ | (19,941) | (22.9) | $ | (15,036) | (14.7) |
2023/2022 | 2023/2022 | 2022/2021 | 2022/2021 | |||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2021 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||||||||||||||||||||
Salaries and employee benefits | $ | 160,192 | $ | 158,504 | $ | 155,830 | $ | 1,688 | 1.1 | % | $ | 2,674 | 1.7 | % | ||||||||||||||||||||||||||||||
Occupancy expense of premises | 18,778 | 19,255 | 22,405 | (477) | (2.5) | (3,150) | (14.1) | |||||||||||||||||||||||||||||||||||||
Equipment expenses | 15,675 | 14,779 | 12,883 | 896 | 6.1 | 1,896 | 14.7 | |||||||||||||||||||||||||||||||||||||
Marketing | 5,103 | 5,197 | 4,730 | (94) | (1.8) | 467 | 9.9 | |||||||||||||||||||||||||||||||||||||
Outside data services | 11,186 | 10,199 | 8,983 | 987 | 9.7 | 1,216 | 13.5 | |||||||||||||||||||||||||||||||||||||
FDIC insurance | 9,461 | 4,792 | 4,294 | 4,669 | 97.4 | 498 | 11.6 | |||||||||||||||||||||||||||||||||||||
Amortization of intangible assets | 5,223 | 5,814 | 6,600 | (591) | (10.2) | (786) | (11.9) | |||||||||||||||||||||||||||||||||||||
Merger and acquisition expense | — | 1,068 | 45 | (1,068) | N/M | 1,023 | N/M | |||||||||||||||||||||||||||||||||||||
Professional fees and services | 17,982 | 9,169 | 10,308 | 8,813 | 96.1 | (1,139) | (11.0) | |||||||||||||||||||||||||||||||||||||
Postage and delivery | 2,009 | 2,040 | 1,906 | (31) | (1.5) | 134 | 7.0 | |||||||||||||||||||||||||||||||||||||
Communications | 2,348 | 2,332 | 2,508 | 16 | 0.7 | (176) | (7.0) | |||||||||||||||||||||||||||||||||||||
Loss on FHLB redemption | — | — | 9,117 | — | N/M | (9,117) | N/M | |||||||||||||||||||||||||||||||||||||
Contingent payment expense | 36 | 1,247 | — | (1,211) | (97.1) | 1,247 | N/M | |||||||||||||||||||||||||||||||||||||
Other expenses | 27,061 | 22,897 | 20,861 | 4,164 | 18.2 | 2,036 | 9.8 | |||||||||||||||||||||||||||||||||||||
Total non-interest expense | $ | 275,054 | $ | 257,293 | $ | 260,470 | $ | 17,761 | 6.9 | $ | (3,177) | (1.2) |
Year ended December 31, | ||||||||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | |||||||||||||||||||||||||||
Pre-tax pre-provision net income (non-GAAP): | ||||||||||||||||||||||||||||||||
Net income (GAAP) | $ | 122,844 | $ | 166,299 | $ | 235,107 | $ | 96,953 | $ | 116,433 | ||||||||||||||||||||||
Plus non-GAAP adjustments: | ||||||||||||||||||||||||||||||||
Income tax expense | 41,291 | 56,059 | 76,552 | 27,471 | 36,428 | |||||||||||||||||||||||||||
Provision/ (credit) for credit losses | (17,561) | 34,372 | (45,556) | 85,669 | 4,684 | |||||||||||||||||||||||||||
Pre-tax pre-provision net income (non-GAAP) | $ | 146,574 | $ | 256,730 | $ | 266,103 | $ | 210,093 | $ | 157,545 | ||||||||||||||||||||||
Efficiency ratio (GAAP): | ||||||||||||||||||||||||||||||||
Non-interest expense | $ | 275,054 | $ | 257,293 | $ | 260,470 | $ | 255,782 | $ | 179,085 | ||||||||||||||||||||||
Net interest income plus non-interest income | $ | 421,628 | $ | 514,023 | $ | 526,573 | $ | 465,875 | $ | 336,630 | ||||||||||||||||||||||
Efficiency ratio (GAAP) | 65.24 | % | 50.05 | % | 49.47 | % | 54.90 | % | 53.20 | % | ||||||||||||||||||||||
Efficiency ratio (non-GAAP): | ||||||||||||||||||||||||||||||||
Non-interest expense | $ | 275,054 | $ | 257,293 | $ | 260,470 | $ | 255,782 | $ | 179,085 | ||||||||||||||||||||||
Less non-GAAP adjustments: | ||||||||||||||||||||||||||||||||
Amortization of intangible assets | 5,223 | 5,814 | 6,600 | 6,221 | 1,946 | |||||||||||||||||||||||||||
Loss on FHLB redemption | — | — | 9,117 | 5,928 | — | |||||||||||||||||||||||||||
Merger, acquisition and disposal expense | — | 1,068 | 45 | 25,174 | 1,312 | |||||||||||||||||||||||||||
Severance expense | 1,939 | — | — | — | — | |||||||||||||||||||||||||||
Pension settlement expense | 8,157 | — | — | — | — | |||||||||||||||||||||||||||
Contingent payment expense | 36 | 1,247 | — | — | — | |||||||||||||||||||||||||||
Non-interest expense - as adjusted | $ | 259,699 | $ | 249,164 | $ | 244,708 | $ | 218,459 | $ | 175,827 | ||||||||||||||||||||||
Net interest income plus non-interest income | $ | 421,628 | $ | 514,023 | $ | 526,573 | $ | 465,875 | $ | 336,630 | ||||||||||||||||||||||
Plus non-GAAP adjustment: | ||||||||||||||||||||||||||||||||
Tax-equivalent income | 4,157 | 3,841 | 3,703 | 4,128 | 4,746 | |||||||||||||||||||||||||||
Less/ (plus) non-GAAP adjustments: | ||||||||||||||||||||||||||||||||
Investment securities gains/ (losses) | — | (345) | 212 | 467 | 77 | |||||||||||||||||||||||||||
Gain on disposal of assets | — | 16,516 | — | — | — | |||||||||||||||||||||||||||
Net interest income plus non-interest income - as adjusted | $ | 425,785 | $ | 501,693 | $ | 530,064 | $ | 469,536 | $ | 341,299 | ||||||||||||||||||||||
Efficiency ratio (non-GAAP) | 60.99 | % | 49.66 | % | 46.17 | % | 46.53 | % | 51.52 | % |
Year ended December 31, | ||||||||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | |||||||||||||||||||||||||||
Core earnings (non-GAAP): | ||||||||||||||||||||||||||||||||
Net income (GAAP) | $ | 122,844 | $ | 166,299 | $ | 235,107 | $ | 96,953 | $ | 116,433 | ||||||||||||||||||||||
Plus/ (less) non-GAAP adjustments (net of tax) (1): | ||||||||||||||||||||||||||||||||
Merger, acquisition and disposal expense | — | 796 | 33 | 18,745 | 969 | |||||||||||||||||||||||||||
Amortization of intangible assets | 3,898 | 4,333 | 4,908 | 4,632 | 1,438 | |||||||||||||||||||||||||||
Loss on FHLB redemption | — | — | 6,779 | 4,414 | — | |||||||||||||||||||||||||||
Gain on disposal of assets | — | (12,309) | — | — | — | |||||||||||||||||||||||||||
Investment securities (gains)/ losses | — | 257 | (158) | (348) | (57) | |||||||||||||||||||||||||||
Severance expense | 1,445 | — | — | — | — | |||||||||||||||||||||||||||
Pension settlement expense | 6,088 | — | — | — | — | |||||||||||||||||||||||||||
Contingent payment expense | 27 | 929 | — | — | — | |||||||||||||||||||||||||||
Core earnings (non-GAAP) | $ | 134,302 | $ | 160,305 | $ | 246,669 | $ | 124,396 | $ | 118,783 | ||||||||||||||||||||||
Core earnings per diluted common share (non-GAAP): | ||||||||||||||||||||||||||||||||
Weighted-average common shares outstanding - diluted (GAAP) | 44,947,263 | 45,039,022 | 46,899,085 | 44,132,251 | 35,617,924 | |||||||||||||||||||||||||||
Earnings per diluted common share (GAAP) | $ | 2.73 | $ | 3.68 | $ | 4.98 | $ | 2.18 | $ | 3.25 | ||||||||||||||||||||||
Core earnings per diluted common share (non-GAAP) | $ | 2.99 | $ | 3.56 | $ | 5.26 | $ | 2.82 | $ | 3.33 | ||||||||||||||||||||||
Core return on average assets (non-GAAP): | ||||||||||||||||||||||||||||||||
Average assets (GAAP) | $ | 14,055,645 | $ | 13,218,824 | $ | 12,818,202 | $ | 11,775,096 | $ | 8,367,139 | ||||||||||||||||||||||
Return on average assets (GAAP) | 0.87 | % | 1.26 | % | 1.83 | % | 0.82 | % | 1.39 | % | ||||||||||||||||||||||
Core return on average assets (non-GAAP) | 0.96 | % | 1.21 | % | 1.92 | % | 1.06 | % | 1.42 | % | ||||||||||||||||||||||
Return/ Core return on average tangible common equity (non-GAAP): | ||||||||||||||||||||||||||||||||
Net Income (GAAP) | $ | 122,844 | $ | 166,299 | $ | 235,107 | $ | 96,953 | $ | 116,433 | ||||||||||||||||||||||
Plus: Amortization of intangible assets (net of tax) | 3,898 | 4,333 | 4,908 | 4,632 | 1,438 | |||||||||||||||||||||||||||
Net income before amortization of intangible assets | $ | 126,742 | $ | 170,632 | $ | 240,015 | $ | 101,585 | $ | 117,871 | ||||||||||||||||||||||
Core return on average tangible common equity (non-GAAP): | ||||||||||||||||||||||||||||||||
Average total stockholders' equity (GAAP) | $ | 1,528,242 | $ | 1,480,198 | $ | 1,518,607 | $ | 1,339,491 | $ | 1,108,310 | ||||||||||||||||||||||
Average goodwill | (363,436) | (366,244) | (370,223) | (365,543) | (347,149) | |||||||||||||||||||||||||||
Average other intangible assets, net | (18,596) | (23,009) | (29,403) | (28,357) | (8,873) | |||||||||||||||||||||||||||
Average tangible common equity (non-GAAP) | $ | 1,146,210 | $ | 1,090,945 | $ | 1,118,981 | $ | 945,591 | $ | 752,288 | ||||||||||||||||||||||
Return on average tangible common equity (non-GAAP) | 11.06 | % | 15.64 | % | 21.45 | % | 10.74 | % | 15.67 | % | ||||||||||||||||||||||
Core return on average tangible common equity (non-GAAP) | 11.72 | % | 14.69 | % | 22.04 | % | 13.16 | % | 15.79 | % |
December 31, | ||||||||||||||||||||||||||||||||||||||
2023 | 2022 | Year-to-Year Change | ||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amount | % | Amount | % | $ Change | % Change | ||||||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||||||||
Commercial investor real estate | $ | 5,104,425 | 44.9 | % | $ | 5,130,094 | 45.0 | % | $ | (25,669) | (0.5) | % | ||||||||||||||||||||||||||
Commercial owner-occupied real estate | 1,755,235 | 15.4 | 1,775,037 | 15.5 | (19,802) | (1.1) | ||||||||||||||||||||||||||||||||
Commercial AD&C | 988,967 | 8.7 | 1,090,028 | 9.6 | (101,061) | (9.3) | ||||||||||||||||||||||||||||||||
Commercial business | 1,504,880 | 13.3 | 1,455,885 | 12.8 | 48,995 | 3.4 | ||||||||||||||||||||||||||||||||
Total commercial loans | 9,353,507 | 82.3 | 9,451,044 | 82.9 | (97,537) | (1.0) | ||||||||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||||||||
Residential mortgage | 1,474,521 | 13.0 | 1,287,933 | 11.3 | 186,588 | 14.5 | ||||||||||||||||||||||||||||||||
Residential construction | 121,419 | 1.1 | 224,772 | 2.0 | (103,353) | (46.0) | ||||||||||||||||||||||||||||||||
Consumer | 417,542 | 3.6 | 432,957 | 3.8 | (15,415) | (3.6) | ||||||||||||||||||||||||||||||||
Total residential and consumer loans | 2,013,482 | 17.7 | 1,945,662 | 17.1 | 67,820 | 3.5 | ||||||||||||||||||||||||||||||||
Total loans | $ | 11,366,989 | 100.0 | % | $ | 11,396,706 | 100.0 | % | $ | (29,717) | (0.3) |
December 31, 2023 | ||||||||||||||||||||
Commercial Business | Owner-Occupied Real Estate | |||||||||||||||||||
(Dollars in thousands) | Amount | Amount | Total Amount | |||||||||||||||||
Accommodation & Food Services | $ | 69,979 | $ | 98,883 | $ | 168,862 | ||||||||||||||
Administrative & Support | 51,317 | 51,919 | 103,236 | |||||||||||||||||
Agriculture & Forestry | 2,226 | 6,733 | 8,959 | |||||||||||||||||
Arts, Entertainment & Recreation | 47,603 | 151,908 | 199,511 | |||||||||||||||||
Construction | 196,377 | 240,017 | 436,394 | |||||||||||||||||
Educational Services | 206,392 | 142,977 | 349,369 | |||||||||||||||||
Finance & Insurance | 34,976 | 27,897 | 62,873 | |||||||||||||||||
Health Care & Social Assistance | 109,043 | 142,328 | 251,371 | |||||||||||||||||
Information | 4,530 | 8,332 | 12,862 | |||||||||||||||||
Management of Companies | 53,718 | 1,972 | 55,690 | |||||||||||||||||
Manufacturing | 41,857 | 77,955 | 119,812 | |||||||||||||||||
Other Services (except Public Administration) | 57,972 | 298,015 | 355,987 | |||||||||||||||||
Professional, Scientific & Technical Services | 236,833 | 103,999 | 340,832 | |||||||||||||||||
Public Administration | 3,434 | 7,744 | 11,178 | |||||||||||||||||
Real Estate Rental & Leasing | 241,152 | 53,661 | 294,813 | |||||||||||||||||
Retail | 48,987 | 220,926 | 269,913 | |||||||||||||||||
Transportation & Warehousing | 24,749 | 29,588 | 54,337 | |||||||||||||||||
Utilities | 1,355 | 1,362 | 2,717 | |||||||||||||||||
Wholesale | 72,380 | 89,019 | 161,399 | |||||||||||||||||
Total loans | $ | 1,504,880 | $ | 1,755,235 | $ | 3,260,115 |
December 31, 2023 | ||||||||||||||||||||
A D & C | Investment Real Estate | |||||||||||||||||||
(Dollars in thousands) | Amount | Amount | Total Amount | |||||||||||||||||
Apartment Building (5 or more units) | $ | 154,404 | $ | 712,089 | $ | 866,493 | ||||||||||||||
Automotive Facilities | 600 | 80,267 | 80,867 | |||||||||||||||||
Flexible use office/warehouse | 30,389 | 130,960 | 161,349 | |||||||||||||||||
Hotel | 6,885 | 357,790 | 364,675 | |||||||||||||||||
Industrial | 37,101 | 96,018 | 133,119 | |||||||||||||||||
Mixed use retail/residential | 53,673 | 144,322 | 197,995 | |||||||||||||||||
Office | 92,954 | 748,147 | 841,101 | |||||||||||||||||
Residential | 261,379 | 468,857 | 730,236 | |||||||||||||||||
Residential Lot | 130,937 | 12,545 | 143,482 | |||||||||||||||||
Retail | 53,289 | 1,744,157 | 1,797,446 | |||||||||||||||||
Unimproved Commercial Property | 26,546 | 51,102 | 77,648 | |||||||||||||||||
Warehouse Space | 109,804 | 306,735 | 416,539 | |||||||||||||||||
Other | 31,006 | 251,436 | 282,442 | |||||||||||||||||
Total loans | $ | 988,967 | $ | 5,104,425 | $ | 6,093,392 |
At December 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fixed Rate Loans | Variable Rate Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial investor R/E | $ | 510,865 | $ | 1,797,463 | $ | 1,683,734 | $ | — | $ | 3,992,062 | $ | 282,383 | $ | 497,598 | $ | 329,875 | $ | 2,507 | $ | 1,112,363 | ||||||||||||||||||||||||||||||||||||||||||
Commercial owner-occupied R/E | 151,720 | 529,752 | 810,687 | 21,942 | 1,514,101 | 32,258 | 105,808 | 101,380 | 1,688 | 241,134 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial AD&C | 7,875 | 71,998 | 33,494 | — | 113,367 | 500,001 | 350,960 | 24,630 | 9 | 875,600 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial business | 284,600 | 438,901 | 23,096 | 8,094 | 754,691 | 250,345 | 320,870 | 74,992 | 103,982 | 750,189 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total commercial loans | 955,060 | 2,838,114 | 2,551,011 | 30,036 | 6,374,221 | 1,064,987 | 1,275,236 | 530,877 | 108,186 | 2,979,286 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage | 75,954 | 228,867 | 121,316 | 1,259 | 427,396 | 312,980 | 561,891 | 149,156 | 23,098 | 1,047,125 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential construction | — | — | — | — | — | 103,460 | 17,901 | 9 | 49 | 121,419 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Consumer | 7,420 | 10,616 | 452 | — | 18,488 | 115,956 | 217,066 | 57,105 | 8,927 | 399,054 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total residential and consumer loans | 83,374 | 239,483 | 121,768 | 1,259 | 445,884 | 532,396 | 796,858 | 206,270 | 32,074 | 1,567,598 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total loans | $ | 1,038,434 | $ | 3,077,597 | $ | 2,672,779 | $ | 31,295 | $ | 6,820,105 | $ | 1,597,383 | $ | 2,072,094 | $ | 737,147 | $ | 140,260 | $ | 4,546,884 |
December 31, | ||||||||||||||||||||||||||||||||||||||
2023 | 2022 | Year-to-Year Change | ||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amount | % | Amount | % | $ Change | % Change | ||||||||||||||||||||||||||||||||
Available-for-sale debt securities(1): | ||||||||||||||||||||||||||||||||||||||
U.S. treasuries and government agencies | $ | 96,927 | 6.9 | % | $ | 93,622 | 6.1 | % | $ | 3,305 | 3.5 | % | ||||||||||||||||||||||||||
State and municipal | 268,214 | 19.0 | 265,997 | 17.2 | 2,217 | 0.8 | ||||||||||||||||||||||||||||||||
Mortgage-backed and asset-backed(2) | 737,540 | 52.1 | 854,919 | 55.4 | (117,379) | (13.7) | ||||||||||||||||||||||||||||||||
Total available-for-sale debt securities(3) | 1,102,681 | 78.0 | 1,214,538 | 78.7 | (111,857) | (9.2) | ||||||||||||||||||||||||||||||||
Held-to-maturity debt securities(4): | ||||||||||||||||||||||||||||||||||||||
Mortgage-backed and asset-backed(2) | 236,165 | 16.7 | 259,452 | 16.8 | (23,287) | (9.0) | ||||||||||||||||||||||||||||||||
Total held-to-maturity debt securities(3) | 236,165 | 16.7 | 259,452 | 16.8 | (23,287) | (9.0) | ||||||||||||||||||||||||||||||||
