Item 1. Financial Statements
Item 1. Financial Statements
INDEPENDENT BANK CORP.
CONSOLIDATED BALANCE SHEETS
(Unaudited—Dollars in thousands)
September 30
2022 December 31
2021
Assets
Cash and due from banks $ 172,615 $ 141,581
Interest-earning deposits with banks 763,681 2,099,103
Securities
Trading 3,538 3,720
Equity 20,439 23,173
Available for sale (amortized cost $ 1,605,913 and $ 1,583,736 )
1,425,511 1,571,148
Held to maturity (fair value $ 1,509,985 and $ 1,064,133 )
1,697,635 1,066,818
Total securities 3,147,123 2,664,859
Loans held for sale (at fair value) 5,100 24,679
Loans
Commercial and industrial 1,548,349 1,563,279
Commercial real estate 7,677,917 7,992,344
Commercial construction 1,185,157 1,165,457
Small business 209,567 193,189
Residential real estate 1,959,254 1,604,686
Home equity - first position 578,405 589,550
Home equity - subordinate positions 508,765 450,061
Other consumer 32,936 28,720
Total loans 13,700,350 13,587,286
Less: allowance for credit losses ( 147,313 ) ( 146,922 )
Net loans 13,553,037 13,440,364
Federal Home Loan Bank stock 5,218 11,407
Bank premises and equipment, net 198,408 195,590
Goodwill 985,072 985,072
Other intangible assets 26,934 32,772
Cash surrender value of life insurance policies 293,126 289,304
Other assets 552,955 538,674
Total assets $ 19,703,269 $ 20,423,405
Liabilities and Stockholders' Equity
Deposits
Noninterest-bearing demand deposits $ 5,622,260 $ 5,479,503
Savings and interest checking accounts 6,094,493 6,350,016
Money market 3,443,622 3,556,375
Time certificates of deposit 1,178,619 1,531,150
Total deposits 16,338,994 16,917,044
Borrowings
Federal Home Loan Bank borrowings 643 25,667
Long-term borrowings — 14,063
Junior subordinated debentures (less unamortized debt issuance costs of $ 33 and $ 35 )
62,855 62,853
5
Table of Contents
Subordinated debentures (less unamortized debt issuance costs of $ 138 and $ 209 )
49,862 49,791
Total borrowings 113,360 152,374
Other liabilities 433,714 335,538
Total liabilities 16,886,068 17,404,956
Commitments and contingencies — —
Stockholders' equity
Preferred stock, $ 0.01 par value, authorized: 1,000,000 shares, outstanding: none
— —
Common stock, $ 0.01 par value, authorized: 75,000,000 shares,
issued and outstanding: 45,634,626 shares at September 30, 2022 and 47,349,778 shares at December 31, 2021 (includes 136,904 and 135,273 shares of unvested participating restricted stock awards, respectively)
454 472
Value of shares held in rabbi trust at cost: 82,617 shares at September 30, 2022 and 82,565 shares at December 31, 2021
( 3,239 ) ( 3,146 )
Deferred compensation and other retirement benefit obligations 3,239 3,146
Additional paid in capital 2,113,313 2,249,078
Retained earnings 882,503 766,716
Accumulated other comprehensive income (loss), net of tax ( 179,069 ) 2,183
Total stockholders’ equity 2,817,201 3,018,449
Total liabilities and stockholders' equity $ 19,703,269 $ 20,423,405
The accompanying notes are an integral part of these unaudited consolidated financial statements.
6
Table of Contents
INDEPENDENT BANK CORP.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited—Dollars in thousands, except per share data)
Three Months Ended Nine Months Ended
September 30 September 30
2022 2021 2022 2021
Interest income
Interest and fees on loans $ 150,157 $ 84,212 $ 413,770 $ 265,409
Taxable interest and dividends on securities 13,243 7,792 34,567 21,603
Nontaxable interest and dividends on securities 1 4 4 14
Interest on loans held for sale 51 193 150 675
Interest on federal funds sold and short-term investments 6,519 815 10,222 1,654
Total interest and dividend income 169,971 93,016 458,713 289,355
Interest expense
Interest on deposits 6,109 1,633 10,327 6,361
Interest on borrowings 1,261 1,292 3,492 3,965
Total interest expense 7,370 2,925 13,819 10,326
Net interest income 162,601 90,091 444,894 279,029
Provision for (release of) credit losses 3,000 ( 10,000 ) 1,000 ( 17,500 )
Net interest income after provision for credit losses 159,601 100,091 443,894 296,529
Noninterest income
Deposit account fees 6,261 4,298 17,582 11,704
Interchange and ATM fees 4,331 3,441 11,967 9,229
Investment management 8,436 9,174 26,438 26,350
Mortgage banking income 585 2,825 2,989 11,270
Increase in cash surrender value of life insurance policies 1,883 1,596 5,549 4,508
Gain on life insurance benefits 477 — 600 258
Loan level derivative income 471 586 1,511 875
Other noninterest income 5,751 4,537 15,729 12,476
Total noninterest income 28,195 26,457 82,365 76,670
Noninterest expenses
Salaries and employee benefits 52,708 42,235 150,957 124,759
Occupancy and equipment expenses 12,316 8,564 37,255 26,543
Data processing and facilities management 2,259 1,673 6,878 5,024
Consulting expense 2,547 1,560 7,057 5,443
Software maintenance 2,497 2,018 7,706 5,903
Debit card expense 1,936 1,347 5,562 3,693
Amortization of intangible assets 1,898 1,310 5,801 4,037
FDIC assessment 1,677 980 5,225 2,805
Merger and acquisition expense — 1,943 7,100 3,674
Other noninterest expenses 14,890 10,789 45,249 33,522
Total noninterest expenses 92,728 72,419 278,790 215,403
Income before income taxes 95,068 54,129 247,469 157,796
Provision for income taxes 23,171 14,122 60,699 38,506
Net income $ 71,897 $ 40,007 $ 186,770 $ 119,290
Basic earnings per share $ 1.57 $ 1.21 $ 4.01 $ 3.61
Diluted earnings per share $ 1.57 $ 1.21 $ 4.00 $ 3.61
Weighted average common shares (basic) 45,839,555 33,043,716 46,618,209 33,024,386
Common share equivalents 16,856 15,554 17,221 18,238
Weighted average common shares (diluted) 45,856,411 33,059,270 46,635,430 33,042,624
Cash dividends declared per common share $ 0.51 $ 0.48 $ 1.53 $ 1.44
The accompanying notes are an integral part of these unaudited consolidated financial statements.