Other investments, at cost: | ||||||||||||||||||||||||||||||||||||||
Federal Reserve Bank stock | 39,125 | 2.8 | 38,873 | 2.6 | 252 | 0.6 | ||||||||||||||||||||||||||||||||
Federal Home Loan Bank of Atlanta stock | 35,805 | 2.5 | 29,668 | 1.9 | 6,137 | 20.7 | ||||||||||||||||||||||||||||||||
Other | 677 | — | 677 | — | — | — | ||||||||||||||||||||||||||||||||
Other investments | 75,607 | 5.3 | 69,218 | 4.5 | 6,389 | 9.2 | ||||||||||||||||||||||||||||||||
Total securities(3) | $ | 1,414,453 | 100.0 | % | $ | 1,543,208 | 100.0 | % | $ | (128,755) | (8.3) |
One year or Less | One to five years | Five to ten years | After ten years | Total | ||||||||||||||||||||||||||||
Available-for-sale debt securities: | ||||||||||||||||||||||||||||||||
U.S. treasuries and government agencies | 1.98 | % | 1.33 | % | — | % | — | % | 1.44 | % | ||||||||||||||||||||||
State and municipal | 2.30 | % | 2.75 | % | 2.07 | % | 2.51 | % | 2.44 | % | ||||||||||||||||||||||
Mortgage-backed and asset-backed | 3.43 | % | 3.60 | % | 1.47 | % | 2.50 | % | 2.21 | % | ||||||||||||||||||||||
Total available-for-sale debt securities | 2.60 | % | 2.12 | % | 1.57 | % | 2.50 | % | 2.21 | % | ||||||||||||||||||||||
Held-to-maturity debt securities: | ||||||||||||||||||||||||||||||||
Mortgage-backed and asset-backed | — | % | — | % | 0.97 | % | 1.45 | % | 1.38 | % | ||||||||||||||||||||||
Total held-to-maturity debt securities | — | % | — | % | 0.97 | % | 1.45 | % | 1.38 | % |
December 31, | ||||||||||||||||||||||||||||||||||||||
2023 | 2022 | Year-to-Year Change | ||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amount | % | Amount | % | $ Change | % Change | ||||||||||||||||||||||||||||||||
Noninterest-bearing deposits | $ | 2,914,161 | 26.5 | % | $ | 3,673,300 | 33.5 | % | $ | (759,139) | (20.7) | % | ||||||||||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||||||||||||||||||||||
Demand | 1,463,679 | 13.3 | 1,435,454 | 13.1 | 28,225 | 2.0 | ||||||||||||||||||||||||||||||||
Money market savings | 2,628,918 | 23.9 | 3,213,045 | 29.4 | (584,127) | (18.2) | ||||||||||||||||||||||||||||||||
Regular savings | 1,275,225 | 11.6 | 513,360 | 4.7 | 761,865 | 148.4 | ||||||||||||||||||||||||||||||||
Time deposits of less than $250,000 | 2,068,259 | 18.8 | 1,644,645 | 15.0 | 423,614 | 25.8 | ||||||||||||||||||||||||||||||||
Time deposits of $250,000 or more | 646,296 | 5.9 | 473,617 | 4.3 | 172,679 | 36.5 | ||||||||||||||||||||||||||||||||
Total interest-bearing deposits | 8,082,377 | 73.5 | 7,280,121 | 66.5 | 802,256 | 11.0 | ||||||||||||||||||||||||||||||||
Total deposits | $ | 10,996,538 | 100.0 | % | $ | 10,953,421 | 100.0 | % | $ | 43,117 | 0.4 |
Ratios at December 31, | Minimum Value(1) | Well - Capitalized(2) | |||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||
Tier 1 Leverage | 9.51% | 9.33% | 4.00% | 5.00% | |||||||||||||||||||
Common Equity Tier 1 Capital to risk-weighted assets | 10.90% | 10.23% | 4.50% | 6.50% | |||||||||||||||||||
Tier 1 Capital to risk-weighted assets | 10.90% | 10.23% | 6.00% | 8.00% | |||||||||||||||||||
Total Capital to risk-weighted assets | 14.92% | 14.20% | 8.00% | 10.00% |
December 31, | ||||||||||||||||||||||||||||||||
(Dollars in thousands, except per share data) | 2023 | 2022 | 2021 | 2020 | 2019 | |||||||||||||||||||||||||||
Tangible common equity ratio: | ||||||||||||||||||||||||||||||||
Total stockholders' equity | $ | 1,588,142 | $ | 1,483,768 | $ | 1,519,679 | $ | 1,469,955 | $ | 1,132,974 | ||||||||||||||||||||||
Goodwill | (363,436) | (363,436) | (370,223) | (370,223) | (347,149) | |||||||||||||||||||||||||||
Other intangible assets, net | (28,301) | (26,882) | (25,920) | (32,521) | (7,841) | |||||||||||||||||||||||||||
Tangible common equity | $ | 1,196,405 | $ | 1,093,450 | $ | 1,123,536 | $ | 1,067,211 | $ | 777,984 | ||||||||||||||||||||||
Total assets | $ | 14,028,172 | $ | 13,833,119 | $ | 12,590,726 | $ | 12,798,429 | $ | 8,629,002 | ||||||||||||||||||||||
Goodwill | (363,436) | (363,436) | (370,223) | (370,223) | (347,149) | |||||||||||||||||||||||||||
Other intangible assets, net | (28,301) | (26,882) | (25,920) | (32,521) | (7,841) | |||||||||||||||||||||||||||
Tangible assets | $ | 13,636,435 | $ | 13,442,801 | $ | 12,194,583 | $ | 12,395,685 | $ | 8,274,012 | ||||||||||||||||||||||
Outstanding common shares | 44,913,561 | 44,657,054 | 45,118,930 | 47,056,777 | 34,970,370 | |||||||||||||||||||||||||||
Tangible common equity ratio | 8.77 | % | 8.13 | % | 9.21 | % | 8.61 | % | 9.40 | % | ||||||||||||||||||||||
Book value per common share | $ | 35.36 | $ | 33.23 | $ | 33.68 | $ | 31.24 | $ | 32.40 | ||||||||||||||||||||||
Tangible book value per common share | $ | 26.64 | $ | 24.49 | $ | 24.90 | $ | 22.68 | $ | 22.25 |
At December 31, | ||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||
Non-accrual loans: | ||||||||||||||
Commercial real estate: | ||||||||||||||
Commercial investor real estate | $ | 58,658 | $ | 9,943 | ||||||||||
Commercial owner-occupied real estate | 4,640 | 5,019 | ||||||||||||
Commercial AD&C | 1,259 | — | ||||||||||||
Commercial business | 10,051 | 7,322 | ||||||||||||
Residential real estate: | ||||||||||||||
Residential mortgage | 12,332 | 7,439 | ||||||||||||
Residential construction | 443 | — | ||||||||||||
Consumer | 4,102 | 5,059 | ||||||||||||
Total non-accrual loans(1) | 91,485 | 34,782 | ||||||||||||
Loans 90 days past due: | ||||||||||||||
Commercial real estate: | ||||||||||||||
Commercial investor | — | — | ||||||||||||
Commercial owner-occupied | — | — | ||||||||||||
Commercial AD&C | — | — | ||||||||||||
Commercial business | 20 | 1,002 | ||||||||||||
Residential real estate: | ||||||||||||||
Residential mortgage | 342 | — | ||||||||||||
Residential construction | — | — | ||||||||||||
Consumer | — | — | ||||||||||||
Total 90 days past due loans | 362 | 1,002 | ||||||||||||
Restructured loans (accruing) | — | 3,575 | ||||||||||||
Total non-performing loans(2) | 91,847 | 39,359 | ||||||||||||
Other real estate owned, net | — | 645 | ||||||||||||
Total non-performing assets | $ | 91,847 | $ | 40,004 | ||||||||||
Non-accrual loans to total loans | 0.80 | % | 0.31 | % | ||||||||||
Non-performing loans to total loans | 0.81 | % | 0.35 | % | ||||||||||
Non-performing assets to total assets | 0.65 | % | 0.29 | % | ||||||||||
Allowance for credit losses to non-accrual loans | 132.11 | % | 391.70 | % | ||||||||||
Allowance for credit losses to non-performing loans | 131.59 | % | 346.15 | % |
December 31, | ||||||||||||||||||||||||||
(In thousands) | 2023 | 2022 | ||||||||||||||||||||||||
Commercial real estate: | Amount | % of loans to total loans | Amount | % of loans to total loans | ||||||||||||||||||||||
Commercial investor real estate | $ | 61,439 | 44.9 | % | $ | 64,737 | 45.0 | % | ||||||||||||||||||
Commercial owner-occupied real estate | 7,536 | 15.4 | 11,646 | 15.5 | ||||||||||||||||||||||
Commercial AD&C | 8,287 | 8.7 | 18,646 | 9.6 | ||||||||||||||||||||||
Commercial business | 31,932 | 13.3 | 28,027 | 12.8 | ||||||||||||||||||||||
Total commercial | 109,194 | 82.3 | 123,056 | 82.9 | ||||||||||||||||||||||
Residential real estate: | ||||||||||||||||||||||||||
Residential mortgage | 8,890 | 13.0 | 9,424 | 11.3 | ||||||||||||||||||||||
Residential construction | 729 | 1.1 | 1,337 | 2.0 | ||||||||||||||||||||||
Consumer | 2,052 | 3.6 | 2,425 | 3.8 | ||||||||||||||||||||||
Total residential and consumer | 11,671 | 17.7 | 13,186 | 17.1 | ||||||||||||||||||||||
Total allowance for credit losses - loans | $ | 120,865 | 100.0 | % | $ | 136,242 | 100.0 | % |
Year Ended December 31, | ||||||||||||||
(Dollars in thousands) | 2023 | 2022 | ||||||||||||
Balance, January 1 | $ | 136,242 | $ | 109,145 | ||||||||||
Provision/ (credit) for credit losses - loans | (13,894) | 26,680 | ||||||||||||
Loan charge-offs: | ||||||||||||||
Commercial real estate: | ||||||||||||||
Commercial investor real estate | — | — | ||||||||||||
Commercial owner-occupied real estate | — | — | ||||||||||||
Commercial AD&C | — | — | ||||||||||||
Commercial business | (449) | (716) | ||||||||||||
Residential real estate: | ||||||||||||||
Residential mortgage | (160) | (155) | ||||||||||||
Residential construction | — | — | ||||||||||||
Consumer | (2,005) | (234) | ||||||||||||
Total charge-offs | (2,614) | (1,105) | ||||||||||||
Loan recoveries: | ||||||||||||||
Commercial real estate: | ||||||||||||||
Commercial investor real estate | 25 | 320 | ||||||||||||
Commercial owner-occupied real estate | 105 | 49 | ||||||||||||
Commercial AD&C | — | — | ||||||||||||
Commercial business | 303 | 799 | ||||||||||||
Residential real estate: | ||||||||||||||
Residential mortgage | 114 | 102 | ||||||||||||
Residential construction | — | 8 | ||||||||||||
Consumer | 584 | 244 | ||||||||||||
Total recoveries | 1,131 | 1,522 | ||||||||||||
Net (charge-offs)/ recoveries | (1,483) | 417 | ||||||||||||
Balance, period end | $ | 120,865 | $ | 136,242 | ||||||||||
Net charge-offs to average loans | 0.01 | % | — | % | ||||||||||
Allowance for credit losses on loans to total loans | 1.06 | % | 1.20 | % |
Estimated Changes in Net Interest Income | ||||||||||||||||||||||||||
Change in Interest Rates: | + 400 bp | + 300 bp | + 200 bp | + 100 bp | - 100bp | - 200 bp | - 300bp | - 400bp | ||||||||||||||||||
Policy Limit | 23.50% | 17.50% | 15.00% | 10.00% | 10.00% | 15.00% | 17.50% | 23.50% | ||||||||||||||||||
December 31, 2023 | (2.42%) | (1.71%) | (0.99%) | (0.40%) | 1.13% | 2.09% | 2.84% | 3.87% | ||||||||||||||||||
December 31, 2022 | 1.87% | 1.58% | 1.29% | 0.75% | (0.89%) | (1.75%) | (2.66%) | (4.17%) |
Estimated Changes in Net Interest Income | ||||||||||||||||||||||||||
Change in Interest Rates: | + 400 bp | + 300 bp | + 200 bp | + 100 bp | - 100bp | - 200 bp | - 300bp | - 400bp | ||||||||||||||||||
December 31, 2023 | (1.81%) | (1.24%) | (0.68%) | (0.25%) | 0.81% | 1.54% | 2.22% | 2.87% |
Estimated Changes in Economic Value of Equity | ||||||||||||||||||||||||||
Change in Interest Rates: | + 400 bp | + 300 bp | + 200 bp | + 100 bp | - 100 bp | - 200 bp | - 300 bp | - 400 bp | ||||||||||||||||||
Policy Limit | 35.00% | 25.00% | 20.00% | 10.00% | 10.00% | 20.00% | 25.00% | 35.00% | ||||||||||||||||||
December 31, 2023 | (24.78%) | (18.31%) | (11.90%) | (5.75%) | 5.55% | 9.92% | 12.93% | 12.49% | ||||||||||||||||||
December 31, 2022 | (20.78%) | (15.84%) | (10.62%) | (5.32%) | 5.13% | 10.48% | 15.71% | 18.74% |
Allowance for credit losses | ||||||||
Description of the Matter | As of December 31, 2023, the Company’s loan portfolio totaled approximately $11.4 billion and the allowance for credit losses was $120.9 million. As described in Notes 1 and 5 to the consolidated financial statements, the Company estimates an allowance representing an amount, which, in management’s judgment, is appropriate to absorb the lifetime expected losses that may be sustained on outstanding loans at the balance sheet date. The Company’s methodology for estimating the allowance includes (1) a collective quantified reserve that reflects the Company’s historical default and loss experience adjusted for expected economic conditions throughout a reasonable and supportable period and the Company’s prepayment and curtailment rates, (2) collective qualitative factors that consider concentrations of the loan portfolio, expected changes to the economic forecasts, large relationships, early delinquencies, and factors related to credit administration, and (3) individual allowances on certain collateral-dependent loans. Auditing management’s estimate of the allowance involved a high degree of complexity and management judgement in determining the measurement of the qualitative reserve related to concentrations of the loan portfolio. | |||||||
How We Addressed the Matter in our Audit | We obtained an understanding, evaluated the design, and tested the operating effectiveness of the Company's controls over its allowance, including controls over the accuracy of data and key allowance inputs such as risk ratings, the review of economic forecast data, and management review controls over qualitative factors. Our tests of controls included observation of certain of management committee meetings, at which key management judgements are subjected to critical challenge, inspection of meeting materials and meeting minutes and inquiries of key management personnel. Our audit response included involving EY specialists to evaluate the conceptual soundness of the comprehensive framework of the allowance, including the qualitative factor related to concentrations of the loan portfolio, in addition to evaluating model methodology and model performance. To test the qualitative factor related to concentrations of the loan portfolio, we evaluated the identification and measurement of the adjustments, including the basis for concluding the adjustments were warranted when considering the model methodology and the historical data used in the adjustments. Additionally, we tested the completeness and accuracy of data used in determining the qualitative reserve, including internal data used to measure portfolio concentrations. We recalculated metrics used by management in the qualitative factor determination. In testing management’s measurement of the qualitative reserve, we reviewed management’s judgments about risk, such as risk in various portfolio concentrations and evaluated the corroborating or contrary evidence, as appropriate. We also evaluated the overall allowance amount, inclusive of qualitative factors, and whether the amount appropriately reflects lifetime expected losses in the loan portfolio as of the consolidated balance sheet date. Finally, we also reviewed a comparison of loss experience estimated by the allowance model during the year to the Company’s actual historical loss experience and underlying macroeconomic conditions and forecast, peer-bank allowance coverage ratios and subsequent event information and considered whether it corroborated or contradicted the Company’s overall estimate of the allowance. |
Goodwill Impairment Analysis | ||||||||
Description of the Matter | At December 31, 2023, the Company’s goodwill was $363.4 million recorded across two reporting units, of which $331.7 million related to the community banking reporting unit. As more fully described in Notes 1 and 8 of the consolidated financial statements, goodwill is tested for impairment at least annually at the reporting unit level by comparing the fair value of the reporting unit to its carrying value. Management used a combination of market and income valuation approaches to estimate fair value. The income approach includes a discounted cash flow analysis (DCF) to calculate the fair value of the reporting unit. Management engaged a third-party valuation specialist to assist with its impairment analysis. The Company performed its annual impairment testing in the fourth quarter of 2023 and determined there was no impairment to its goodwill. Auditing the annual goodwill impairment test for the community banking reporting unit was especially challenging and highly judgmental due to the estimation uncertainty involved in determining the fair value of the reporting unit and narrower margin by which the reporting unit’s fair value exceeded its carrying value relative to the other reporting unit. The fair value estimate and resulting goodwill impairment determination are sensitive to significant assumptions including prospective financial information (PFI) and the discount rate. The projection of the net interest margin which drives return on average assets is the most significant input to the financial projections of the community banking reporting unit. | |||||||
How We Addressed the Matter in our Audit | We obtained an understanding, evaluated the design, and tested the operating effectiveness of the internal controls over the Company’s PFI forecasting process and management’s goodwill impairment assessment process, including controls over the estimation of the discount rate. To test management’s annual goodwill impairment assessment for the community banking reporting unit, we evaluated certain of management’s PFI assumptions against historical performance (e.g., trend analysis), current industry and economic trends and analyst projections. We also evaluated the consistency of the PFI by comparing the projections to other analyses used within the organization and inquiries performed of senior management regarding strategic plans for the reporting unit. We compared prior year forecasts to current year actual performance, as well as fourth quarter 2023 forecasts to actual fourth quarter 2023 results. We performed sensitivity analyses related to the significant assumptions to evaluate the change in the fair value of the reporting unit resulting from changes in the assumptions. Our audit response included involving EY valuation specialists who assisted in assessing the Company’s DCF methodology, testing of the significant assumptions, including testing the Company’s discount rate estimate, developing an independent estimate fair value range for the community banking reporting unit and comparing the result to the Company’s fair value point estimate, and evaluating the total fair value of the Company’s reporting units through comparison to the Company’s market capitalization and analysis of the resulting control premium. |
(Dollars in thousands) | December 31, 2023 | December 31, 2022 | ||||||||||||
Assets | ||||||||||||||
Cash and due from banks | $ | 82,257 | $ | 88,152 | ||||||||||
Federal funds sold | 245 | 193 | ||||||||||||
Interest-bearing deposits with banks | 463,396 | 103,887 | ||||||||||||
Cash and cash equivalents | 545,898 | 192,232 | ||||||||||||
Residential mortgage loans held for sale (at fair value) | 10,836 | 11,706 | ||||||||||||
Investments held-to-maturity, at cost (fair value of $200,411 and $220,123, respectively) | 236,165 | 259,452 | ||||||||||||
Investments available-for-sale (at fair value) | 1,102,681 | 1,214,538 | ||||||||||||
Other investments, at cost | 75,607 | 69,218 | ||||||||||||
Total loans | 11,366,989 | 11,396,706 | ||||||||||||
Less: allowance for credit losses - loans | (120,865) | (136,242) | ||||||||||||
Net loans | 11,246,124 | 11,260,464 | ||||||||||||
Premises and equipment, net | 59,490 | 60,043 | ||||||||||||
Other real estate owned | — | 645 | ||||||||||||
Accrued interest receivable | 46,583 | 41,172 | ||||||||||||
Goodwill | 363,436 | 363,436 | ||||||||||||
Other intangible assets, net | 28,301 | 26,882 | ||||||||||||
Other assets | 313,051 | 333,331 | ||||||||||||
Total assets | $ | 14,028,172 | $ | 13,833,119 | ||||||||||
Liabilities | ||||||||||||||
Noninterest-bearing deposits | $ | 2,914,161 | $ | 3,673,300 | ||||||||||
Interest-bearing deposits | 8,082,377 | 7,280,121 | ||||||||||||
Total deposits | 10,996,538 | 10,953,421 | ||||||||||||
Federal funds purchased | — | 260,000 | ||||||||||||
Federal Reserve Bank borrowings | 300,000 | — | ||||||||||||
Securities sold under retail repurchase agreements | 75,032 | 61,967 | ||||||||||||
Advances from FHLB | 550,000 | 550,000 | ||||||||||||
Subordinated debt | 370,803 | 370,205 | ||||||||||||
Total borrowings | 1,295,835 | 1,242,172 | ||||||||||||
Accrued interest payable and other liabilities | 147,657 | 153,758 | ||||||||||||
Total liabilities | 12,440,030 | 12,349,351 | ||||||||||||
Stockholders' equity | ||||||||||||||
Common stock -- par value $1.00; shares authorized 100,000,000; shares issued and outstanding | ||||||||||||||
44,913,561 and 44,657,054 at December 31, 2023 and 2022, respectively | 44,914 | 44,657 | ||||||||||||
Additional paid-in capital | 742,243 | 734,273 | ||||||||||||
Retained earnings | 898,316 | 836,789 | ||||||||||||
Accumulated other comprehensive loss | (97,331) | (131,951) | ||||||||||||
Total stockholders' equity | 1,588,142 | 1,483,768 | ||||||||||||
Total liabilities and stockholders' equity | $ | 14,028,172 | $ | 13,833,119 |
Year Ended December 31, | ||||||||||||||||||||
(Dollars in thousands, except per share data) | 2023 | 2022 | 2021 | |||||||||||||||||
Interest income: | ||||||||||||||||||||
Interest and fees on loans | $ | 579,960 | $ | 462,121 | $ | 423,152 | ||||||||||||||
Interest on loans held for sale | 896 | 738 | 1,736 | |||||||||||||||||
Interest on deposits with banks | 22,435 | 2,672 | 725 | |||||||||||||||||
Interest and dividend income on investment securities: | ||||||||||||||||||||
Taxable | 26,992 | 20,519 | 16,118 | |||||||||||||||||
Tax-advantaged | 7,224 | 9,609 | 8,552 | |||||||||||||||||
Interest on federal funds sold | 17 | 8 | 1 | |||||||||||||||||
Total interest income | 637,524 | 495,667 | 450,284 | |||||||||||||||||
Interest expense: | ||||||||||||||||||||
Interest on deposits | 225,028 | 43,854 | 15,022 | |||||||||||||||||
Interest on retail repurchase agreements and federal funds purchased | 14,452 | 2,929 | 182 | |||||||||||||||||
Interest on advances from FHLB | 27,709 | 7,825 | 2,649 | |||||||||||||||||
Interest on subordinated debt | 15,785 | 14,055 | 7,913 | |||||||||||||||||
Total interest expense | 282,974 | 68,663 | 25,766 | |||||||||||||||||
Net interest income | 354,550 | 427,004 | 424,518 | |||||||||||||||||
Provision/ (credit) for credit losses | (17,561) | 34,372 | (45,556) | |||||||||||||||||
Net interest income after provision/ (credit) for credit losses | 372,111 | 392,632 | 470,074 | |||||||||||||||||
Non-interest income: | ||||||||||||||||||||
Investment securities gains/ (losses) | — | (345) | 212 | |||||||||||||||||
Gain on disposal of assets | — | 16,516 | — | |||||||||||||||||
Service charges on deposit accounts | 10,447 | 9,803 | 8,241 | |||||||||||||||||
Mortgage banking activities | 5,536 | 6,130 | 24,509 | |||||||||||||||||
Wealth management income | 36,633 | 35,774 | 36,841 | |||||||||||||||||
Insurance agency commissions | — | 2,927 | 7,017 | |||||||||||||||||
Income from bank owned life insurance | 4,210 | 3,141 | 3,022 | |||||||||||||||||
Bank card fees | 1,769 | 4,379 | 6,896 | |||||||||||||||||
Other income | 8,483 | 8,694 | 15,317 | |||||||||||||||||
Total non-interest income | 67,078 | 87,019 | 102,055 | |||||||||||||||||
Non-interest expense: | ||||||||||||||||||||
Salaries and employee benefits | 160,192 | 158,504 | 155,830 | |||||||||||||||||
Occupancy expense of premises | 18,778 | 19,255 | 22,405 | |||||||||||||||||
Equipment expenses | 15,675 | 14,779 | 12,883 | |||||||||||||||||
Marketing | 5,103 | 5,197 | 4,730 | |||||||||||||||||
Outside data services | 11,186 | 10,199 | 8,983 | |||||||||||||||||
FDIC insurance | 9,461 | 4,792 | 4,294 | |||||||||||||||||
Amortization of intangible assets | 5,223 | 5,814 | 6,600 | |||||||||||||||||
Merger, acquisition and disposal expense | — | 1,068 | 45 | |||||||||||||||||
Professional fees and services | 17,982 | 9,169 | 10,308 | |||||||||||||||||
Other expenses | 31,454 | 28,516 | 34,392 | |||||||||||||||||
Total non-interest expense | 275,054 | 257,293 | 260,470 | |||||||||||||||||
Income before income tax expense | 164,135 | 222,358 | 311,659 | |||||||||||||||||
Income tax expense | 41,291 | 56,059 | 76,552 | |||||||||||||||||
Net income | $ | 122,844 | $ | 166,299 | $ | 235,107 | ||||||||||||||
Net income per common share amounts: | ||||||||||||||||||||
Basic net income per common share | $ | 2.74 | $ | 3.69 | $ | 5.00 | ||||||||||||||
Diluted net income per common share | $ | 2.73 | $ | 3.68 | $ | 4.98 | ||||||||||||||
Dividends declared per share | $ | 1.36 | $ | 1.36 | $ | 1.28 |
Year Ended December 31, | ||||||||||||||||||||
(In thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
Net income | $ | 122,844 | $ | 166,299 | $ | 235,107 | ||||||||||||||
Other comprehensive income/ (loss): | ||||||||||||||||||||
Investments available-for-sale: | ||||||||||||||||||||
Net change in unrealized gains/ (losses) on investments available-for-sale | 34,167 | (152,196) | (38,104) | |||||||||||||||||
Related income tax (expense)/ benefit | (8,823) | 38,762 | 9,751 | |||||||||||||||||
Net investment (gains)/ losses reclassified into earnings | — | 345 | (212) | |||||||||||||||||
Related income tax expense/ (benefit) | — | (88) | 54 | |||||||||||||||||
Net effect on other comprehensive income/ (loss) | 25,344 | (113,177) | (28,511) | |||||||||||||||||
Investments held-to-maturity: | ||||||||||||||||||||
Net change in unrealized loss | 1,726 | (14,003) | — | |||||||||||||||||
Related income tax expense/ (benefit) | (452) | 3,567 | — | |||||||||||||||||
Net effect on other comprehensive income/ (loss) | 1,274 | (10,436) | — | |||||||||||||||||
Defined benefit pension plan: | ||||||||||||||||||||
Net change in unrealized losses | 10,737 | 294 | 1,687 | |||||||||||||||||
Related income tax benefit | (2,735) | (93) | (420) | |||||||||||||||||
Net effect on other comprehensive income/ (loss) | 8,002 | 201 | 1,267 | |||||||||||||||||
Total other comprehensive income/ (loss) | 34,620 | (123,412) | (27,244) | |||||||||||||||||
Comprehensive income | $ | 157,464 | $ | 42,887 | $ | 207,863 |
` (Dollars in thousands, except per share data) | Common Stock | Additional Paid-In Capital | Retained Earnings | Accumulated Other Comprehensive Income/ (Loss) | Total Stockholders’ Equity | |||||||||||||||||||||||||||
Balances at January 1, 2021 | $ | 47,057 | $ | 846,922 | $ | 557,271 | $ | 18,705 | $ | 1,469,955 | ||||||||||||||||||||||
Net income | — | — | 235,107 | — | 235,107 | |||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | (27,244) | (27,244) | |||||||||||||||||||||||||||
Total other comprehensive income | 207,863 | |||||||||||||||||||||||||||||||
Common stock dividends $1.28 per share | — | — | (60,351) | — | (60,351) | |||||||||||||||||||||||||||
Stock compensation expense | — | 5,299 | — | — | 5,299 | |||||||||||||||||||||||||||
Common stock issued pursuant to: | ||||||||||||||||||||||||||||||||
Stock option plan - 270,297 shares | 270 | 3,424 | — | — | 3,694 | |||||||||||||||||||||||||||
Employee stock purchase plan - 60,018 shares | 60 | 2,004 | — | — | 2,064 | |||||||||||||||||||||||||||
Restricted stock vesting, net of tax withholding - 81,838 shares | 82 | (1,659) | — | — | (1,577) | |||||||||||||||||||||||||||
Repurchase of common stock - 2,350,000 shares | (2,350) | (104,918) | — | — | (107,268) | |||||||||||||||||||||||||||
Balances at December 31, 2021 | 45,119 | 751,072 | 732,027 | (8,539) | 1,519,679 | |||||||||||||||||||||||||||
Net income | — | — | 166,299 | — | 166,299 | |||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | (123,412) | (123,412) | |||||||||||||||||||||||||||
Total other comprehensive income | 42,887 | |||||||||||||||||||||||||||||||
Common stock dividends $1.36 per share | — | — | (61,537) | — | (61,537) | |||||||||||||||||||||||||||
Stock compensation expense | — | 7,887 | — | — | 7,887 | |||||||||||||||||||||||||||
Common stock issued pursuant to: | ||||||||||||||||||||||||||||||||
Stock option plan - 14,278 shares | 14 | 279 | — | — | 293 | |||||||||||||||||||||||||||
Employee stock purchase plan - 43,837 shares | 44 | 1,685 | — | — | 1,729 | |||||||||||||||||||||||||||
Restricted stock vesting, net of tax withholding - 105,719 shares | 105 | (2,288) | — | — | (2,183) | |||||||||||||||||||||||||||
Repurchase of common stock - 625,710 shares | (625) | (24,362) | — | — | (24,987) | |||||||||||||||||||||||||||
Balances at December 31, 2022 | 44,657 | 734,273 | 836,789 | (131,951) | 1,483,768 | |||||||||||||||||||||||||||
Net income | — | — | 122,844 | — | 122,844 | |||||||||||||||||||||||||||
Other comprehensive income, net of tax | — | — | — | 34,620 | 34,620 | |||||||||||||||||||||||||||
Total other comprehensive income | 157,464 | |||||||||||||||||||||||||||||||
Common stock dividends $1.36 per share | — | — | (61,317) | — | (61,317) | |||||||||||||||||||||||||||
Stock compensation expense | — | 7,631 | — | — | 7,631 | |||||||||||||||||||||||||||
Common stock issued pursuant to: | ||||||||||||||||||||||||||||||||
Stock option plan - 59,150 shares | 59 | 658 | — | — | 717 | |||||||||||||||||||||||||||
Employee stock purchase plan - 64,502 shares | 65 | 1,475 | — | — | 1,540 | |||||||||||||||||||||||||||
Restricted stock vesting, net of tax withholding - 132,855 shares | 133 | (1,794) | — | — | (1,661) | |||||||||||||||||||||||||||
Balances at December 31, 2023 | $ | 44,914 | $ | 742,243 | $ | 898,316 | $ | (97,331) | $ | 1,588,142 |
Year Ended December 31, | ||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
Operating activities: | ||||||||||||||||||||
Net income | $ | 122,844 | $ | 166,299 | $ | 235,107 | ||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities | ||||||||||||||||||||
Depreciation and amortization | 22,006 | 11,906 | 14,522 | |||||||||||||||||
Provision/ (credit) for credit losses | (17,561) | 34,372 | (45,556) | |||||||||||||||||
Share based compensation expense | 7,631 | 7,887 | 5,299 | |||||||||||||||||
Gain on disposal of assets | — | (16,516) | — | |||||||||||||||||
Deferred income tax / (benefit) | 5,891 | (9,491) | 12,255 | |||||||||||||||||
Origination of loans held for sale | (367,910) | (363,204) | (1,385,664) | |||||||||||||||||
Proceeds from sales of loans held for sale | 374,468 | 398,688 | 1,456,110 | |||||||||||||||||
Gains on sales of loans held for sale | (5,688) | (7,781) | (31,561) | |||||||||||||||||
(Gains)/ losses on sale of other real estate owned | (66) | 86 | 241 | |||||||||||||||||
Investment securities (gains)/ losses | — | 345 | (212) | |||||||||||||||||
Tax benefit associated with share based compensation | 295 | (646) | (1,850) | |||||||||||||||||
Net (increase)/ decrease in accrued interest receivable | (5,411) | (6,823) | 12,082 | |||||||||||||||||
Net increase in other assets | (6,490) | (4,776) | (35,498) | |||||||||||||||||
Net increase/ (decrease) accrued expenses and other liabilities | 6,176 | 9,686 | (20,771) | |||||||||||||||||
Other, net | 1,630 | (3,710) | 1,894 | |||||||||||||||||
Net cash provided by operating activities | 137,815 | 216,322 | 216,398 | |||||||||||||||||
Investing activities: | ||||||||||||||||||||
Sales/ (purchases) of other investments | (6,388) | (28,052) | 24,594 | |||||||||||||||||
Purchases of investments available-for-sale | (17,687) | (469,792) | (933,491) | |||||||||||||||||
Proceeds from sales of investment available-for-sale | — | 18,087 | 400,567 | |||||||||||||||||
Proceeds from maturities, calls and principal payments of investments available-for-sale | 160,637 | 240,217 | 369,678 | |||||||||||||||||
Proceeds from maturities, calls and principal payments of investments held-to-maturity | 24,675 | 31,759 | — | |||||||||||||||||
Net (increase)/ decrease in loans | 30,971 | (1,420,983) | 457,724 | |||||||||||||||||
Proceeds from the sales of other real estate owned | 712 | 335 | 680 | |||||||||||||||||
Proceeds from sale of business activity, net | — | 23,822 | — | |||||||||||||||||