7
Table of Contents
INDEPENDENT BANK CORP.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited—Dollars in thousands)
Three Months Ended Nine Months Ended
September 30 September 30
2022 2021 2022 2021
Net income $ 71,897 $ 40,007 $ 186,770 $ 119,290
Other comprehensive income (loss), net of tax
Net change in fair value of securities available for sale ( 42,582 ) ( 7,897 ) ( 128,872 ) ( 11,878 )
Net change in fair value of cash flow hedges ( 27,144 ) ( 3,383 ) ( 52,743 ) ( 11,559 )
Net change in other comprehensive income for defined benefit postretirement plans 121 280 363 1,309
Total other comprehensive loss ( 69,605 ) ( 11,000 ) ( 181,252 ) ( 22,128 )
Total comprehensive income $ 2,292 $ 29,007 $ 5,518 $ 97,162
The accompanying notes are an integral part of these unaudited consolidated financial statements.
8
Table of Contents
INDEPENDENT BANK CORP.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
Three Months Ended September 30, 2022 and 2021
(Unaudited—Dollars in thousands, except per share data)
Common Stock Outstanding Common Stock Value of Shares Held in Rabbi Trust at Cost Deferred Compensation Obligation Additional Paid in Capital Retained Earnings Accumulated Other
Comprehensive Income (Loss) Total
Balance June 30, 2022 46,069,761 $ 459 $ ( 3,196 ) $ 3,196 $ 2,146,333 $ 833,857 $ ( 109,464 ) $ 2,871,185
Net income — — — — — 71,897 — 71,897
Other comprehensive loss — — — — — — ( 69,605 ) ( 69,605 )
Common dividend declared ($ 0.51 per share)
— — — — — ( 23,251 ) — ( 23,251 )
Stock based compensation — — — — 1,017 — — 1,017
Restricted stock awards issued, net of awards surrendered 296 — — — — — — —
Shares issued under direct stock purchase plan 7,541 — — — 606 — — 606
Shares repurchased under share repurchase program ( 442,972 ) ( 5 ) — — ( 34,643 ) — — ( 34,648 )
Deferred compensation and other retirement benefit obligations — — ( 43 ) 43 — — — —
Balance September 30, 2022 45,634,626 $ 454 $ ( 3,239 ) $ 3,239 $ 2,113,313 $ 882,503 $ ( 179,069 ) $ 2,817,201
Balance June 30, 2021 33,037,859 $ 329 $ ( 3,116 ) $ 3,116 $ 948,130 $ 763,596 $ 29,567 $ 1,741,622
Net income — — — — — 40,007 — 40,007
Other comprehensive loss — — — — — — ( 11,000 ) ( 11,000 )
Common dividend declared ($ 0.48 per share)
— — — — — ( 15,861 ) — ( 15,861 )
Stock based compensation — — — — 707 — — 707
Restricted stock awards issued, net of awards surrendered ( 763 ) — — — ( 3 ) — — ( 3 )
Shares issued under direct stock purchase plan 6,716 — — — 482 — — 482
Deferred compensation and other retirement benefit obligations — — ( 41 ) 41 — — — —
Balance September 30, 2021 33,043,812 $ 329 $ ( 3,157 ) $ 3,157 $ 949,316 $ 787,742 $ 18,567 $ 1,755,954
9
Table of Contents
INDEPENDENT BANK CORP.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
Nine Months Ended September 30, 2022 and 2021
(Unaudited—Dollars in thousands, except per share data)
Common Stock Outstanding Common Stock Value of Shares Held in Rabbi
Trust at Cost Deferred Compensation Obligation Additional Paid in Capital Retained Earnings Accumulated Other
Comprehensive Income (Loss) Total
Balance December 31, 2021 47,349,778 $ 472 $ ( 3,146 ) $ 3,146 $ 2,249,078 $ 766,716 $ 2,183 $ 3,018,449
Net income — — — — — 186,770 — 186,770
Other comprehensive loss — — — — — — ( 181,252 ) ( 181,252 )
Common dividend declared ($ 1.53 per share)
— — — — — ( 70,983 ) — ( 70,983 )
Stock based compensation — — — — 3,483 — — 3,483
Restricted stock awards issued, net of awards surrendered 50,096 — — — ( 1,085 ) — — ( 1,085 )
Shares issued under direct stock purchase plan 21,717 — — — 1,765 — — 1,765
Shares repurchased under share repurchase program ( 1,786,965 ) ( 18 ) — — ( 139,928 ) — — ( 139,946 )
Deferred compensation and other retirement benefit obligations — — ( 93 ) 93 — — — —
Balance September 30, 2022 45,634,626 $ 454 $ ( 3,239 ) $ 3,239 $ 2,113,313 $ 882,503 $ ( 179,069 ) $ 2,817,201
Balance December 31, 2020 32,965,692 $ 328 $ ( 3,066 ) $ 3,066 $ 945,638 $ 716,024 $ 40,695 $ 1,702,685
Net income — — — — — 119,290 — 119,290
Other comprehensive loss — — — — — — ( 22,128 ) ( 22,128 )
Common dividend declared ($ 1.44 per share)
— — — — — ( 47,572 ) — ( 47,572 )
Proceeds from exercise of stock options, net of cash paid 4,744 — — — ( 57 ) — — ( 57 )
Stock based compensation — — — — 3,467 — — 3,467
Restricted stock awards issued, net of awards surrendered 53,795 1 — — ( 1,247 ) — — ( 1,246 )
Shares issued under direct stock purchase plan 19,581 — — — 1,515 — — 1,515
Deferred compensation and other retirement benefit obligations — — ( 91 ) 91 — — — —
Balance September 30, 2021 33,043,812 $ 329 $ ( 3,157 ) $ 3,157 $ 949,316 $ 787,742 $ 18,567 $ 1,755,954
The accompanying notes are an integral part of these unaudited consolidated financial statements.
10
Table of Contents
INDEPENDENT BANK CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited—Dollars in thousands)
Nine Months Ended
September 30
2022 2021
Cash flow from operating activities
Net income $ 186,770 $ 119,290
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation and amortization 29,528 24,586
Change in unamortized net loan costs and premiums ( 6,397 ) ( 17,217 )
Accretion of fair value mark of acquired loans ( 65 ) ( 5,349 )
Provision for (release of) credit losses 1,000 ( 17,500 )
Deferred income tax expense 271 271
Net loss (gain) on equity securities 2,819 ( 695 )
Net loss on bank premises and equipment 217 32
Realized gain on sale leaseback transaction ( 433 ) ( 433 )
Stock based compensation 3,483 3,467
Increase in cash surrender value of life insurance policies ( 5,549 ) ( 4,508 )
Gain on life insurance benefits ( 600 ) ( 258 )
Operating lease payments ( 15,867 ) ( 8,993 )
Operating lease termination payments — ( 4,750 )
Change in fair value on loans held for sale 620 1,534
Net change in:
Trading assets 182 ( 666 )
Loans held for sale 18,959 23,017
Other assets 32,252 16,700
Other liabilities 58,669 28,267
Total adjustments 119,089 37,505
Net cash provided by operating activities 305,859 156,795
Cash flows used in investing activities
Proceeds from sales of equity securities 30 1,164
Purchases of equity securities ( 471 ) ( 1,522 )
Proceeds from maturities and principal repayments of securities available for sale 100,790 75,442
Purchases of securities available for sale ( 123,289 ) ( 1,106,079 )
Proceeds from maturities and principal repayments of securities held to maturity 132,997 199,304
Purchases of securities held to maturity ( 763,987 ) ( 340,713 )
Net redemption of Federal Home Loan Bank stock 6,189 1,584
Investments in low income housing projects ( 14,896 ) ( 19,236 )
Purchases of life insurance policies ( 115 ) ( 40,116 )
Proceeds from life insurance policies 2,273 576
Net (increase) decrease in loans ( 107,211 ) 603,773
Purchases of bank premises and equipment ( 18,019 ) ( 16,114 )
Proceeds from the sale of bank premises and equipment 1,228 78
Net cash used in investing activities ( 784,481 ) ( 641,859 )
Cash flows (used in) provided by financing activities
Net decrease in time deposits ( 351,458 ) ( 165,052 )
11
Table of Contents
Net (decrease) increase in other deposits ( 225,519 ) 1,432,037
Repayments of short-term Federal Home Loan Bank borrowings ( 25,000 ) —
Repayments of long-term Federal Home Loan Bank borrowings — ( 10,000 )
Repayments of long-term debt, net of issuance costs ( 14,063 ) ( 14,063 )
Net payments for exercise of stock options — ( 57 )
Restricted stock awards issued, net of awards surrendered ( 1,085 ) ( 1,246 )
Proceeds from shares issued under direct stock purchase plan 1,765 1,515
Payments for shares repurchased under share repurchase program ( 139,946 ) —
Common dividends paid ( 70,460 ) ( 46,875 )
Net cash (used in) provided by financing activities ( 825,766 ) 1,196,259
Net (decrease) increase in cash and cash equivalents ( 1,304,388 ) 711,195
Cash and cash equivalents at beginning of year 2,240,684 1,296,636
Cash and cash equivalents at end of period $ 936,296 $ 2,007,831
Supplemental schedule of noncash activities
Net increase in capital commitments relating to low income housing project investments $ 4,408 $ 34,127
Right-of-use assets obtained in exchange for new lease obligations $ 14,124 $ 5,888
The accompanying notes are an integral part of these unaudited consolidated financial statements.
12
Table of Contents
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - BASIS OF PRESENTATION
Independent Bank Corp. (the “Company”) is a state chartered, federally registered bank holding company, incorporated in 1985. The Company is the sole stockholder of Rockland Trust Company (“Rockland Trust” or the “Bank”), a Massachusetts trust company chartered in 1907.
All material intercompany balances and transactions have been eliminated in consolidation. Certain previously reported amounts have been reclassified to conform to the current year’s presentation.
The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by GAAP for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation of the financial statements, primarily consisting of normal recurring adjustments, have been included. Results for the nine months ended September 30, 2022 are not necessarily indicative of the results that may be expected for the year ending December 31, 2022 or any other interim period.
For further information, refer to the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, filed with the Securities and Exchange Commission (the "2021 Form 10-K").