Expenditures for premises and equipment | (13,982) | (14,589) | (11,491) | |||||||||||||||||
Net cash provided by/ (used in) investing activities | 178,938 | (1,619,196) | 308,261 | |||||||||||||||||
Financing activities: | ||||||||||||||||||||
Net increase in deposits | 44,411 | 330,721 | 595,942 | |||||||||||||||||
Net increase/ (decrease) in retail repurchase agreements, federal funds purchased and Federal Reserve Bank borrowings | 53,065 | 180,881 | (402,071) | |||||||||||||||||
Proceeds from FHLB advances | 2,030,000 | 2,526,625 | — | |||||||||||||||||
Repayment of FHLB advances | (2,030,000) | (1,976,625) | (379,075) | |||||||||||||||||
Proceeds from issuance of subordinated debt | — | 200,000 | — | |||||||||||||||||
Retirement of subordinated debt | — | — | (53,000) | |||||||||||||||||
Proceeds from issuance of common stock | 2,417 | 2,192 | 5,758 | |||||||||||||||||
Stock tendered for payment of withholding taxes | (1,821) | (2,353) | (1,577) | |||||||||||||||||
Repurchase of common stock | — | (24,987) | (107,268) | |||||||||||||||||
Dividends paid | (61,159) | (61,368) | (60,351) | |||||||||||||||||
Net cash provided by/ (used in) financing activities | 36,913 | 1,175,086 | (401,642) | |||||||||||||||||
Net increase/ (decrease) in cash and cash equivalents | 353,666 | (227,788) | 123,017 | |||||||||||||||||
Cash and cash equivalents at beginning of year | 192,232 | 420,020 | 297,003 | |||||||||||||||||
Cash and cash equivalents at end of year | $ | 545,898 | $ | 192,232 | $ | 420,020 | ||||||||||||||
Supplemental Disclosures: | ||||||||||||||||||||
Interest payments | $ | 263,473 | $ | 62,240 | $ | 37,847 | ||||||||||||||
Income tax payments, net of refunds of $0, $966 and $2,673 in 2023, 2022 and 2021 | 35,945 | 62,098 | 71,908 | |||||||||||||||||
Transfers from loans to other real estate owned | — | — | 257 |
2023 | 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||||||||||||||||||||||||||||||||
Available-for-sale debt securities | ||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. treasuries and government agencies | $ | 101,678 | $ | — | $ | (4,751) | $ | 96,927 | $ | 100,926 | $ | — | $ | (7,304) | $ | 93,622 | ||||||||||||||||||||||||||||||||||
State and municipal | 311,505 | 1 | (43,292) | 268,214 | 322,519 | 4 | (56,526) | 265,997 | ||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed and asset-backed | 807,636 | 181 | (70,277) | 737,540 | 943,398 | 73 | (88,552) | 854,919 | ||||||||||||||||||||||||||||||||||||||||||
Total available-for-sale debt securities | $ | 1,220,819 | $ | 182 | $ | (118,320) | $ | 1,102,681 | $ | 1,366,843 | $ | 77 | $ | (152,382) | $ | 1,214,538 | ||||||||||||||||||||||||||||||||||
Held-to-maturity debt securities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed and asset-backed | 236,165 | — | (35,754) | 200,411 | 259,452 | — | (39,329) | 220,123 | ||||||||||||||||||||||||||||||||||||||||||
Total held-to-maturity debt securities | $ | 236,165 | $ | — | $ | (35,754) | $ | 200,411 | $ | 259,452 | $ | — | $ | (39,329) | $ | 220,123 | ||||||||||||||||||||||||||||||||||
Total debt securities | $ | 1,456,984 | $ | 182 | $ | (154,074) | $ | 1,303,092 | $ | 1,626,295 | $ | 77 | $ | (191,711) | $ | 1,434,661 |
December 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||
Number of Securities | Less Than 12 Months | 12 Months or More | Total | |||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||||||||||||||||||||||
U.S. treasuries and government agencies | 10 | $ | — | $ | — | $ | 96,927 | $ | 4,751 | $ | 96,927 | $ | 4,751 | |||||||||||||||||||||||||||||||
State and municipal | 123 | 4,162 | 84 | 262,081 | 43,208 | 266,243 | 43,292 | |||||||||||||||||||||||||||||||||||||
Mortgage-backed and asset-backed | 321 | 22,731 | 106 | 691,281 | 70,171 | 714,012 | 70,277 | |||||||||||||||||||||||||||||||||||||
Total | 454 | $ | 26,893 | $ | 190 | $ | 1,050,289 | $ | 118,130 | $ | 1,077,182 | $ | 118,320 |
December 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||
Number of Securities | Less Than 12 Months | 12 Months or More | Total | |||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||||||||||||||||||||||
U.S. treasuries and government agencies | 10 | $ | 53,139 | $ | 3,653 | $ | 40,483 | $ | 3,651 | $ | 93,622 | $ | 7,304 | |||||||||||||||||||||||||||||||
State and municipal | 130 | 200,439 | 30,803 | 62,482 | 25,723 | 262,921 | 56,526 | |||||||||||||||||||||||||||||||||||||
Mortgage-backed and asset-backed | 324 | 526,387 | 44,952 | 297,216 | 43,600 | 823,603 | 88,552 | |||||||||||||||||||||||||||||||||||||
Total | 464 | $ | 779,965 | $ | 79,408 | $ | 400,181 | $ | 72,974 | $ | 1,180,146 | $ | 152,382 |
December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||
(In thousands) | Fair Value | Amortized Cost | Fair Value | Amortized Cost | ||||||||||||||||||||||
U.S. treasuries and government agencies: | ||||||||||||||||||||||||||
One year or less | $ | 17,798 | $ | 17,979 | $ | — | $ | — | ||||||||||||||||||
One to five years | 79,129 | 83,699 | 93,622 | 100,926 | ||||||||||||||||||||||
Five to ten years | — | — | — | — | ||||||||||||||||||||||
After ten years | — | — | — | — | ||||||||||||||||||||||
State and municipal: | ||||||||||||||||||||||||||
One year or less | 22,345 | 22,793 | 8,694 | 8,783 | ||||||||||||||||||||||
One to five years | 33,282 | 34,288 | 51,576 | 53,948 | ||||||||||||||||||||||
Five to ten years | 46,355 | 54,487 | 28,806 | 34,042 | ||||||||||||||||||||||
After ten years | 166,232 | 199,937 | 176,921 | 225,746 | ||||||||||||||||||||||
Mortgage-backed and asset-backed: | ||||||||||||||||||||||||||
One year or less | 20,814 | 21,111 | 7,622 | 7,704 | ||||||||||||||||||||||
One to five years | 29,823 | 30,666 | 45,366 | 46,802 | ||||||||||||||||||||||
Five to ten years | 256,924 | 280,209 | 303,697 | 335,285 | ||||||||||||||||||||||
After ten years | 429,979 | 475,650 | 498,234 | 553,607 | ||||||||||||||||||||||
Total available-for-sale debt securities | $ | 1,102,681 | $ | 1,220,819 | $ | 1,214,538 | $ | 1,366,843 |
December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||
(In thousands) | Fair Value | Amortized Cost | Fair Value | Amortized Cost | ||||||||||||||||||||||
Held-to-maturity debt securities | ||||||||||||||||||||||||||
Mortgage-backed and asset-backed: | ||||||||||||||||||||||||||
One year or less | — | — | — | — | ||||||||||||||||||||||
One to five years | — | — | — | — | ||||||||||||||||||||||
Five to ten years | 31,434 | 34,458 | 35,304 | 39,213 | ||||||||||||||||||||||
After ten years | 168,977 | 201,707 | 184,819 | 220,239 | ||||||||||||||||||||||
Total held-to-maturity debt securities | $ | 200,411 | $ | 236,165 | $ | 220,123 | $ | 259,452 |
(In thousands) | 2023 | 2022 | ||||||||||||
Federal Reserve Bank stock, at cost | $ | 39,125 | $ | 38,873 | ||||||||||
Federal Home Loan Bank of Atlanta stock, at cost | 35,805 | 29,668 | ||||||||||||
Other | 677 | 677 | ||||||||||||
Total other investments, at cost | $ | 75,607 | $ | 69,218 |
(In thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
Gross realized gains from sales of investments available-for-sale | $ | — | $ | 8 | $ | 3,588 | ||||||||||||||
Gross realized losses from sales of investments available-for-sale | — | (393) | (3,478) | |||||||||||||||||
Net gains from calls of investments available-for-sale | — | 40 | 102 | |||||||||||||||||
Net investment securities gains/ (losses) | $ | — | $ | (345) | $ | 212 |
(In thousands) | 2023 | 2022 | ||||||||||||
Commercial real estate: | ||||||||||||||
Commercial investor real estate | $ | 5,104,425 | $ | 5,130,094 | ||||||||||
Commercial owner-occupied real estate | 1,755,235 | 1,775,037 | ||||||||||||
Commercial AD&C | 988,967 | 1,090,028 | ||||||||||||
Commercial business | 1,504,880 | 1,455,885 | ||||||||||||
Total commercial loans | 9,353,507 | 9,451,044 | ||||||||||||
Residential real estate: | ||||||||||||||
Residential mortgage | 1,474,521 | 1,287,933 | ||||||||||||
Residential construction | 121,419 | 224,772 | ||||||||||||
Consumer | 417,542 | 432,957 | ||||||||||||
Total residential and consumer loans | 2,013,482 | 1,945,662 | ||||||||||||
Total loans | $ | 11,366,989 | $ | 11,396,706 |
(In thousands) | 2023 | 2022 | ||||||||||||
Balance at January 1 | $ | 60,856 | $ | 78,227 | ||||||||||
Additions | 9,543 | 6,939 | ||||||||||||
Repayments | (3,245) | (24,310) | ||||||||||||
Balance at December 31 | $ | 67,154 | $ | 60,856 |
(In thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
Balance at beginning of year | $ | 136,242 | $ | 109,145 | $ | 165,367 | ||||||||||||||
Provision/ (credit) for credit losses - loans | (13,894) | 26,680 | (45,556) | |||||||||||||||||
Loans charge-offs | (2,614) | (1,105) | (12,313) | |||||||||||||||||
Loans recoveries | 1,131 | 1,522 | 1,647 | |||||||||||||||||
Net (charge-offs)/ recoveries | (1,483) | 417 | (10,666) | |||||||||||||||||
Balance at period end | $ | 120,865 | $ | 136,242 | $ | 109,145 |
(In thousands) | 2023 | 2022 | ||||||||||||
Collateral dependent loans individually evaluated for credit loss with an allowance | $ | 72,179 | $ | 9,743 | ||||||||||
Collateral dependent loans individually evaluated for credit loss without an allowance | 15,989 | 16,454 | ||||||||||||
Total individually evaluated collateral dependent loans | $ | 88,168 | $ | 26,197 | ||||||||||
Allowance for credit losses related to loans evaluated individually | $ | 24,000 | $ | 6,902 | ||||||||||
Allowance for credit losses related to loans evaluated collectively | 96,865 | 129,340 | ||||||||||||
Total allowance for credit losses - loans | $ | 120,865 | $ | 136,242 |
2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate | Residential Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | Commercial Investor R/E | Commercial Owner- Occupied R/E | Commercial AD&C | Commercial Business | Residential Mortgage | Residential Construction | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2022 | $ | 64,737 | $ | 11,646 | $ | 18,646 | $ | 28,027 | $ | 9,424 | $ | 1,337 | $ | 2,425 | $ | 136,242 | ||||||||||||||||||||||||||||||||||
Provision/ (credit) for credit losses - loans | (3,323) | (4,215) | (10,359) | 4,051 | (488) | (608) | 1,048 | (13,894) | ||||||||||||||||||||||||||||||||||||||||||
Charge-offs | — | — | — | (449) | (160) | — | (2,005) | (2,614) | ||||||||||||||||||||||||||||||||||||||||||
Recoveries | 25 | 105 | — | 303 | 114 | — | 584 | 1,131 | ||||||||||||||||||||||||||||||||||||||||||
Net (charge-offs)/ recoveries | 25 | 105 | — | (146) | (46) | — | (1,421) | (1,483) | ||||||||||||||||||||||||||||||||||||||||||
Balance at end of period | $ | 61,439 | $ | 7,536 | $ | 8,287 | $ | 31,932 | $ | 8,890 | $ | 729 | $ | 2,052 | $ | 120,865 | ||||||||||||||||||||||||||||||||||
Total loans | $ | 5,104,425 | $ | 1,755,235 | $ | 988,967 | $ | 1,504,880 | $ | 1,474,521 | $ | 121,419 | $ | 417,542 | $ | 11,366,989 | ||||||||||||||||||||||||||||||||||
Allowance for credit losses on loans to total loans ratio | 1.20 | % | 0.43 | % | 0.84 | % | 2.12 | % | 0.60 | % | 0.60 | % | 0.49 | % | 1.06 | % | ||||||||||||||||||||||||||||||||||
Average loans | $ | 5,133,279 | $ | 1,766,839 | $ | 1,023,669 | $ | 1,440,382 | $ | 1,380,496 | $ | 187,599 | $ | 421,963 | $ | 11,354,227 | ||||||||||||||||||||||||||||||||||
Net charge-offs/ (recoveries) to average loans | — | % | (0.01) | % | — | % | 0.01 | % | — | % | — | % | 0.34 | % | 0.01 | % | ||||||||||||||||||||||||||||||||||
Balance of loans individually evaluated for credit loss | $ | 72,218 | $ | 4,640 | $ | 1,259 | $ | 10,051 | $ | — | $ | — | $ | — | $ | 88,168 | ||||||||||||||||||||||||||||||||||
Allowance related to loans evaluated individually | $ | 15,353 | $ | 1,159 | $ | 102 | $ | 7,386 | $ | — | $ | — | $ | — | $ | 24,000 | ||||||||||||||||||||||||||||||||||
Individual allowance to loans evaluated individually ratio | 21.26 | % | 24.98 | % | 8.10 | % | 73.49 | % | — | % | — | % | — | % | 27.22 | % | ||||||||||||||||||||||||||||||||||
Contractual balance of individually evaluated loans | $ | 72,712 | $ | 5,623 | $ | 1,270 | $ | 11,500 | $ | — | $ | — | $ | — | $ | 91,105 | ||||||||||||||||||||||||||||||||||
Balance of loans collectively evaluated for credit loss | $ | 5,032,207 | $ | 1,750,595 | $ | 987,708 | $ | 1,494,829 | $ | 1,474,521 | $ | 121,419 | $ | 417,542 | $ | 11,278,821 | ||||||||||||||||||||||||||||||||||
Allowance related to loans evaluated collectively | $ | 46,086 | $ | 6,377 | $ | 8,185 | $ | 24,546 | $ | 8,890 | $ | 729 | $ | 2,052 | $ | 96,865 | ||||||||||||||||||||||||||||||||||
Collective allowance to loans evaluated collectively ratio | 0.92 | % | 0.36 | % | 0.83 | % | 1.64 | % | 0.60 | % | 0.60 | % | 0.49 | % | 0.86 | % |
2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate | Residential Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | Commercial Investor R/E | Commercial Owner- Occupied R/E | Commercial AD&C | Commercial Business | Residential Mortgage | Residential Construction | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2021 | $ | 45,289 | $ | 11,687 | $ | 20,322 | $ | 23,170 | $ | 5,384 | $ | 1,048 | $ | 2,245 | $ | 109,145 | ||||||||||||||||||||||||||||||||||
Provision/ (credit) for credit losses - loans | 19,128 | (90) | (1,676) | 4,774 | 4,093 | 281 | 170 | 26,680 | ||||||||||||||||||||||||||||||||||||||||||
Charge-offs | — | — | — | (716) | (155) | — | (234) | (1,105) | ||||||||||||||||||||||||||||||||||||||||||
Recoveries | 320 | 49 | — | 799 | 102 | 8 | 244 | 1,522 | ||||||||||||||||||||||||||||||||||||||||||
Net (charge-offs)/ recoveries | 320 | 49 | — | 83 | (53) | 8 | 10 | 417 | ||||||||||||||||||||||||||||||||||||||||||
Balance at end of period | $ | 64,737 | $ | 11,646 | $ | 18,646 | $ | 28,027 | $ | 9,424 | $ | 1,337 | $ | 2,425 | $ | 136,242 | ||||||||||||||||||||||||||||||||||
Total loans | $ | 5,130,094 | $ | 1,775,037 | $ | 1,090,028 | $ | 1,455,885 | $ | 1,287,933 | $ | 224,772 | $ | 432,957 | $ | 11,396,706 | ||||||||||||||||||||||||||||||||||
Allowance for credit losses on loans to total loans ratio | 1.26 | % | 0.66 | % | 1.71 | % | 1.93 | % | 0.73 | % | 0.59 | % | 0.56 | % | 1.20 | % | ||||||||||||||||||||||||||||||||||
Average loans | $ | 4,681,607 | $ | 1,730,293 | $ | 1,112,936 | $ | 1,351,906 | $ | 1,117,053 | $ | 221,341 | $ | 423,746 | $ | 10,638,882 | ||||||||||||||||||||||||||||||||||
Net charge-offs/ (recoveries) to average loans | (0.01) | % | — | % | — | % | (0.01) | % | — | % | — | % | — | % | — | % | ||||||||||||||||||||||||||||||||||
Balance of loans individually evaluated for credit loss | $ | 9,943 | $ | 6,155 | $ | — | $ | 8,274 | $ | 1,487 | $ | — | $ | 338 | $ | 26,197 | ||||||||||||||||||||||||||||||||||
Allowance related to loans evaluated individually | $ | 134 | $ | 1,261 | $ | — | $ | 5,507 | $ | — | $ | — | $ | — | $ | 6,902 | ||||||||||||||||||||||||||||||||||
Individual allowance to loans evaluated individually ratio | 1.35 | % | 20.49 | % | — | % | 66.56 | % | — | % | — | % | — | % | 26.35 | % | ||||||||||||||||||||||||||||||||||
Contractual balance of individually evaluated loans | $ | 10,882 | $ | 6,849 | $ | — | $ | 9,893 | $ | 1,487 | $ | — | $ | 364 | $ | 29,475 | ||||||||||||||||||||||||||||||||||
Balance of loans collectively evaluated for credit loss | $ | 5,120,151 | $ | 1,768,882 | $ | 1,090,028 | $ | 1,447,611 | $ | 1,286,446 | $ | 224,772 | $ | 432,619 | $ | 11,370,509 | ||||||||||||||||||||||||||||||||||
Allowance related to loans evaluated collectively | $ | 64,603 | $ | 10,385 | $ | 18,646 | $ | 22,520 | $ | 9,424 | $ | 1,337 | $ | 2,425 | $ | 129,340 | ||||||||||||||||||||||||||||||||||
Collective allowance to loans evaluated collectively ratio | 1.26 | % | 0.59 | % | 1.71 | % | 1.56 | % | 0.73 | % | 0.59 | % | 0.56 | % | 1.14 | % |
2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate | Residential Real Estate | Total | ||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | Commercial Investor R/E | Commercial Owner- Occupied R/E | Commercial AD&C | Commercial Business | Residential Mortgage | Residential Construction | Consumer | |||||||||||||||||||||||||||||||||||||||||||
Average non-accrual loans for the period | $ | 28,650 | $ | 4,795 | $ | 812 | $ | 9,640 | $ | 10,547 | $ | 223 | $ | 4,146 | $ | 58,813 | ||||||||||||||||||||||||||||||||||
Contractual interest income due on non-accrual loans during the period | $ | 760 | $ | 298 | $ | 41 | $ | 716 | $ | 432 | $ | 6 | $ | 299 | $ | 2,552 |
2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate | Residential Real Estate | Total | ||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | Commercial Investor R/E | Commercial Owner- Occupied R/E | Commercial AD&C | Commercial Business | Residential Mortgage | Residential Construction | Consumer | |||||||||||||||||||||||||||||||||||||||||||
Average non-accrual loans for the period | $ | 11,892 | $ | 7,314 | $ | 617 | $ | 7,768 | $ | 7,769 | $ | 21 | $ | 5,811 | $ | 41,192 | ||||||||||||||||||||||||||||||||||
Contractual interest income due on non-accrual loans during the period | $ | 713 | $ | 106 | $ | 30 | $ | 491 | $ | 319 | $ | 1 | $ | 349 | $ | 2,009 |
2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate | Residential Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | Commercial Investor R/E | Commercial Owner- Occupied R/E | Commercial AD&C | Commercial Business | Residential Mortgage | Residential Construction | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||||
Analysis of non-accrual loan activity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | 9,943 | $ | 5,019 | $ | — | $ | 7,322 | $ | 7,439 | $ | — | $ | 5,059 | $ | 34,782 | ||||||||||||||||||||||||||||||||||
Loans placed on non-accrual | 62,725 | — | 2,111 | 6,271 | 7,871 | 449 | 2,450 | 81,877 | ||||||||||||||||||||||||||||||||||||||||||
Non-accrual balances transferred to OREO | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Non-accrual balances charged-off | — | — | — | (441) | (160) | — | (1,757) | (2,358) | ||||||||||||||||||||||||||||||||||||||||||
Net payments or draws | (14,010) | (379) | (852) | (2,588) | (1,667) | (6) | (1,528) | (21,030) | ||||||||||||||||||||||||||||||||||||||||||
Non-accrual loans brought current | — | — | — | (513) | (1,151) | — | (122) | (1,786) | ||||||||||||||||||||||||||||||||||||||||||
Balance at end of period | $ | 58,658 | $ | 4,640 | $ | 1,259 | $ | 10,051 | $ | 12,332 | $ | 443 | $ | 4,102 | $ | 91,485 |
2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate | Residential Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | Commercial Investor R/E | Commercial Owner- Occupied R/E | Commercial AD&C | Commercial Business | Residential Mortgage | Residential Construction | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||||
Analysis of non-accrual loan activity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | 12,489 | $ | 9,306 | $ | 650 | $ | 8,420 | $ | 8,441 | $ | 55 | $ | 6,725 | $ | 46,086 | ||||||||||||||||||||||||||||||||||
Loans placed on non-accrual | 4,761 | 2,370 | — | 1,591 | 2,593 | — | 815 | 12,130 | ||||||||||||||||||||||||||||||||||||||||||
Non-accrual balances transferred to OREO | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Non-accrual balances charged-off | — | — | — | (677) | (151) | — | (32) | (860) | ||||||||||||||||||||||||||||||||||||||||||
Net payments or draws | (7,307) | (4,366) | (650) | (2,012) | (2,615) | (55) | (2,060) | (19,065) | ||||||||||||||||||||||||||||||||||||||||||
Non-accrual loans brought current | — | (2,291) | — | — | (829) | — | (389) | (3,509) | ||||||||||||||||||||||||||||||||||||||||||
Balance at end of period | $ | 9,943 | $ | 5,019 | $ | — | $ | 7,322 | $ | 7,439 | $ | — | $ | 5,059 | $ | 34,782 |
2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate | Residential Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | Commercial Investor R/E | Commercial Owner- Occupied R/E | Commercial AD&C | Commercial Business | Residential Mortgage | Residential Construction | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||||
Performing loans: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Current | $ | 5,044,647 | $ | 1,748,449 | $ | 986,859 | $ | 1,494,426 | $ | 1,445,785 | $ | 118,976 | $ | 409,607 | $ | 11,248,749 | ||||||||||||||||||||||||||||||||||
30-59 days | 1,120 | 2,056 | 849 | 383 | 14,026 | 2,000 | 3,298 | 23,732 | ||||||||||||||||||||||||||||||||||||||||||
60-89 days | — | 90 | — | — | 2,036 | — | 535 | 2,661 | ||||||||||||||||||||||||||||||||||||||||||
Total performing loans | 5,045,767 | 1,750,595 | 987,708 | 1,494,809 | 1,461,847 | 120,976 | 413,440 | 11,275,142 | ||||||||||||||||||||||||||||||||||||||||||
Non-performing loans: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Non-accrual loans | 58,658 | 4,640 | 1,259 | 10,051 | 12,332 | 443 | 4,102 | 91,485 | ||||||||||||||||||||||||||||||||||||||||||
Loans greater than 90 days past due | — | — | — | 20 | 342 | — | — | 362 | ||||||||||||||||||||||||||||||||||||||||||
Restructured loans | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total non-performing loans | 58,658 | 4,640 | 1,259 | 10,071 | 12,674 | 443 | 4,102 | 91,847 | ||||||||||||||||||||||||||||||||||||||||||
Total loans | $ | 5,104,425 | $ | 1,755,235 | $ | 988,967 | $ | 1,504,880 | $ | 1,474,521 | $ | 121,419 | $ | 417,542 | $ | 11,366,989 |
2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate | Residential Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | Commercial Investor R/E | Commercial Owner- Occupied R/E | Commercial AD&C | Commercial Business | Residential Mortgage | Residential Construction | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||||
Performing loans: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Current | $ | 5,104,204 | $ | 1,767,875 | $ | 1,090,028 | $ | 1,443,012 | $ | 1,261,878 | $ | 222,144 | $ | 422,989 | $ | 11,312,130 | ||||||||||||||||||||||||||||||||||
30-59 days | 9,735 | 1,007 | — | 3,556 | 11,307 | 2,628 | 4,343 | 32,576 | ||||||||||||||||||||||||||||||||||||||||||
60-89 days | 6,212 | — | — | 41 | 5,822 | — | 566 | 12,641 | ||||||||||||||||||||||||||||||||||||||||||
Total performing loans | 5,120,151 | 1,768,882 | 1,090,028 | 1,446,609 | 1,279,007 | 224,772 | 427,898 | 11,357,347 | ||||||||||||||||||||||||||||||||||||||||||
Non-performing loans: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Non-accrual loans | 9,943 | 5,019 | — | 7,322 | 7,439 | — | 5,059 | 34,782 | ||||||||||||||||||||||||||||||||||||||||||
Loans greater than 90 days past due | — | — | — | 1,002 | — | — | — | 1,002 | ||||||||||||||||||||||||||||||||||||||||||
Restructured loans | — | 1,136 | — | 952 | 1,487 | — | — | 3,575 | ||||||||||||||||||||||||||||||||||||||||||
Total non-performing loans | 9,943 | 6,155 | — | 9,276 | 8,926 | — | 5,059 | 39,359 | ||||||||||||||||||||||||||||||||||||||||||
Total loans | $ | 5,130,094 | $ | 1,775,037 | $ | 1,090,028 | $ | 1,455,885 | $ | 1,287,933 | $ | 224,772 | $ | 432,957 | $ | 11,396,706 |
2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Term Loans by Origination Year | Revolving | |||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Loans | Total | ||||||||||||||||||||||||||||||||||||||||||
Commercial Investor R/E: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 405,740 | $ | 1,395,973 | $ | 1,195,708 | $ | 634,361 | $ | 511,146 | $ | 848,958 | $ | 23,653 | $ | 5,015,539 | ||||||||||||||||||||||||||||||||||
Special Mention | 9,250 | — | 316 | — | — | 1,978 | — | 11,544 | ||||||||||||||||||||||||||||||||||||||||||
Substandard | 30,792 | 465 | 30,927 | — | — | 14,410 | 748 | 77,342 | ||||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 445,782 | $ | 1,396,438 | $ | 1,226,951 | $ | 634,361 | $ | 511,146 | $ | 865,346 | $ | 24,401 | $ | 5,104,425 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||
Commercial Owner-Occupied R/E: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 136,072 | $ | 361,247 | $ | 318,269 | $ | 238,761 | $ | 235,145 | $ | 428,846 | $ | 5,621 | $ | 1,723,961 | ||||||||||||||||||||||||||||||||||
Special Mention | 406 | 70 | 2,240 | 875 | 2,267 | 8,616 | — | 14,474 | ||||||||||||||||||||||||||||||||||||||||||
Substandard | 2,562 | 3,634 | 801 | 343 | 5,866 | 3,594 | — | 16,800 | ||||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 139,040 | $ | 364,951 | $ | 321,310 | $ | 239,979 | $ | 243,278 | $ | 441,056 | $ | 5,621 | $ | 1,755,235 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||
Commercial AD&C: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 334,918 | $ | 288,732 | $ | 178,889 | $ | 28,954 | $ | — | $ | — | $ | 155,889 | $ | 987,382 | ||||||||||||||||||||||||||||||||||
Special Mention | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Substandard | 1,016 | 569 | — | — | — | — | — | 1,585 | ||||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 335,934 | $ | 289,301 | $ | 178,889 | $ | 28,954 | $ | — | $ | — | $ | 155,889 | $ | 988,967 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||
Commercial Business: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 247,081 | $ | 344,034 | $ | 202,020 | $ | 92,198 | $ | 62,413 | $ | 118,061 | $ | 410,856 | $ | 1,476,663 | ||||||||||||||||||||||||||||||||||
Special Mention | 532 | 45 | 180 | 1,037 | 1,040 | 294 | 3,635 | 6,763 | ||||||||||||||||||||||||||||||||||||||||||
Substandard | 6,725 | 2,073 | 2,281 | 917 | 1,925 | 1,571 | 5,962 | 21,454 | ||||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 254,338 | $ | 346,152 | $ | 204,481 | $ | 94,152 | $ | 65,378 | $ | 119,926 | $ | 420,453 | $ | 1,504,880 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | 9 | $ | 324 | $ | — | $ | — | $ | 116 | $ | — | $ | 449 | ||||||||||||||||||||||||||||||||||
Residential Mortgage: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Beacon score: | ||||||||||||||||||||||||||||||||||||||||||||||||||
660-850 | $ | 31,853 | $ | 476,631 | $ | 394,414 | $ | 166,387 | $ | 41,473 | $ | 266,927 | $ | — | $ | 1,377,685 | ||||||||||||||||||||||||||||||||||
600-659 | 781 | 7,022 | 18,284 | 2,009 | 1,882 | 24,040 | — | 54,018 | ||||||||||||||||||||||||||||||||||||||||||
540-599 | — | 1,545 | 2,698 | 2,371 | 1,891 | 9,377 | — | 17,882 | ||||||||||||||||||||||||||||||||||||||||||
less than 540 | 229 | 2,042 | 3,351 | 2,424 | 2,533 | 14,357 | — | 24,936 | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 32,863 | $ | 487,240 | $ | 418,747 | $ | 173,191 | $ | 47,779 | $ | 314,701 | $ | — | $ | 1,474,521 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | — | $ | 43 | $ | — | $ | 10 | $ | 107 | $ | — | $ | 160 | ||||||||||||||||||||||||||||||||||
Residential Construction: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Beacon score: | ||||||||||||||||||||||||||||||||||||||||||||||||||
660-850 | $ | 21,975 | $ | 68,273 | $ | 21,897 | $ | 2,478 | $ | 150 | $ | — | $ | — | $ | 114,773 | ||||||||||||||||||||||||||||||||||
600-659 | 1,641 | 500 | 1,319 | 1,500 | — | 1,243 | — | 6,203 | ||||||||||||||||||||||||||||||||||||||||||
540-599 | 443 | — | — | — | — | — | — | 443 | ||||||||||||||||||||||||||||||||||||||||||
less than 540 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 24,059 | $ | 68,773 | $ | 23,216 | $ | 3,978 | $ | 150 | $ | 1,243 | $ | — | $ | 121,419 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Beacon score: | ||||||||||||||||||||||||||||||||||||||||||||||||||
660-850 | $ | 11,452 | $ | 4,960 | $ | 1,823 | $ | 519 | $ | 1,662 | $ | 24,543 | $ | 333,382 | $ | 378,341 | ||||||||||||||||||||||||||||||||||
600-659 | 1,209 | 192 | 237 | 425 | 209 | 3,954 | 12,668 | 18,894 | ||||||||||||||||||||||||||||||||||||||||||
540-599 | 24 | 374 | 87 | 47 | 500 | 2,868 | 5,920 | 9,820 | ||||||||||||||||||||||||||||||||||||||||||
less than 540 | 384 | 215 | 132 | 50 | 288 | 2,803 | 6,615 | 10,487 | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 13,069 | $ | 5,741 | $ | 2,279 | $ | 1,041 | $ | 2,659 | $ | 34,168 | $ | 358,585 | $ | 417,542 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | 20 | $ | 28 | $ | — | $ | 15 | $ | 1,735 | $ | 207 | $ | 2,005 | ||||||||||||||||||||||||||||||||||
Total loans | $ | 1,245,085 | $ | 2,958,596 | $ | 2,375,873 | $ | 1,175,656 | $ | 870,390 | $ | 1,776,440 | $ | 964,949 | $ | 11,366,989 |
2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Term Loans by Origination Year | Revolving | |||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Loans | Total | ||||||||||||||||||||||||||||||||||||||||||
Commercial Investor R/E: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 1,510,446 | $ | 1,197,504 | $ | 694,756 | $ | 567,247 | $ | 335,103 | $ | 742,405 | $ | 15,242 | $ | 5,062,703 | ||||||||||||||||||||||||||||||||||
Special Mention | 32,661 | 17,146 | 468 | 94 | 473 | 4,814 | — | $ | 55,656 | |||||||||||||||||||||||||||||||||||||||||
Substandard | 557 | 1,896 | — | — | 8,239 | 1,043 | — | $ | 11,735 | |||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | $ | — | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,543,664 | $ | 1,216,546 | $ | 695,224 | $ | 567,341 | $ | 343,815 | $ | 748,262 | $ | 15,242 | $ | 5,130,094 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||
Commercial Owner-Occupied R/E: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 391,340 | $ | 328,657 | $ | 240,738 | $ | 260,114 | $ | 140,841 | $ | 381,386 | $ | 1,167 | $ | 1,744,243 | ||||||||||||||||||||||||||||||||||
Special Mention | 4,567 | — | 1,301 | 1,740 | 2,066 | 7,323 | — | $ | 16,997 | |||||||||||||||||||||||||||||||||||||||||
Substandard | 3,219 | 160 | 133 | 6,110 | 2,010 | 2,165 | — | $ | 13,797 | |||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | $ | — | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 399,126 | $ | 328,817 | $ | 242,172 | $ | 267,964 | $ | 144,917 | $ | 390,874 | $ | 1,167 | $ | 1,775,037 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||
Commercial AD&C: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 366,096 | $ | 439,468 | $ | 113,713 | $ | 34,340 | $ | 14,816 | $ | — | $ | 119,727 | $ | 1,088,160 | ||||||||||||||||||||||||||||||||||
Special Mention | 1,073 | — | — | — | — | — | 795 | $ | 1,868 | |||||||||||||||||||||||||||||||||||||||||
Substandard | — | — | — | — | — | — | — | $ | — | |||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | $ | — | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 367,169 | $ | 439,468 | $ | 113,713 | $ | 34,340 | $ | 14,816 | $ | — | $ | 120,522 | $ | 1,090,028 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||
Commercial Business: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 330,598 | $ | 223,245 | $ | 95,787 | $ | 105,922 | $ | 77,891 | $ | 78,009 | $ | 508,839 | $ | 1,420,291 | ||||||||||||||||||||||||||||||||||
Special Mention | 127 | 458 | 1,107 | 7,787 | 498 | 322 | 13,225 | $ | 23,524 | |||||||||||||||||||||||||||||||||||||||||