NOTE 2 - RECENT ACCOUNTING STANDARDS UPDATES
Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 848 "Reference Rate Reform" Update No. 2020-04. Update No. 2020-04 was issued in March 2020 to provide optional expedients and exceptions for applying GAAP to certain contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The amendments in this update apply only to contracts, hedging relationships, and other transactions that reference the London Interbank Offered Rate ("LIBOR") or another reference rate expected to be discontinued because of reference rate reform. The amendments will not apply to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022, except for hedging relationships existing as of December 31, 2022 for which an entity has elected certain optional expedients that are retained through the end of the hedging relationship. The amendments in this update are effective for all entities as of March 12, 2020 through December 31, 2022 and do not apply to contract modifications made after December 31, 2022. FASB ASC Topic 848 "Reference Rate Reform" Update No. 2021-01 was subsequently issued in January 2021 and expanded application of the optional expedients to derivative transactions affected by the discounting transition. The Company has not yet adopted the amendments in these updates, but has established a working group to guide the Company’s transition from LIBOR and has begun efforts to transition off the LIBOR index consistent with industry timelines. The working group has identified its products that utilize LIBOR and has implemented fallback language to facilitate the transition to alternative rates. The Company is also evaluating existing platforms and systems as well as alternative indices in its preparation to offer new products tied to the alternative indices. The Company does not anticipate that the adoption of these updates will have a material impact on the Company's financial statements.
FASB ASC Topic 260 "Earnings Per Share" Update No. 2020-06. In August 2020, the FASB issued update No. 2020-06 ("ASU 2020-06"). ASU 2020-06 included amendments to ASC 260 related to the earnings per share calculation, which were designed to simplify and improve consistency of the diluted earnings per share calculation. ASU 2020-06 is effective for public entities for annual periods beginning after December 15, 2021 and interim periods therein. Accordingly, the Company adopted ASU 2020-06 effective January 1, 2022 and the adoption did not have a material impact on the Company's financial statements.
FASB ASC Topic 815 "Derivatives and Hedging" Update No. 2022-01. Update No. 2022-01 was issued in March 2022 and its amendments allow for nonprepayable financial assets to also be included in a closed portfolio hedged using the portfolio layer method. The expanded scope permits an entity to apply the same portfolio hedging method to both prepayable and nonprepayable financial assets resulting in more consistent accounting for similar hedges. All amendments in this update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company is currently assessing the impact of the adoption of this standard on the Company's financial statements.
FASB ASC Topic 326 "Financial Instruments - Credit Losses" Update No. 2022-02. Update No. 2022-02 was issued in March 2022 and applies to public entities that have adopted ASU Topic 326. The amendments in this update eliminate the existing accounting guidance for troubled debt restructures ("TDRs") by creditors in Subtopic 310-40, Receivables - Troubled Debt Restructurings by Creditors and instead requires that an entity evaluate whether a modification
13
Table of Contents
represents a new loan or a continuation of an existing loan. The amendments also enhance disclosure requirements for certain loan refinancing and restructuring by creditors when a borrower is experiencing financial difficulty. ASU 2022-02 also requires additional disclosure of current period gross write-offs by year of origination for financing receivables to be included in the entity's vintage disclosure, as currently required under Topic 326. All amendments in this update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company is currently assessing the impact of the adoption of this standard on the Company's financial statements.
14
Table of Contents
NOTE 3 - SECURITIES
Trading Securities
The Company had trading securities of $ 3.5 million and $ 3.7 million as of September 30, 2022 and December 31, 2021, respectively. These securities are held in a rabbi trust and will be used for future payments associated with the Company’s non-qualified 401(k) Restoration Plan and Non-qualified Deferred Compensation Plan.
Equity Securities
The Company had equity securities of $ 20.4 million and $ 23.2 million as of September 30, 2022 and December 31, 2021, respectively. These securities consist primarily of mutual funds held in a rabbi trust and will be used for future payments associated with the Company’s supplemental executive retirement plans.
The following table represents a summary of the gains and losses recognized within non-interest income and non-interest expense within the consolidated statements of income that relate to equity securities for the periods indicated:
Three Months Ended Nine Months Ended
September 30 September 30
2022 2021 2022 2021
Dollars in thousands
Net gains (losses) recognized during the period on equity securities $ ( 742 ) $ ( 169 ) ( 2,819 ) 695
Less: net gains recognized during the period on equity securities sold during the period — 50 8 191
Unrealized gains (losses) recognized during the reporting period on equity securities still held at the reporting date $ ( 742 ) $ ( 219 ) $ ( 2,827 ) $ 504
Available for Sale Securities
The following table summarizes the amortized cost, allowance for credit losses, and fair value of available for sale securities and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) as of the dates indicated:
September 30, 2022 December 31, 2021
Amortized
Cost Gross
Unrealized
Gains Gross Unrealized
Losses Allowance for credit losses Fair
Value Amortized
Cost Gross
Unrealized
Gains Gross Unrealized
Losses Allowance for credit losses Fair
Value
(Dollars in thousands)
Available for sale securities
U.S. government agency securities $ 231,122 $ — $ ( 31,180 ) $ — $ 199,942 $ 217,393 $ 990 $ ( 2,901 ) $ — $ 215,482
U.S. treasury securities 873,891 — ( 89,433 ) — 784,458 873,467 172 ( 12,191 ) — 861,448
Agency mortgage-backed securities 393,296 50 ( 49,193 ) — 344,153 364,955 4,512 ( 5,534 ) — 363,933
Agency collateralized mortgage obligations 43,672 5 ( 2,890 ) — 40,787 78,966 1,282 ( 571 ) — 79,677
State, county, and municipal securities 193 — ( 6 ) — 187 192 11 — — 203
Single issuer trust preferred securities issued by banks 489 — — — 489 489 2 — — 491
Pooled trust preferred securities issued by banks and insurers 1,202 — ( 203 ) — 999 1,199 — ( 199 ) — 1,000
Small business administration pooled securities 62,048 — ( 7,552 ) — 54,496 47,075 1,839 — — 48,914
Total available for sale securities $ 1,605,913 $ 55 $ ( 180,457 ) $ — $ 1,425,511 $ 1,583,736 $ 8,808 $ ( 21,396 ) $ — $ 1,571,148
Excluded from the table above is accrued interest on available for sale securities of $ 3.3 million and $ 3.0 million as of September 30, 2022 and December 31, 2021, respectively, which is included within other assets on the consolidated balance sheets. Additionally, the Company did not record any write-offs of accrued interest income on available for sale securities during the three and nine months ended September 30, 2022 and 2021. Furthermore, no securities held by the Company were
15
Table of Contents
delinquent on contractual payments nor were any securities placed on non-accrual status as of September 30, 2022 and December 31, 2021.