Substandard | 2,902 | 1,611 | 1,094 | 2,030 | 449 | 2,121 | 1,863 | $ | 12,070 | |||||||||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | $ | — | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 333,627 | $ | 225,314 | $ | 97,988 | $ | 115,739 | $ | 78,838 | $ | 80,452 | $ | 523,927 | $ | 1,455,885 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | 174 | $ | — | $ | — | $ | — | $ | 138 | $ | 404 | $ | — | $ | 716 | ||||||||||||||||||||||||||||||||||
Residential Mortgage: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Beacon score: | ||||||||||||||||||||||||||||||||||||||||||||||||||
660-850 | $ | 330,109 | $ | 344,062 | $ | 171,330 | $ | 41,883 | $ | 51,651 | $ | 262,570 | $ | — | $ | 1,201,605 | ||||||||||||||||||||||||||||||||||
600-659 | 4,571 | 6,196 | 1,173 | 3,925 | 6,041 | 24,006 | — | $ | 45,912 | |||||||||||||||||||||||||||||||||||||||||
540-599 | 369 | 4,013 | 1,439 | 1,256 | 1,931 | 6,945 | — | $ | 15,953 | |||||||||||||||||||||||||||||||||||||||||
less than 540 | 1,860 | 3,036 | 2,892 | 3,822 | 2,347 | 10,506 | — | $ | 24,463 | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 336,909 | $ | 357,307 | $ | 176,834 | $ | 50,886 | $ | 61,970 | $ | 304,027 | $ | — | $ | 1,287,933 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | 24 | $ | 131 | $ | — | $ | 155 | ||||||||||||||||||||||||||||||||||
Residential Construction: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Beacon score: | ||||||||||||||||||||||||||||||||||||||||||||||||||
660-850 | $ | 131,259 | $ | 75,844 | $ | 12,133 | $ | 150 | $ | 1,432 | $ | 1,245 | $ | — | $ | 222,063 | ||||||||||||||||||||||||||||||||||
600-659 | 908 | 373 | — | — | — | — | — | $ | 1,281 | |||||||||||||||||||||||||||||||||||||||||
540-599 | 609 | — | — | — | — | — | — | $ | 609 | |||||||||||||||||||||||||||||||||||||||||
less than 540 | — | 819 | — | — | — | — | — | $ | 819 | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 132,776 | $ | 77,036 | $ | 12,133 | $ | 150 | $ | 1,432 | $ | 1,245 | $ | — | $ | 224,772 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Beacon score: | ||||||||||||||||||||||||||||||||||||||||||||||||||
660-850 | $ | 6,689 | $ | 2,346 | $ | 1,201 | $ | 2,147 | $ | 2,047 | $ | 23,170 | $ | 359,468 | $ | 397,068 | ||||||||||||||||||||||||||||||||||
600-659 | 658 | 467 | 59 | 198 | 664 | 5,459 | 11,269 | $ | 18,774 | |||||||||||||||||||||||||||||||||||||||||
540-599 | 123 | 56 | — | 465 | 316 | 2,802 | 3,824 | $ | 7,586 | |||||||||||||||||||||||||||||||||||||||||
less than 540 | 156 | 57 | 40 | 133 | 209 | 2,918 | 6,016 | $ | 9,529 | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 7,626 | $ | 2,926 | $ | 1,300 | $ | 2,943 | $ | 3,236 | $ | 34,349 | $ | 380,577 | $ | 432,957 | ||||||||||||||||||||||||||||||||||
Current period gross charge-offs | $ | — | $ | 5 | $ | 15 | $ | — | $ | 13 | $ | 20 | $ | 181 | $ | 234 | ||||||||||||||||||||||||||||||||||
Total loans | $ | 3,120,897 | $ | 2,647,414 | $ | 1,339,364 | $ | 1,039,363 | $ | 649,024 | $ | 1,559,209 | $ | 1,041,435 | $ | 11,396,706 |
For the Year Ended December 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||
Interest rate reduction | Term extension | Rate reduction & Term extension | Total | Interest rate reduction | Term extension | |||||||||||||||||||||||||||||||||||||||
(in thousands) | Amount | Amount | Amount | Amount | % of total loan segment | Weighted Average | Weighted Average | |||||||||||||||||||||||||||||||||||||
Commercial Investor R/E | $ | 28,970 | $ | 9,778 | $ | 13,560 | $ | 52,308 | 1.0 | % | 1.5 | % | 15 Months | |||||||||||||||||||||||||||||||
Commercial Owner-Occupied R/E | — | 2,808 | — | 2,808 | 0.2 | % | — | % | 14 Months | |||||||||||||||||||||||||||||||||||
Commercial AD&C | — | 1,016 | — | 1,016 | 0.1 | % | — | % | 9 Months | |||||||||||||||||||||||||||||||||||
Commercial Business | 233 | 5,496 | — | 5,729 | 0.4 | % | 0.3 | % | 14 Months | |||||||||||||||||||||||||||||||||||
All Other loans | — | — | — | — | — | % | — | % | — | |||||||||||||||||||||||||||||||||||
Total | $ | 29,203 | $ | 19,098 | $ | 13,560 | $ | 61,861 | 0.5 | % |
For the Year Ended December 31, 2023 | ||||||||||||||||||||||||||
(in thousands) | Current | 30-89 days past due | 90+ days past due | Total | ||||||||||||||||||||||
Commercial Investor R/E | $ | 51,560 | $ | — | $ | 748 | $ | 52,308 | ||||||||||||||||||
Commercial Owner-Occupied R/E | 2,808 | — | — | 2,808 | ||||||||||||||||||||||
Commercial AD&C | 327 | — | 689 | 1,016 | ||||||||||||||||||||||
Commercial Business | 5,408 | 88 | 233 | 5,729 | ||||||||||||||||||||||
All Other loans | — | — | — | — | ||||||||||||||||||||||
Total | $ | 60,103 | $ | 88 | $ | 1,670 | $ | 61,861 |
For the Year Ended December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
Commercial Real Estate | ||||||||||||||||||||||||||||||||||||||
(In thousands) | Commercial Investor R/E | Commercial Owner- Occupied R/E | Commercial AD&C | Commercial Business | All Other Loans | Total | ||||||||||||||||||||||||||||||||
Troubled debt restructurings: | ||||||||||||||||||||||||||||||||||||||
Restructured accruing | $ | — | $ | — | $ | — | $ | 439 | $ | — | $ | 439 | ||||||||||||||||||||||||||
Restructured non-accruing | — | — | — | 1,269 | — | 1,269 | ||||||||||||||||||||||||||||||||
Balance | $ | — | $ | — | $ | — | $ | 1,708 | $ | — | $ | 1,708 | ||||||||||||||||||||||||||
Specific allowance | $ | — | $ | — | $ | — | $ | 1,233 | $ | — | $ | 1,233 | ||||||||||||||||||||||||||
Restructured and subsequently defaulted | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — |
(In thousands) | 2023 | 2022 | ||||||||||||
Land | $ | 9,771 | $ | 9,771 | ||||||||||
Buildings and leasehold improvements | 78,210 | 74,607 | ||||||||||||
Equipment | 58,467 | 58,506 | ||||||||||||
Total premises and equipment | 146,448 | 142,884 | ||||||||||||
Less: accumulated depreciation and amortization | (86,958) | (82,841) | ||||||||||||
Net premises and equipment | $ | 59,490 | $ | 60,043 |
Year Ended | ||||||||||||||
2023 | 2022 | |||||||||||||
Components of lease expense: | ||||||||||||||
Operating lease cost (resulting from lease payments) | $ | 10,674 | $ | 10,924 | ||||||||||
Supplemental cash flow information related to leases: | ||||||||||||||
Operating cash flows from operating leases | $ | 11,470 | $ | 11,579 | ||||||||||
ROU assets obtained in the exchange for lease liabilities due to: | ||||||||||||||
New leases | $ | 703 | $ | 92 | ||||||||||
Acquisitions | $ | — | $ | — | ||||||||||
As of | ||||||||||||||
December 31, 2023 | December 31, 2022 | |||||||||||||
Supplemental balance sheet information related to leases: | ||||||||||||||
$ | 40,362 | $ | 48,910 | |||||||||||
$ | 48,058 | $ | 57,402 | |||||||||||
Other information related to leases: | ||||||||||||||
Weighted average remaining lease term of operating leases | 5.6 years | 8.6 years | ||||||||||||
Weighted average discount rate of operating leases | 3.61 | % | 3.02 | % |
(In thousands) | Amount | |||||||
Maturity: | ||||||||
One year | $ | 10,956 | ||||||
Two years | 10,071 | |||||||
Three years | 9,336 | |||||||
Four years | 7,890 | |||||||
Five years | 6,558 | |||||||
Thereafter | 8,470 | |||||||
Total undiscounted lease payments | 53,281 | |||||||
Less: Present value discount | (5,223) | |||||||
Lease Liability | $ | 48,058 |
(In thousands) | Community Banking | Insurance | Investment Management | Total | ||||||||||||||||||||||
Balance December 31, 2021 | $ | 331,689 | $ | 6,787 | $ | 31,747 | $ | 370,223 | ||||||||||||||||||
Disposal of subsidiary's assets(1) | — | (6,787) | — | (6,787) | ||||||||||||||||||||||
Balance December 31, 2022 | 331,689 | — | 31,747 | 363,436 | ||||||||||||||||||||||
No Activity | — | — | — | — | ||||||||||||||||||||||
Balance December 31, 2023 | $ | 331,689 | $ | — | $ | 31,747 | $ | 363,436 |
2023 | Weighted | 2022 | Weighted | |||||||||||||||||||||||||||||||||||||||||||||||
Gross | Net | Average | Gross | Net | Average | |||||||||||||||||||||||||||||||||||||||||||||
Carrying | Accumulated | Carrying | Remaining | Carrying | Accumulated | Carrying | Remaining | |||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amount | Amortization | Amount | Life | Amount | Amortization | Amount | Life | ||||||||||||||||||||||||||||||||||||||||||
Amortizing intangible assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Core deposit intangibles | $ | 29,038 | $ | (20,181) | $ | 8,857 | 5.5 years | $ | 29,038 | $ | (16,694) | $ | 12,344 | 6.5 years | ||||||||||||||||||||||||||||||||||||
Software intangibles | 10,422 | (183) | 10,239 | 4.8 years | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Other identifiable intangibles | 13,906 | (7,949) | 5,957 | 7.7 years | 13,906 | (6,395) | 7,511 | 8.8 years | ||||||||||||||||||||||||||||||||||||||||||
Total amortizing intangible assets | $ | 53,366 | $ | (28,313) | $ | 25,053 | $ | 42,944 | $ | (23,089) | $ | 19,855 | ||||||||||||||||||||||||||||||||||||||
Non-amortizing intangible assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible projects in process(1) | 3,248 | — | 3,248 | $ | 7,027 | $ | — | $ | 7,027 | |||||||||||||||||||||||||||||||||||||||||
Total intangible assets | $ | 56,614 | $ | (28,313) | $ | 28,301 | $ | 49,971 | $ | (23,089) | $ | 26,882 | ||||||||||||||||||||||||||||||||||||||
Goodwill | $ | 363,436 | $ | 363,436 | $ | 363,436 | $ | 363,436 |
(In thousands) | Amount | |||||||
2024 | $ | 6,484 | ||||||
2025 | 5,724 | |||||||
2026 | 4,873 | |||||||
2027 | 3,866 | |||||||
2028 | 2,956 | |||||||
Thereafter | 1,150 | |||||||
Total amortizing intangible assets | $ | 25,053 |
(In thousands) | 2023 | 2022 | ||||||||||||
Noninterest-bearing deposits | $ | 2,914,161 | $ | 3,673,300 | ||||||||||
Interest-bearing deposits: | ||||||||||||||
Demand | 1,463,679 | 1,435,454 | ||||||||||||
Money market savings | 2,628,918 | 3,213,045 | ||||||||||||
Regular savings | 1,275,225 | 513,360 | ||||||||||||
Time deposits of less than $250,000 | 2,068,259 | 1,644,645 | ||||||||||||
Time deposits of $250,000 or more | 646,296 | 473,617 | ||||||||||||
Total interest-bearing deposits | 8,082,377 | 7,280,121 | ||||||||||||
Total deposits | $ | 10,996,538 | $ | 10,953,421 |
(In thousands) | Amount | |||||||
2024 | $ | 1,909,245 | ||||||
2025 | 645,952 | |||||||
2026 | 106,261 | |||||||
2027 | 27,126 | |||||||
2028 | 25,971 | |||||||
Thereafter | — | |||||||
Total time deposits | $ | 2,714,555 |
Months to Maturity | ||||||||||||||||||||||||||||||||
(In thousands) | 3 or Less | Over 3 to 6 | Over 6 to 12 | Over 12 | Total | |||||||||||||||||||||||||||
Time deposits - less than $250,000 | $ | 538,756 | $ | 352,123 | $ | 510,001 | $ | 667,379 | $ | 2,068,259 | ||||||||||||||||||||||
Time deposits - $250,000 or more | $ | 192,353 | $ | 220,943 | $ | 95,069 | $ | 137,931 | $ | 646,296 |
(In thousands) | 2023 | 2022 | ||||||||||||
Fixed to floating rate sub debt, 3.875% | $ | 200,000 | $ | 200,000 | ||||||||||
Fixed to floating rate sub debt, 4.25% | 175,000 | 175,000 | ||||||||||||
Total subordinated debt | 375,000 | 375,000 | ||||||||||||
Less: Debt issuance costs | (4,197) | (4,795) | ||||||||||||
Long-term borrowings | $ | 370,803 | $ | 370,205 |
2023 | 2022 | |||||||||||||||||||||||||
(Dollars in thousands) | Amount | Rate | Amount | Rate | ||||||||||||||||||||||
End of period: | ||||||||||||||||||||||||||
Retail repurchase agreements | $ | 75,032 | 2.00 | % | $ | 61,967 | 0.11 | % | ||||||||||||||||||
Federal funds purchased | — | — | 260,000 | 4.18 | ||||||||||||||||||||||
Federal Reserve Bank borrowings | 300,000 | 4.92 | — | — | ||||||||||||||||||||||
Average for the year: | ||||||||||||||||||||||||||
Retail repurchase agreements | $ | 63,259 | 1.45 | % | $ | 108,273 | 0.11 | % | ||||||||||||||||||
Federal funds purchased | 69,672 | 5.15 | 107,785 | 2.60 | ||||||||||||||||||||||
Federal Reserve Bank borrowings | 201,370 | 4.94 | — | — | ||||||||||||||||||||||
Maximum month-end balance: | ||||||||||||||||||||||||||
Retail repurchase agreements | $ | 78,239 | $ | 139,416 | ||||||||||||||||||||||
Federal funds purchased | 330,000 | 260,000 | ||||||||||||||||||||||||
Federal Reserve Bank borrowings | 300,000 | — |
2023 | 2022 | |||||||||||||||||||||||||
(Dollars in thousands) | Amounts | Weighted Average Rate | Amounts | Weighted Average Rate | ||||||||||||||||||||||
Maturity: | ||||||||||||||||||||||||||
One year | $ | 250,000 | 4.60 | % | $ | 350,000 | 4.28 | % | ||||||||||||||||||
Two years | 150,000 | 4.16 | 50,000 | 4.66 | ||||||||||||||||||||||
Three years | 100,000 | 4.03 | 50,000 | 4.28 | ||||||||||||||||||||||
Four years | 50,000 | 4.08 | 50,000 | 4.16 | ||||||||||||||||||||||
Five years | — | — | 50,000 | 4.08 | ||||||||||||||||||||||
After five years | — | — | — | — | ||||||||||||||||||||||
Total advances from FHLB | $ | 550,000 | 4.33 | $ | 550,000 | 4.29 |
(In dollars, except share data): | Number of Common Shares | Weighted Average Grant-Date Fair Value | ||||||||||||
Restricted stock at January 1, 2023 | 389,475 | $ | 37.44 | |||||||||||
Granted | 282,503 | $ | 26.96 | |||||||||||
Vested | (203,976) | $ | 33.35 | |||||||||||
Forfeited/ cancelled | (9,073) | $ | 32.29 | |||||||||||
Restricted stock at December 31, 2023 | 458,929 | $ | 32.90 |
Number of Common Shares | Weighted Average Exercise Share Price | Weighted Average Contractual Remaining Life (Years) | Aggregate Intrinsic Value (in thousands) | |||||||||||||||||||||||
Balance at January 1, 2023 | 144,047 | $ | 16.61 | $ | 2,633 | |||||||||||||||||||||
Granted | — | $ | — | |||||||||||||||||||||||
Exercised | (59,150) | $ | 12.13 | $ | 699 | |||||||||||||||||||||
Forfeited | — | $ | — | |||||||||||||||||||||||
Expired | (4,702) | $ | 31.14 | |||||||||||||||||||||||
Balance at December 31, 2023 | 80,195 | $ | 19.07 | 1.2 years | $ | 621 | ||||||||||||||||||||
Exercisable at December 31, 2023 | 80,195 | $ | 19.07 | 1.2 years | $ | 621 | ||||||||||||||||||||
(In thousands) | 2023 | 2022 | ||||||||||||
Reconciliation of Projected Benefit Obligation: | ||||||||||||||
Projected obligation at January 1 | $ | 35,539 | $ | 48,079 | ||||||||||
Interest cost | 1,021 | 1,301 | ||||||||||||
Actuarial (gain)/ loss | (1,726) | 376 | ||||||||||||
Benefit payments | (1,102) | (2,106) | ||||||||||||
Increase/ (decrease) related to change in assumptions | — | (12,111) | ||||||||||||
Annuity Purchase | (33,732) | — | ||||||||||||
Projected obligation at December 31 | — | 35,539 | ||||||||||||
Reconciliation of Fair Value of Plan Assets: | ||||||||||||||
Fair value of plan assets at January 1 | 32,287 | 45,207 | ||||||||||||
Actual return on plan assets | 1,197 | (10,814) | ||||||||||||
Employer contributions | 1,350 | — | ||||||||||||
Benefit payments | (1,102) | (2,106) | ||||||||||||
Annuity Purchase | (33,732) | — | ||||||||||||
Fair value of plan assets at December 31 | $ | — | $ | 32,287 | ||||||||||
Funded status at December 31 | $ | — | $ | (3,252) | ||||||||||
Accumulated benefit obligation at December 31 | $ | — | $ | 35,539 | ||||||||||
Unrecognized net actuarial loss | $ | — | $ | 10,736 | ||||||||||
Net periodic pension cost not yet recognized | $ | — | $ | 10,736 |
2023 | 2022 | 2021 | ||||||||||||||||||
Discount rate | N/A | 5.10% | 2.80% | |||||||||||||||||
Rate of compensation increase | N/A | N/A | N/A |
(In thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
Interest cost on projected benefit obligation | $ | 1,021 | $ | 1,301 | $ | 1,269 | ||||||||||||||
Expected return on plan assets | (870) | (1,410) | (1,247) | |||||||||||||||||
Recognized net actuarial loss | 526 | 783 | 909 | |||||||||||||||||
Settlement charge | 8,157 | — | 560 | |||||||||||||||||
Other | 113 | — | — | |||||||||||||||||
Net periodic benefit cost | $ | 8,947 | $ | 674 | $ | 1,491 |
2023 | 2022 | 2021 | ||||||||||||||||||
Discount rate | 5.10% | 2.80% | 2.50% | |||||||||||||||||
Expected return on plan assets | 5.25% | 3.75% | 3.25% | |||||||||||||||||
Rate of compensation increase | N/A | N/A | N/A |
(In thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
Letter of credit fees | $ | 676 | $ | 721 | $ | 910 | ||||||||||||||
Extension fees | 1,875 | 955 | 811 | |||||||||||||||||
Swap fee income | 305 | 524 | 511 | |||||||||||||||||
Prepayment penalty fees | 914 | 1,807 | 3,216 | |||||||||||||||||
Other income | 4,713 | 4,687 | 9,869 | |||||||||||||||||
Total other non-interest income | $ | 8,483 | $ | 8,694 | $ | 15,317 |
(In thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
Postage and delivery | $ | 2,009 | $ | 2,040 | $ | 1,906 | ||||||||||||||
Communications | 2,348 | 2,332 | 2,508 | |||||||||||||||||
Loss on FHLB redemption | — | — | 9,117 | |||||||||||||||||
Mortgage processing expense, net | 1,070 | 1,048 | 1,504 | |||||||||||||||||
Online services | 3,653 | 2,763 | 2,209 | |||||||||||||||||
Franchise taxes | 2,285 | 1,974 | 1,644 | |||||||||||||||||
Insurance | 2,067 | 1,921 | 1,586 | |||||||||||||||||
Card transaction expense | 1,222 | 1,196 | 1,183 | |||||||||||||||||
Office supplies | 1,080 | 1,013 | 742 | |||||||||||||||||
Contingent payment expense | 36 | 1,247 | — | |||||||||||||||||
Other expenses | 15,684 | 12,982 | 11,993 | |||||||||||||||||
Total other non-interest expense | $ | 31,454 | $ | 28,516 | $ | 34,392 |
(In thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
Current income taxes: | ||||||||||||||||||||
Federal | $ | 27,178 | $ | 48,920 | $ | 48,445 | ||||||||||||||
State | 8,223 | 16,630 | 15,850 | |||||||||||||||||
Total current | 35,401 | 65,550 | 64,295 | |||||||||||||||||
Deferred income taxes: | ||||||||||||||||||||
Federal | 4,357 | (7,214) | 9,634 | |||||||||||||||||
State | 1,533 | (2,277) | 2,623 | |||||||||||||||||
Total deferred | 5,890 | (9,491) | 12,257 | |||||||||||||||||
Total income tax expense | $ | 41,291 | $ | 56,059 | $ | 76,552 |
(In thousands) | 2023 | 2022 | ||||||||||||
Deferred tax assets: | ||||||||||||||
Allowance for credit losses | $ | 30,663 | $ | 34,703 | ||||||||||
Lease liability | 12,262 | 14,692 | ||||||||||||
Employee benefits | 6,115 | 8,247 | ||||||||||||
Unrealized losses on pension plan | — | 2,735 | ||||||||||||
Deferred loan fees and costs | 2,222 | 3,003 | ||||||||||||
Equity based compensation | 2,401 | 2,327 | ||||||||||||
Unrealized losses on investments available-for-sale | 33,087 | 42,362 | ||||||||||||
Losses on other real estate owned | — | 27 | ||||||||||||
Loan and deposit premium/discount | 139 | 205 | ||||||||||||
Reserve for recourse loans and unfunded commitments | 1,225 | 2,169 | ||||||||||||
Net operating loss carryforward | 4,195 | 2,985 | ||||||||||||
Other | 157 | 240 | ||||||||||||
Gross deferred tax assets | 92,466 | 113,695 | ||||||||||||
Valuation allowance | (4,195) | (3,124) | ||||||||||||
Net deferred tax asset | 88,271 | 110,571 | ||||||||||||
Deferred tax liabilities: | ||||||||||||||
Right of use asset | (10,292) | (12,511) | ||||||||||||
Pension plan costs | — | (1,906) | ||||||||||||
Depreciation | (4,559) | (4,203) | ||||||||||||
Intangible assets | (2,128) | (2,709) | ||||||||||||
Bond accretion | (542) | (289) | ||||||||||||
Fair value acquisition adjustments | (609) | (660) | ||||||||||||
Other | (486) | (738) | ||||||||||||
Gross deferred tax liabilities | (18,616) | (23,016) | ||||||||||||
Net deferred tax asset | $ | 69,655 | $ | 87,555 |
(Dollars in thousands) | 2023 | 2022 | 2021 | |||||||||||||||||||||||||||||||||||
Amount | Percentage of Pre-Tax Income | Amount | Percentage of Pre-Tax Income | Amount | Percentage of Pre-Tax Income | |||||||||||||||||||||||||||||||||
Income tax expense at federal statutory rate | $ | 34,469 | 21.0 | % | $ | 46,696 | 21.0 | % | $ | 65,448 | 21.0 | % | ||||||||||||||||||||||||||
Increase/ (decrease) resulting from: | ||||||||||||||||||||||||||||||||||||||
Tax exempt income, net | (919) | (0.6) | (1,909) | (0.9) | (2,271) | (0.7) | ||||||||||||||||||||||||||||||||
Bank-owned life insurance | (802) | (0.5) | (662) | (0.3) | (602) | (0.2) | ||||||||||||||||||||||||||||||||
State income taxes, net of federal income tax benefits | 7,707 | 4.7 | 11,339 | 5.1 | 14,593 | 4.7 | ||||||||||||||||||||||||||||||||
Other, net | 836 | 0.6 | 595 | 0.3 | (616) | (0.2) | ||||||||||||||||||||||||||||||||
Total income tax expense and rate | $ | 41,291 | 25.2 | % | $ | 56,059 | 25.2 | % | $ | 76,552 | 24.6 | % |
(Dollars and amounts in thousands, except per share data) | 2023 | 2022 | 2021 | |||||||||||||||||
Net income | $ | 122,844 | $ | 166,299 | $ | 235,107 | ||||||||||||||
Less: Distributed and undistributed earnings allocated to participating securities | (223) | (681) | (1,508) | |||||||||||||||||
Net income attributable to common shareholders | $ | 122,621 | $ | 165,618 | $ | 233,599 | ||||||||||||||
Total weighted average outstanding shares | 44,907 | 45,049 | 46,995 | |||||||||||||||||
Less: Weighted average participating securities | (81) | (186) | (304) | |||||||||||||||||
Basic weighted average common shares | 44,825 | 44,863 | 46,691 | |||||||||||||||||
Dilutive weighted average common stock equivalents | 122 | 176 | 208 | |||||||||||||||||
Diluted weighted average common shares | 44,947 | 45,039 | 46,899 | |||||||||||||||||
Basic net income per common share | $ | 2.74 | $ | 3.69 | $ | 5.00 | ||||||||||||||
Diluted net income per common share | $ | 2.73 | $ | 3.68 | $ | 4.98 | ||||||||||||||
Anti-dilutive shares | 22 | 9 | — |
(In thousands) | Unrealized Gains/ (Losses) on Investments Available-for-Sale | Defined Benefit Pension Plan | Unrealized Losses on Debt Securities Transferred from Available-for-Sale to Held-to-Maturity | Total | ||||||||||||||||||||||
Balance at January 1, 2021 | $ | 28,175 | $ | (9,470) | $ | — | $ | 18,705 | ||||||||||||||||||
Period change, net of tax | (28,511) | 1,267 | — | (27,244) | ||||||||||||||||||||||
Balance at December 31, 2021 | (336) | (8,203) | — | (8,539) | ||||||||||||||||||||||
Period change, net of tax | (113,177) | 201 | (10,436) | (123,412) | ||||||||||||||||||||||
Balance at December 31, 2022 | (113,513) | (8,002) | (10,436) | (131,951) | ||||||||||||||||||||||
Period change, net of tax | 25,344 | 8,002 | 1,274 | 34,620 | ||||||||||||||||||||||
Balance at December 31, 2023 | $ | (88,169) | $ | — | $ | (9,162) | $ | (97,331) |
Year Ended December 31, | ||||||||||||||||||||
(In thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
Unrealized gains/ (losses) on investments available-for-sale: | ||||||||||||||||||||
Affected line item in the Consolidated Statements of Income: | ||||||||||||||||||||
Investment securities gains/ (losses) | $ | — | $ | (345) | $ | 212 | ||||||||||||||
Income before taxes | — | (345) | 212 | |||||||||||||||||
Tax (expense)/ benefit | — | 88 | (54) | |||||||||||||||||
Net income/ (loss) | $ | — | $ | (257) | $ | 158 | ||||||||||||||
Amortization of unrealized losses on debt securities transferred from available-for-sale to held-to-maturity: | ||||||||||||||||||||
Affected line item in the Consolidated Statements of Income: | ||||||||||||||||||||
Interest and dividends on investment securities (1) | $ | (1,726) | $ | (2,245) | $ | — | ||||||||||||||
Income before taxes | (1,726) | (2,245) | — | |||||||||||||||||
Tax benefit | 452 | 598 | — | |||||||||||||||||
Net loss | $ | (1,274) | $ | (1,647) | $ | — | ||||||||||||||
Amortization of defined benefit pension plan items: | ||||||||||||||||||||
Affected line item in the Consolidated Statements of Income: | ||||||||||||||||||||
Recognized actuarial loss (2) | $ | (526) | $ | (783) | $ | (909) | ||||||||||||||
Settlement charge (2) | (8,157) | — | (560) | |||||||||||||||||
Income before taxes | (8,683) | (783) | (1,469) | |||||||||||||||||
Tax benefit | 2,212 | 199 | 376 | |||||||||||||||||
Net loss | $ | (6,471) | $ | (584) | $ | (1,093) |
2023 | ||||||||||||||||||||||||||||||||
(Dollars in thousands) | Notional Amount | Estimated Fair Value | Years to Maturity | Receive Rate | Pay Rate | |||||||||||||||||||||||||||
Interest rate swap agreements: | ||||||||||||||||||||||||||||||||
Pay fixed/receive variable swaps | $ | 247,875 | $ | 15,867 | 5.5 years | 7.29 | % | 4.01 | % | |||||||||||||||||||||||
Pay variable/receive fixed swaps | 247,875 | (15,867) | 5.5 years | 4.01 | % | 7.29 | % | |||||||||||||||||||||||||
Total swaps | $ | 495,750 | $ | — | 5.5 years | 5.65 | % | 5.65 | % |
2022 | ||||||||||||||||||||||||||||||||
(Dollars in thousands) | Notional Amount | Estimated Fair Value | Years to Maturity | Receive Rate | Pay Rate | |||||||||||||||||||||||||||
Interest rate swap agreements: | ||||||||||||||||||||||||||||||||
Pay fixed/receive variable swaps | $ | 169,544 | $ | 18,596 | 6.8 years | 6.00 | % | 3.83 | % | |||||||||||||||||||||||
Pay variable/receive fixed swaps | 169,544 | (18,596) | 6.8 years | 3.83 | % | 6.00 | % | |||||||||||||||||||||||||
Total swaps | $ | 339,088 | $ | — | 6.8 years | 4.92 | % | 4.92 | % |
December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||||||||
(In thousands) | Notional | Asset | Liability | Notional | Asset | Liability | ||||||||||||||||||||||||||||||||
Mortgage Banking Derivatives: | ||||||||||||||||||||||||||||||||||||||
Interest Rate Lock Commitments | 16,608 | 358 | — | 21,118 | 319 | — | ||||||||||||||||||||||||||||||||
Forward TBA Contracts | 11,750 | — | 102 | 11,500 | 91 | — | ||||||||||||||||||||||||||||||||
Total Mortgage Banking Derivatives | $ | 28,358 | $ | 358 | $ | 102 | $ | 32,618 | $ | 410 | $ | — |
(In thousands) | Location of Gain/(Loss) | 2023 | 2022 | 2021 | ||||||||||||||||||||||
Interest rate lock commitments | Mortgage banking activities | $ | 49 | $ | (823) | $ | (8,158) | |||||||||||||||||||
Forward TBA contracts | Mortgage banking activities | (361) | 108 | 971 | ||||||||||||||||||||||
$ | (312) | $ | (715) | $ | (7,187) |
(In thousands) | 2023 | 2022 | ||||||||||||
Commercial real estate development and construction | $ | 572,540 | $ | 887,154 | ||||||||||
Residential real estate-development and construction | 713,903 | 798,607 | ||||||||||||
Real estate-residential mortgage | 16,608 | 21,118 | ||||||||||||
Lines of credit, principally home equity and business lines | 2,405,150 | 2,397,533 | ||||||||||||
Standby letters of credit | 71,817 | 77,424 | ||||||||||||
Total commitments to extend credit and available credit lines | $ | 3,780,018 | $ | 4,181,836 |
2023 | ||||||||||||||||||||||||||
(In thousands) | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | ||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||
Residential mortgage loans held for sale (1) | $ | — | $ | 10,836 | $ | — | $ | 10,836 | ||||||||||||||||||
Available-for-sale debt securities: | ||||||||||||||||||||||||||
U.S. government agencies | — | 96,927 | — | 96,927 | ||||||||||||||||||||||
State and municipal | — | 268,214 | — | 268,214 | ||||||||||||||||||||||
Mortgage-backed and asset-backed | — | 737,540 | — | 737,540 | ||||||||||||||||||||||
Total available-for-sale debt securities | — | 1,102,681 | — | 1,102,681 | ||||||||||||||||||||||
Interest rate swap agreements | — | 15,867 | — | 15,867 | ||||||||||||||||||||||
Total assets | $ | — | $ | 1,129,384 | $ | — | $ | 1,129,384 | ||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||
Interest rate swap agreements | $ | — | $ | (15,867) | $ | — | $ | (15,867) | ||||||||||||||||||
Total liabilities | $ | — | $ | (15,867) | $ | — | $ | (15,867) |
2022 | ||||||||||||||||||||||||||
(In thousands) | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | ||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||
Residential mortgage loans held for sale (1) | $ | — | $ | 11,706 | $ | — | $ | 11,706 | ||||||||||||||||||
Investments available-for-sale: | ||||||||||||||||||||||||||
U.S. government agencies | — | 93,622 | — | 93,622 | ||||||||||||||||||||||
State and municipal | — | 265,997 | — | 265,997 | ||||||||||||||||||||||
Mortgage-backed and asset-backed | — | 854,919 | — | 854,919 | ||||||||||||||||||||||
Total available-for-sale securities | — | 1,214,538 | — | 1,214,538 | ||||||||||||||||||||||
Interest rate swap agreements | — | 18,596 | — | 18,596 | ||||||||||||||||||||||
Total assets | $ | — | $ | 1,244,840 | $ | — | $ | 1,244,840 | ||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||
Interest rate swap agreements | $ | — | $ | (18,596) | $ | — | $ | (18,596) | ||||||||||||||||||
Total liabilities | $ | — | $ | (18,596) | $ | — | $ | (18,596) |
2023 | ||||||||||||||||||||||||||||||||
(In thousands) | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | Total Losses | |||||||||||||||||||||||||||
Loans (1) | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||
Other real estate owned | — | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||
Total | $ | — | $ | — | $ | — | $ | — | $ | — |
2022 | ||||||||||||||||||||||||||||||||
(In thousands) | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | Total Losses | |||||||||||||||||||||||||||
Loans (1) | $ | — | $ | — | $ | 190 | $ | 190 | $ | (384) | ||||||||||||||||||||||
Other real estate owned | — | — | 645 | 645 | (105) | |||||||||||||||||||||||||||
Total | $ | — | $ | — | $ | 835 | $ | 835 | $ | (489) |
Fair Value Measurements | ||||||||||||||||||||||||||||||||
2023 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||||||||||||
(In thousands) | Carrying Amount | Estimated Fair Value | ||||||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 545,898 | $ | 545,898 | $ | 545,898 | $ | — | $ | — | ||||||||||||||||||||||
Residential mortgage loans held for sale | 10,836 | 10,836 | — | 10,836 | — | |||||||||||||||||||||||||||
Available-for-sale debt securities | 1,102,681 | 1,102,681 | — | 1,102,681 | — | |||||||||||||||||||||||||||
Held-to-maturity debt securities | 236,165 | 200,411 | — | 200,411 | — | |||||||||||||||||||||||||||
Other investments | 75,607 | 75,607 | — | 75,607 | — | |||||||||||||||||||||||||||
Loans, net of allowance | 11,246,124 | 10,476,059 | — | — | 10,476,059 | |||||||||||||||||||||||||||
Interest rate swap agreements | 15,867 | 15,867 | — | 15,867 | — | |||||||||||||||||||||||||||
Accrued interest receivable | 46,583 | 46,583 | 46,583 | — | — | |||||||||||||||||||||||||||
Bank owned life insurance | 158,921 | 158,921 | — | 158,921 | — | |||||||||||||||||||||||||||
Financial liabilities: | ||||||||||||||||||||||||||||||||
Time deposits | $ | 2,714,555 | $ | 2,704,013 | $ | — | $ | 2,704,013 | $ | — | ||||||||||||||||||||||
Other deposits | 8,281,983 | 8,281,983 | 8,281,983 | — | — | |||||||||||||||||||||||||||
Securities sold under retail repurchase agreements and | ||||||||||||||||||||||||||||||||
federal funds purchased | 375,032 | 375,032 | — | 375,032 | — | |||||||||||||||||||||||||||
Advances from FHLB | 550,000 | 547,271 | — | 547,271 | — | |||||||||||||||||||||||||||
Subordinated debt | 370,803 | 348,185 | — | — | 348,185 | |||||||||||||||||||||||||||
Interest rate swap agreements | 15,867 | 15,867 | — | 15,867 | — | |||||||||||||||||||||||||||
Accrued interest payable | 30,367 | 30,367 | 30,367 | — | — |
Fair Value Measurements | ||||||||||||||||||||||||||||||||