When securities are sold, the adjusted cost of the specific security sold is used to compute the gain or loss on the sale. The Company had no sales of securities available for sale during the three and nine months ended September 30, 2022 and 2021, and therefore no gains or losses were realized during the periods presented.
The following tables show the gross unrealized losses and fair value of the Company’s available for sale securities in an unrealized loss position, and for which the Company has not recorded a provision for credit losses, as of the dates indicated. These available for sale securities are aggregated by major security type and length of time that individual securities have been in a continuous unrealized loss position:
September 30, 2022
Less than 12 months 12 months or longer Total
# of
holdings Fair
Value Unrealized
Losses Fair
Value Unrealized
Losses Fair
Value Unrealized
Losses
(Dollars in thousands)
U.S. government agency securities 9 $ 80,353 $ ( 11,483 ) $ 119,589 $ ( 19,697 ) $ 199,942 $ ( 31,180 )
U.S. treasury securities 18 86,592 ( 12,426 ) 697,866 ( 77,007 ) 784,458 ( 89,433 )
Agency mortgage-backed securities 142 263,358 ( 29,512 ) 79,167 ( 19,681 ) 342,525 ( 49,193 )
Agency collateralized mortgage obligations 11 39,291 ( 2,890 ) — — 39,291 ( 2,890 )
State, county, and municipal securities 1 187 ( 6 ) — — 187 ( 6 )
Pooled trust preferred securities issued by banks and insurers 1 — — 999 ( 203 ) 999 ( 203 )
Small business administration pooled securities 8 36,885 ( 3,768 ) 17,611 ( 3,784 ) 54,496 ( 7,552 )
Total impaired available for sale securities 190 $ 506,666 $ ( 60,085 ) $ 915,232 $ ( 120,372 ) $ 1,421,898 $ ( 180,457 )
December 31, 2021
Less than 12 months 12 months or longer Total
# of
holdings Fair
Value Unrealized
Losses Fair
Value Unrealized
Losses Fair
Value Unrealized
Losses
(Dollars in thousands)
U.S. government agency securities 6 $ 160,913 $ ( 2,901 ) $ — $ — $ 160,913 $ ( 2,901 )
U.S. treasury securities 17 811,993 ( 12,191 ) — — 811,993 ( 12,191 )
Agency mortgage-backed securities 12 214,678 ( 5,534 ) — — 214,678 ( 5,534 )
Agency collateralized mortgage obligations 1 22,960 ( 571 ) — — 22,960 ( 571 )
Pooled trust preferred securities issued by banks and insurers 1 — — 1,000 ( 199 ) 1,000 ( 199 )
Total impaired available for sale securities 37 $ 1,210,544 $ ( 21,197 ) $ 1,000 $ ( 199 ) $ 1,211,544 $ ( 21,396 )
The Company does not intend to sell these investments and has determined, based upon available evidence, that it is more likely than not that the Company will not be required to sell each security before the recovery of its amortized cost basis. In addition, management does not believe that any of the securities are impaired due to reasons of credit quality. As a result, the Company did not recognize a provision for credit losses on these investments during the three and nine months ended September 30, 2022 and 2021, respectively. The Company made this determination by reviewing various qualitative and quantitative factors regarding each investment category, such as current market conditions, extent and nature of changes in fair value, issuer rating changes and trends, volatility of earnings, and current analysts’ evaluations.
16
Table of Contents
As a result of the Company’s review of these qualitative and quantitative factors, the causes of the impairments listed in the table above by category were as follows at September 30, 2022:
• U.S. Government Agency Securities, U.S. Treasury Securities, Agency Mortgage-Backed Securities, Agency Collateralized Mortgage Obligations and Small Business Administration Pooled Securities: These portfolios have contractual terms that generally do not permit the issuer to settle the securities at a price less than the current par value of the investment. The decline in market value of these securities is attributable to changes in interest rates and not credit quality. Additionally, these securities are implicitly guaranteed by the U.S. Government or one of its agencies.
• State, County and Municipal Securities: This portfolio has contractual terms that generally do not permit the issuer to settle the securities at a price less than the current par value of the investment. The decline in market value of these securities is attributable to changes in interest rates and not credit quality.
• Pooled Trust Preferred Securities: This portfolio consists of one below investment grade security which is performing. The unrealized loss on this security is attributable to the illiquid nature of the trust preferred market in the current economic and regulatory environment. Management evaluates collateral credit and instrument structure, including current and expected deferral and default rates and timing. In addition, discount rates are determined by evaluating comparable spreads observed currently in the market for similar instruments.