2022 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||||||||||||
(In thousands) | Carrying Amount | Estimated Fair Value | ||||||||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 192,232 | $ | 192,232 | $ | 192,232 | $ | — | $ | — | ||||||||||||||||||||||
Residential mortgage loans held for sale | 11,706 | 11,706 | — | 11,706 | — | |||||||||||||||||||||||||||
Investments available-for-sale | 1,214,538 | 1,214,538 | — | 1,214,538 | — | |||||||||||||||||||||||||||
Held-to-maturity debt securities | 259,452 | 220,123 | — | 220,123 | — | |||||||||||||||||||||||||||
Other investments | 69,218 | 69,218 | — | 69,218 | — | |||||||||||||||||||||||||||
Loans, net of allowance | 11,260,464 | 11,020,992 | — | — | 11,020,992 | |||||||||||||||||||||||||||
Interest rate swap agreements | 18,596 | 18,596 | — | 18,596 | — | |||||||||||||||||||||||||||
Accrued interest receivable | 41,172 | 41,172 | 41,172 | — | — | |||||||||||||||||||||||||||
Bank owned life insurance | 153,016 | 153,016 | — | 153,016 | — | |||||||||||||||||||||||||||
Financial liabilities: | ||||||||||||||||||||||||||||||||
Time deposits | $ | 2,118,262 | $ | 2,082,319 | $ | — | $ | 2,082,319 | $ | — | ||||||||||||||||||||||
Other deposits | 8,835,159 | 8,835,159 | 8,835,159 | — | — | |||||||||||||||||||||||||||
Securities sold under retail repurchase agreements and | ||||||||||||||||||||||||||||||||
federal funds purchased | 321,967 | 321,967 | — | 321,967 | — | |||||||||||||||||||||||||||
Advances from FHLB | 550,000 | 549,530 | — | 549,530 | — | |||||||||||||||||||||||||||
Subordinated debt | 370,205 | 332,470 | — | — | 332,470 | |||||||||||||||||||||||||||
Interest rate swap agreements | 18,596 | 18,596 | — | 18,596 | — | |||||||||||||||||||||||||||
Accrued interest payable | 10,867 | 10,867 | 10,867 | — | — |
December 31, | ||||||||||||||
(In thousands) | 2023 | 2022 | ||||||||||||
Assets: | ||||||||||||||
Cash and cash equivalents | $ | 125,165 | $ | 83,923 | ||||||||||
Other investments | 568 | 568 | ||||||||||||
Investment in subsidiary | 1,831,553 | 1,767,933 | ||||||||||||
Goodwill | 1,292 | 1,292 | ||||||||||||
Other assets | 3,451 | 3,375 | ||||||||||||
Total assets | $ | 1,962,029 | $ | 1,857,091 | ||||||||||
Liabilities: | ||||||||||||||
Subordinated debt | $ | 370,803 | $ | 370,205 | ||||||||||
Accrued expenses and other liabilities | 3,084 | 3,118 | ||||||||||||
Total liabilities | 373,887 | 373,323 | ||||||||||||
Stockholders’ Equity: | ||||||||||||||
Common stock | 44,914 | 44,657 | ||||||||||||
Additional paid in capital | 742,243 | 734,273 | ||||||||||||
Retained earnings | 898,316 | 836,789 | ||||||||||||
Accumulated other comprehensive loss | (97,331) | (131,951) | ||||||||||||
Total stockholders’ equity | 1,588,142 | 1,483,768 | ||||||||||||
Total liabilities and stockholders’ equity | $ | 1,962,029 | $ | 1,857,091 |
Year Ended December 31, | ||||||||||||||||||||
(In thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
Income: | ||||||||||||||||||||
Cash dividends from subsidiary | $ | 113,770 | $ | 65,410 | $ | 189,172 | ||||||||||||||
Other income | 3,204 | 494 | 434 | |||||||||||||||||
Total income | 116,974 | 65,904 | 189,606 | |||||||||||||||||
Expenses: | ||||||||||||||||||||
Interest | 15,785 | 14,055 | 6,765 | |||||||||||||||||
Other expenses | 2,941 | 1,750 | 1,592 | |||||||||||||||||
Total expenses | 18,726 | 15,805 | 8,357 | |||||||||||||||||
Income before income taxes and equity in undistributed income of subsidiary | 98,248 | 50,099 | 181,249 | |||||||||||||||||
Income tax benefit | (3,226) | (3,175) | (1,563) | |||||||||||||||||
Income before equity in undistributed income of subsidiary | 101,474 | 53,274 | 182,812 | |||||||||||||||||
Equity in undistributed income of subsidiary | 21,370 | 113,025 | 52,295 | |||||||||||||||||
Net income | $ | 122,844 | $ | 166,299 | $ | 235,107 |
Year Ended December 31, | ||||||||||||||||||||
(In thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
Cash Flows from Operating Activities: | ||||||||||||||||||||
Net income | $ | 122,844 | $ | 166,299 | $ | 235,107 | ||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||||||
Equity in undistributed income-subsidiary | (21,370) | (113,025) | (52,295) | |||||||||||||||||
Share based compensation expense | 7,631 | 7,887 | 5,299 | |||||||||||||||||
Other-net | (7,300) | (9,760) | 4,133 | |||||||||||||||||
Net cash provided by operating activities | 101,805 | 51,401 | 192,244 | |||||||||||||||||
Cash Flows from Investing Activities: | ||||||||||||||||||||
Proceeds from sales of investment available-for-sale | — | — | 9,099 | |||||||||||||||||
Investment in subsidiary | — | (150,000) | — | |||||||||||||||||
Net cash provided by/ (used in) investing activities | — | (150,000) | 9,099 | |||||||||||||||||
Cash Flows from Financing Activities: | ||||||||||||||||||||
Retirement of subordinated debt | — | — | (32,810) | |||||||||||||||||
Proceeds from issuance of subordinated debt | — | 200,000 | — | |||||||||||||||||
Proceeds from issuance of common stock | 2,417 | 2,192 | 5,758 | |||||||||||||||||
Stock tendered for payment of withholding taxes | (1,821) | (2,353) | (1,577) | |||||||||||||||||
Repurchase of common stock | — | (24,987) | (107,268) | |||||||||||||||||
Dividends paid | (61,159) | (61,368) | (60,351) | |||||||||||||||||
Net cash provided by/ (used in) financing activities | (60,563) | 113,484 | (196,248) | |||||||||||||||||
Net increase/ (decrease) in cash and cash equivalents | 41,242 | 14,885 | 5,095 | |||||||||||||||||
Cash and cash equivalents at beginning of year | 83,923 | 69,038 | 63,943 | |||||||||||||||||
Cash and cash equivalents at end of year | $ | 125,165 | $ | 83,923 | $ | 69,038 |
Actual | For Capital Adequacy Purposes | To be Well Capitalized Under Prompt Corrective Action Provisions | ||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||||||||||
As of December 31, 2023 | ||||||||||||||||||||||||||||||||||||||
Tier 1 Leverage: | ||||||||||||||||||||||||||||||||||||||
Company | $ | 1,303,684 | 9.51 | % | $ | 548,345 | 4.00 | % | N/A | N/A | ||||||||||||||||||||||||||||
Sandy Spring Bank | $ | 1,548,387 | 11.30 | % | $ | 548,198 | 4.00 | % | $ | 685,247 | 5.00 | % | ||||||||||||||||||||||||||
Common Equity Tier 1 Capital to risk- | ||||||||||||||||||||||||||||||||||||||
weighted assets: | ||||||||||||||||||||||||||||||||||||||
Company | $ | 1,303,684 | 10.90 | % | $ | 538,445 | 4.50 | % | N/A | N/A | ||||||||||||||||||||||||||||
Sandy Spring Bank | $ | 1,548,387 | 12.95 | % | $ | 538,227 | 4.50 | % | $ | 777,440 | 6.50 | % | ||||||||||||||||||||||||||
Tier 1 Capital to risk-weighted assets: | ||||||||||||||||||||||||||||||||||||||
Company | $ | 1,303,684 | 10.90 | % | $ | 717,926 | 6.00 | % | N/A | N/A | ||||||||||||||||||||||||||||
Sandy Spring Bank | $ | 1,548,387 | 12.95 | % | $ | 717,637 | 6.00 | % | $ | 956,849 | 8.00 | % | ||||||||||||||||||||||||||
Total Capital to risk-weighted assets: | ||||||||||||||||||||||||||||||||||||||
Company | $ | 1,785,347 | 14.92 | % | $ | 957,235 | 8.00 | % | N/A | N/A | ||||||||||||||||||||||||||||
Sandy Spring Bank | $ | 1,655,050 | 13.84 | % | $ | 956,849 | 8.00 | % | $ | 1,196,061 | 10.00 | % | ||||||||||||||||||||||||||
As of December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
Tier 1 Leverage: | ||||||||||||||||||||||||||||||||||||||
Company | $ | 1,250,218 | 9.33 | % | $ | 536,159 | 4.00 | % | N/A | N/A | ||||||||||||||||||||||||||||
Sandy Spring Bank | $ | 1,535,674 | 11.46 | % | $ | 536,016 | 4.00 | % | $ | 670,020 | 5.00 | % | ||||||||||||||||||||||||||
Common Equity Tier 1 Capital to risk- | ||||||||||||||||||||||||||||||||||||||
weighted assets: | ||||||||||||||||||||||||||||||||||||||
Company | $ | 1,250,218 | 10.23 | % | $ | 549,992 | 4.50 | % | N/A | N/A | ||||||||||||||||||||||||||||
Sandy Spring Bank | $ | 1,535,674 | 12.57 | % | $ | 549,681 | 4.50 | % | $ | 793,984 | 6.50 | % | ||||||||||||||||||||||||||
Tier 1 Capital to risk-weighted assets: | ||||||||||||||||||||||||||||||||||||||
Company | $ | 1,250,218 | 10.23 | % | $ | 733,323 | 6.00 | % | N/A | N/A | ||||||||||||||||||||||||||||
Sandy Spring Bank | $ | 1,535,674 | 12.57 | % | $ | 732,909 | 6.00 | % | $ | 977,212 | 8.00 | % | ||||||||||||||||||||||||||
Total Capital to risk-weighted assets: | ||||||||||||||||||||||||||||||||||||||
Company | $ | 1,735,342 | 14.20 | % | $ | 977,764 | 8.00 | % | N/A | N/A | ||||||||||||||||||||||||||||
Sandy Spring Bank | $ | 1,645,799 | 13.47 | % | $ | 977,212 | 8.00 | % | $ | 1,221,514 | 10.00 | % |
Consolidated Statements of Condition at December 31, 2023 and 2022 | ||
Consolidated Statements of Income for the years ended December 31, 2023, 2022 and 2021 | ||
Consolidated Statements of Comprehensive Income for the years ended December 31, 2023, 2022 and 2021 | ||
Consolidated Statements of Changes in Stockholders' Equity for the years ended December 31, 2023, 2022 and 2021 | ||
Consolidated Statements of Cash Flows for the years ended December 31, 2023, 2022 and 2021 | ||
Notes to the Consolidated Financial Statements | ||
Reports of Registered Public Accounting Firm |
Exhibit No. | Description | Location | ||||||||||||
3.1.1 | Incorporated by reference to Exhibit 3.1 to Form 10-Q for the quarter ended June 30, 1996, SEC File No. 0-19065 | |||||||||||||
3.1.2 | Incorporated by reference to Exhibit 3(b) to Form 10-K for the year ended December 31, 2011, SEC File No. 0-19065 | |||||||||||||
3.1.3 | Incorporated by reference to Exhibit 3.1 to Form 8-K filed on May 2, 2018, SEC File No. 0-19065 | |||||||||||||
3.2 | Incorporated by reference to Exhibit 3.1 to Form 8-K filed on December 16, 2022, SEC File No. 0-19065 | |||||||||||||
4.1 | Incorporated by reference to Exhibit 4.1.1 to Form 10-K for the year ended December 31, 2019, SEC File No. 0-19065 | |||||||||||||
4.2.1 | Incorporated by reference to Exhibit 4.1 to Form 8-K filed on November 5, 2019, SEC File No. 0-19065 | |||||||||||||
4.2.2 | Incorporated by reference to Exhibit 4.2 to Form 8-K filed on November 5, 2019, SEC File No. 0-19065 | |||||||||||||
4.2.3 | Incorporated by reference to Exhibit 4.1 to Form 8-K filed on March 18, 2022, SEC File No. 0-19065 | |||||||||||||
4.2.4 | Incorporated by reference to Exhibit 4.2 to Form 8-K filed on March 18, 2022, SEC File No. 0-19065 | |||||||||||||
Other instruments defining the rights of holders of long-term debt securities of Sandy Spring Bancorp, Inc. and its subsidiaries are omitted in accordance with Section (b)(4)(iii)(A) of Item 601 of Regulation S-K. Sandy Spring Bancorp, Inc. agrees to furnish copies of these instruments to the SEC upon request. |
10.1.1* | Incorporated by reference to Exhibit 10(h) to Form 10-K for the year ended December 31, 2003, SEC File No. 0-19065 | |||||||||||||
10.1.2* | Incorporated by reference to Exhibit 10(o) to Form 10-K for the year ended December 31, 2008, SEC File No. 0-19065 | |||||||||||||
10.2* | Incorporated by reference to Exhibit 10(d) to Form 10-K for the year ended December 31, 2016, SEC File No. 0-19065 | |||||||||||||
10.3* | Incorporated by reference to Exhibit 10.10 to Form 10-K for the year ended December 31, 2020, SEC File No. 0-19065 | |||||||||||||
10.4* | Incorporated by reference to Appendix A of the Definitive Proxy Statement filed on October 7, 2020, SEC File No. 0-19065 | |||||||||||||
10.5* | Incorporated by reference to Appendix A of the Definitive Proxy Statement filed on March 31, 2015, SEC File No. 0-19065 | |||||||||||||
10.6* | Incorporated by reference to Exhibit 10.1 to Form 8-K filed on May 27, 2021, SEC File No. 0-19065 | |||||||||||||
10.7* | Incorporated by reference to Exhibit 10.1 to Form 8-K filed on October 28, 2021, SEC File No. 0-19065 | |||||||||||||
10.8* | Incorporated by reference to Exhibit 10.1 to Form 8-K filed on December 16, 2022, SEC File No. 0-19065 | |||||||||||||
10.9* | Incorporated by reference to Exhibit 10.1 to Form 8-K filed on January 26, 2023, SEC File No. 0-19065 | |||||||||||||
21 | Filed herewith | |||||||||||||
23 | Filed herewith | |||||||||||||
31(a) | Filed herewith | |||||||||||||
31(b) | Filed herewith | |||||||||||||
32(a) | Filed herewith | |||||||||||||
32(b) | Filed herewith | |||||||||||||
97 | Filed herewith | |||||||||||||
101.SCH | XBRL Taxonomy Extension Schema Document | |||||||||||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |||||||||||||
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | |||||||||||||
101.LAB | XBRL Taxonomy Extension Label Linkbase Document | |||||||||||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | |||||||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
By: | /s/ Daniel J. Schrider | ||||||||||
Daniel J. Schrider | |||||||||||
President and Chief Executive Officer | |||||||||||
Date: | February 20, 2024 |
Principal Executive Officer and Director: | Principal Financial and Accounting Officer: | ||||||||||
/s/ Daniel J. Schrider | /s/ Philip J. Mantua | ||||||||||
Daniel J. Schrider | Philip J. Mantua | ||||||||||
Chair, President and Chief Executive Officer | Executive Vice President and Chief Financial Officer |
Signature | Title | |||||||
/s/ Ralph F. Boyd | Director | |||||||
Ralph F. Boyd | ||||||||
/s/ Kenneth C. Cook | Director | |||||||
Kenneth C. Cook | ||||||||
/s/ Mark E. Friis | Director | |||||||
Mark E. Friis | ||||||||
/s/ Brian J. Lemek | Director | |||||||
Brian J. Lemek | ||||||||
/s/ Pamela A. Little | Director | |||||||
Pamela A. Little | ||||||||
/s/ Walter C. Martz II | Director | |||||||
Walter C. Martz II | ||||||||
/s/ Mark C. Michael | Director | |||||||
Mark C. Michael | ||||||||
/s/ Mark C. Micklem | Director | |||||||
Mark C. Micklem | ||||||||
/s/ Christina B. O'Meara | Director | |||||||
Christina B. O'Meara | ||||||||
/s/ Robert L. Orndorff | Director | |||||||
Robert L. Orndorff | ||||||||
/s/ Craig A. Ruppert | Director | |||||||
Craig A. Ruppert | ||||||||
/s/ Mona Abutaleb Stephenson | Director | |||||||
Mona Abutaleb Stephenson |
Name | Jurisdiction of Incorporation | |||||||
Sandy Spring Bank | Maryland | |||||||
West Financial Services, Inc.* | Maryland | |||||||
SSB Wealth Management, Inc.*(1) | Maryland |
(1) | Registration Statement (Form S-8 No. 333-204746) pertaining to the Sandy Spring Bancorp, Inc. 2015 Omnibus Incentive Plan and Sandy Spring Bank 401(k) Plan, |
(2) (3) | Registration Statement (Form S-8 No. 333-235279) pertaining to the Revere Bank 2013 Equity Compensation Plan, Revere Bank 2008 Equity Compensation Plan, and Blue Ridge Bank 2008 Stock Option Plan, Registration Statement (Form S-8 No. 333-250740) pertaining to the Sandy Spring Bancorp, Inc. Employee Stock Purchase Plan, as amended and restated, and | |||||||
(4) | Registration Statement (Form S-3 No. 333-253367) of Sandy Spring Bancorp, Inc. |
Date: February 20, 2024 | /s/ Daniel J. Schrider | |||||||||||||
Daniel J. Schrider | ||||||||||||||
President and | ||||||||||||||
Chief Executive Officer |
Date: February 20, 2024 | /s/ Philip J. Mantua | |||||||||||||
Philip J. Mantua | ||||||||||||||
Executive Vice President and | ||||||||||||||
Chief Financial Officer |
By: | /s/ Daniel J. Schrider | |||||||||||||
Daniel J. Schrider | ||||||||||||||
President and Chief Executive Officer | ||||||||||||||
Date: February 20, 2024 |
By: | /s/ Philip J. Mantua | |||||||||||||
Philip J. Mantua | ||||||||||||||
Executive Vice President and Chief Financial Officer | ||||||||||||||
Date: February 20, 2024 |