Held to Maturity Securities
The following table summarizes the amortized cost, fair value and allowance for credit losses of held to maturity securities and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) as of the dates indicated:
September 30, 2022 December 31, 2021
Amortized
Cost Gross
Unrealized
Gains Gross Unrealized
Losses Allowance for credit losses Fair
Value Amortized
Cost Gross
Unrealized
Gains Gross Unrealized
Losses Allowance for credit losses Fair
Value
(Dollars in thousands)
U.S. government agency securities $ 31,696 $ — $ ( 2,393 ) $ — $ 29,303 $ 32,987 $ — $ ( 441 ) $ — $ 32,546
U.S. treasury securities 100,615 — ( 12,623 ) — 87,992 102,560 6 ( 324 ) — 102,242
Agency mortgage-backed securities 892,102 149 ( 90,158 ) — 802,093 493,012 8,495 ( 4,271 ) — 497,236
Agency collateralized mortgage obligations 553,995 — ( 77,025 ) — 476,970 415,736 3,232 ( 10,123 ) — 408,845
Single issuer trust preferred securities issued by banks 1,500 8 — — 1,508 1,500 8 — — 1,508
Small business administration pooled securities 117,727 12 ( 5,620 ) — 112,119 21,023 733 — — 21,756
Total held to maturity securities $ 1,697,635 $ 169 $ ( 187,819 ) $ — $ 1,509,985 $ 1,066,818 $ 12,474 $ ( 15,159 ) $ — $ 1,064,133
Substantially all held to maturity securities held by the Company are guaranteed by the U.S. federal government or other government sponsored agencies and have a long history of no credit losses. As a result, management has determined these securities to have a zero loss expectation and therefore the Company did not record a provision for estimated credit losses on any held to maturity securities during the three and nine months ended September 30, 2022 and 2021, respectively. Excluded from the table above is accrued interest on held to maturity securities of $ 4.3 million and $ 2.0 million as of September 30, 2022 and December 31, 2021, respectively, which is included within other assets on the consolidated balance sheets. Additionally, the Company did not record any write-offs of accrued interest income on held to maturity securities during the three and nine months ended September 30, 2022 and 2021. Furthermore, no securities held by the Company were delinquent on contractual payments nor were any securities placed on non-accrual status as of September 30, 2022 and December 31, 2021.
When securities are sold, the adjusted cost of the specific security sold is used to compute the gain or loss on the sale. The Company had no sales of held to maturity securities during the three and nine months ended September 30, 2022 and 2021, respectively, and therefore no gains or losses were realized during the periods presented.
The Company monitors the credit quality of held to maturity securities through the use of credit ratings. Credit ratings are monitored by the Company on at least a quarterly basis. As of September 30, 2022, all held to maturity securities held by the Company were rated investment grade or higher.
17
Table of Contents
The actual maturities of certain available for sale or held to maturity securities may differ from the contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. A schedule of the contractual maturities of available for sale and held to maturity securities as of September 30, 2022 is presented below:
Due in one year or less Due after one year to five years Due after five to ten years Due after ten years Total
Amortized
Cost Fair
Value Amortized
Cost Fair
Value Amortized
Cost Fair
Value Amortized
Cost Fair
Value Amortized
Cost Fair
Value
(Dollars in thousands)
Available for sale securities
U.S. government agency securities $ — $ — $ 68,007 $ 60,786 $ 163,115 $ 139,156 $ — $ — $ 231,122 $ 199,942
U.S. treasury securities — — 691,691 627,786 182,200 156,672 — — 873,891 784,458
Agency mortgage-backed securities 19,658 19,617 70,984 66,817 148,475 126,625 154,179 131,094 393,296 344,153
Agency collateralized mortgage obligations — — — — — — 43,672 40,787 43,672 40,787
State, county, and municipal securities — — 193 187 — — — — 193 187
Single issuer trust preferred securities issued by banks — — — — — — 489 489 489 489
Pooled trust preferred securities issued by banks and insurers — — — — — — 1,202 999 1,202 999
Small business administration pooled securities — — — — — — 62,048 54,496 62,048 54,496
Total available for sale securities $ 19,658 $ 19,617 $ 830,875 $ 755,576 $ 493,790 $ 422,453 $ 261,590 $ 227,865 $ 1,605,913 $ 1,425,511
Held to maturity securities
U.S. government agency securities $ — $ — $ 31,696 $ 29,303 $ — $ — $ — $ — $ 31,696 $ 29,303
U.S. treasury securities — — 49,766 44,047 50,849 43,945 — — 100,615 87,992
Agency mortgage-backed securities 228 226 190,333 182,141 478,115 415,833 223,426 203,893 892,102 802,093
Agency collateralized mortgage obligations — — 29,998 28,550 36,791 31,784 487,206 416,636 553,995 476,970
Single issuer trust preferred securities issued by banks — — — — 1,500 1,508 — — 1,500 1,508
Small business administration pooled securities — — — — — — 117,727 112,119 117,727 112,119
Total held to maturity securities $ 228 $ 226 $ 301,793 $ 284,041 $ 567,255 $ 493,070 $ 828,359 $ 732,648 $ 1,697,635 $ 1,509,985
Total $ 19,886 $ 19,843 $ 1,132,668 $ 1,039,617 $ 1,061,045 $ 915,523 $ 1,089,949 $ 960,513 $ 3,303,548 $ 2,935,496
Included in the table above are $ 24.8 million of callable securities at September 30, 2022.
The carrying value of securities pledged to secure public funds, trust deposits, and for other purposes, as required or permitted by law, was $ 963.9 million and $ 740.6 million at September 30, 2022 and December 31, 2021, respectively.
At September 30, 2022 and December 31, 2021, the Company had no investments in obligations of individual states, counties, or municipalities which exceeded 10% of consolidated stockholders’ equity.
18
Table of Contents
NOTE 4 - LOANS, ALLOWANCE FOR CREDIT LOSSES AND CREDIT QUALITY
Loans Held for Investment and Allowance for Credit Losses
The following table summarizes the change in allowance for credit losses by loan category, and bifurcates the amount of loans allocated to each loan category for the period indicated:
Three Months Ended September 30, 2022
(Dollars in thousands)
Commercial and
Industrial Commercial
Real Estate Commercial
Construction Small
Business Residential
Real Estate
Home Equity Other Consumer Total
Allowance for credit losses
Beginning balance $ 14,107 $ 83,456 $ 11,710 $ 2,784 $ 19,750 $ 11,740 $ 772 $ 144,319
Charge-offs — ( 62 ) — — — — ( 679 ) ( 741 )
Recoveries 2 330 — 88 — 65 251 735
Provision for (release of) credit losses 6,060 ( 3,688 ) ( 291 ) ( 248 ) 852 ( 154 ) 469 3,000
Ending balance (1) $ 20,169 $ 80,036 $ 11,419 $ 2,624 $ 20,602 $ 11,651 $ 812 $ 147,313
Three Months Ended September 30, 2021
(Dollars in thousands)
Commercial and
Industrial Commercial
Real Estate Commercial
Construction Small
Business Residential
Real Estate Home Equity Other Consumer Total
Allowance for credit losses
Beginning balance $ 17,032 $ 44,325 $ 4,865 $ 3,612 $ 12,014 $ 20,087 $ 422 $ 102,357
Charge-offs ( 1 ) — — ( 83 ) — — ( 248 ) ( 332 )
Recoveries 1 — — 50 — 49 121 221
Provision for (release of) credit losses ( 1,018 ) ( 6,527 ) ( 397 ) 88 ( 967 ) ( 1,268 ) 89 ( 10,000 )
Ending balance (1) $ 16,014 $ 37,798 $ 4,468 $ 3,667 $ 11,047 $ 18,868 $ 384 $ 92,246
Nine Months Ended September 30, 2022
(Dollars in thousands)
Commercial and
Industrial Commercial
Real Estate Commercial
Construction Small
Business Residential
Real Estate Home Equity Other Consumer Total
Allowance for credit losses
Beginning balance $ 14,402 $ 83,486 $ 12,316 $ 3,508 $ 14,484 $ 17,986 $ 740 $ 146,922
Charge-offs — ( 62 ) — ( 59 ) — ( 122 ) ( 1,749 ) ( 1,992 )
Recoveries 44 333 — 147 — 105 754 1,383
Provision for (release of) credit losses 5,723 ( 3,721 ) ( 897 ) ( 972 ) 6,118 ( 6,318 ) 1,067 1,000
Ending balance (1) $ 20,169 $ 80,036 $ 11,419 $ 2,624 $ 20,602 $ 11,651 $ 812 $ 147,313
Nine Months Ended September 30, 2021
(Dollars in thousands)
Commercial and
Industrial Commercial
Real Estate Commercial
Construction Small
Business Residential
Real Estate
Home Equity Other Consumer Total
Allowance for credit losses
Beginning balance $ 21,086 $ 45,009 $ 5,397 $ 5,095 $ 14,275 $ 22,060 $ 470 $ 113,392
Charge-offs ( 3,474 ) — — ( 184 ) — ( 69 ) ( 772 ) ( 4,499 )
Recoveries 100 57 — 65 1 107 523 853
Provision for (release of) credit losses ( 1,698 ) ( 7,268 ) ( 929 ) ( 1,309 ) ( 3,229 ) ( 3,230 ) 163 ( 17,500 )
Ending balance (1) $ 16,014 $ 37,798 $ 4,468 $ 3,667 $ 11,047 $ 18,868 $ 384 $ 92,246
(1) Balances of accrued interest receivable excluded from amortized cost and the calculation of allowance for credit losses amounted to $ 42.7 million and $ 36.7 million as of September 30, 2022 and September 30, 2021, respectively.
19
Table of Contents
The balance of allowance for credit losses of $ 147.3 million as of September 30, 2022 remained relatively flat compared to $ 146.9 million at December 31, 2021. The nominal change in the Company's allowance for credit losses for the nine months ended September 30, 2022 primarily reflects increased reserves attributable to category shifts on nonperforming loans and net loan growth, offset by a stabilized credit environment and continued strong asset quality metrics.
For the purpose of estimating the allowance for credit losses, management segregated the loan portfolio into the portfolio segments detailed in the above tables. Each of these loan categories possesses unique risk characteristics that are considered when determining the appropriate level of allowance for each segment. Some of the characteristics unique to each loan category include:
Commercial Portfolio
• Commercial and Industrial : Loans in this category consist of revolving and term loan obligations extended to business and corporate enterprises for the purpose of financing working capital and/or capital investment. Collateral generally consists of pledges of business assets including, but not limited to: accounts receivable, inventory, plant and equipment, or real estate, if applicable. Repayment sources consist of primarily, operating cash flow, and secondarily, liquidation of assets.
• Commercial Real Estate : Loans in this category consist of mortgage loans to finance investment in real property such as multi-family residential, commercial/retail, office, industrial, hotels, educational and healthcare facilities and other specific use properties. Loans are typically written with amortizing payment structures. Collateral values are determined based upon third party appraisals and evaluations. Loan to value ratios at origination are governed by established policy and regulatory guidelines. Repayment sources consist of, primarily, cash flow from operating leases and rents and, secondarily, liquidation of assets.
• Commercial Construction : Loans in this category consist of short-term construction loans, revolving and nonrevolving credit lines and construction/permanent loans to finance the acquisition, development and construction or rehabilitation of real property. Project types include residential land development, one-to-four family, condominium, and multi-family home construction, commercial/retail, office, industrial, hotels, educational and healthcare facilities and other specific use properties. Loans may be written with nonamortizing or hybrid payment structures depending upon the type of project. Collateral values are determined based upon third party appraisals and evaluations. Loan to value ratios at origination are governed by established policy and regulatory guidelines. Repayment sources vary depending upon the type of project and may consist of sale or lease of units, operating cash flows or liquidation of other assets.
• Small Business: Loans in this category consist of revolving, term loan and mortgage obligations extended to sole proprietors and small businesses for purposes of financing working capital and/or capital investment. Collateral generally consists of pledges of business assets including, but not limited to, accounts receivable, inventory, plant and equipment, or real estate if applicable. Repayment sources consist primarily of operating cash flows and, secondarily, liquidation of assets.
For the commercial portfolio it is the Company’s policy to obtain personal guarantees for payment from individuals holding material ownership interests in the borrowing entities.
Consumer Portfolio
• Residential Real Estate : Residential mortgage loans held in the Company’s portfolio are made to borrowers who demonstrate the ability to make scheduled payments with full consideration to underwriting factors such as current and expected income, employment status, current assets, other financial resources, credit history and the value of the collateral. Collateral consists of mortgage liens on one-to-four family residential properties. Residential mortgage loans also include loans to construct owner-occupied one-to-four family residential properties.
• Home Equity : Home equity loans and credit lines are made to qualified individuals and are primarily secured by senior or junior mortgage liens on owner-occupied one-to-four family homes, condominiums or vacation homes. Each home equity loan has a fixed rate and is billed in equal payments comprised of principal and interest. The majority of home equity lines of credit have a variable rate and are billed in interest-only payments during the draw period. At the end of the draw period, the home equity line of credit is billed as a percentage of the then outstanding principal balance plus all accrued interest over a predetermined repayment period, as set forth in the note. Additionally, the Company has the option of renewing each line of credit for additional draw periods. Borrower qualifications include favorable credit history combined with supportive income requirements and combined loan to value ratios within established policy guidelines.
• Other Consumer: Other consumer loan products include personal lines of credit and amortizing loans made to qualified individuals for various purposes such as debt consolidation, personal expenses or overdraft protection. Borrower qualifications include favorable credit history combined with supportive income and collateral requirements within established policy guidelines. These loans may be secured or unsecured.
20
Table of Contents
Credit Quality
The Company continually monitors the asset quality of the loan portfolio using all available information. Based on this information, loans demonstrating certain payment issues or other weaknesses may be categorized as adversely risk-rated, delinquent, nonperforming and/or put on nonaccrual status. Additionally, in the course of resolving such loans, the Company may choose to restructure the contractual terms of certain loans to match the borrower’s ability to repay the loan based on their current financial condition.
The Company reviews numerous credit quality indicators when assessing the risk in its loan portfolio. For the commercial portfolio, the Company utilizes a 10-point credit risk-rating system, which assigns a risk-grade to each loan obligation based on a number of quantitative and qualitative factors associated with a commercial or small business loan transaction. Factors considered include industry and market conditions, position within the industry, earnings trends, operating cash flow, asset/liability values, debt capacity, guarantor strength, management and controls, financial reporting, collateral, and other considerations. The risk-rating categories for the commercial portfolio are defined as follows:
• Pass: Risk-rating “1” through “6” comprises of loans ranging from ‘Substantially Risk Free’ which indicates borrowers are of unquestioned credit standing and the pinnacle of credit quality, well established companies with a very strong financial condition, and loans fully secured by cash collateral, through ‘Acceptable Risk’, which indicates borrowers may exhibit declining earnings, strained cash flow, increasing or above average leverage and/or weakening market fundamentals that indicate below average asset quality, margins and market share. Collateral coverage is protective.
• Potential Weakness: Borrowers exhibit potential credit weaknesses or downward trends deserving management’s close attention. If not checked or corrected, these trends will weaken the Company’s asset and position. While potentially weak, currently these borrowers are marginally acceptable; no loss of principal or interest is envisioned.
• Definite Weakness Loss Unlikely: Borrowers exhibit well defined weaknesses that jeopardize the orderly liquidation of debt. Loans may be inadequately protected by the current net worth and paying capacity of the obligor or by the collateral pledged, if any. Normal repayment from the borrower is in jeopardy, although no loss of principal is envisioned. However, there is a distinct possibility that a partial loss of interest and/or principal will occur if the deficiencies are not corrected. Collateral coverage may be inadequate to cover the principal obligation.
• Partial Loss Probable: Borrowers exhibit well defined weaknesses that jeopardize the orderly liquidation of debt with the added provision that the weaknesses make collection of the debt in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Serious problems exist to the point where partial loss of principal is likely.
• Definite Loss: Borrowers deemed incapable of repayment. Loans to such borrowers are considered uncollectible and of such little value that continuation as active assets of the Company is not warranted.
The Company utilizes a comprehensive, continuous strategy for evaluating and monitoring commercial credit quality. Initially, credit quality is determined at loan origination and is re-evaluated when subsequent actions, such as renewals, modifications or reviews, occur. Actively managed commercial borrowers are required to provide updated financial information at least annually which is carefully evaluated for any changes in credit quality. Larger loan relationships are subject to a full annual credit review by experienced credit professionals, while continuous portfolio monitoring techniques are employed to evaluate changes in credit quality for smaller loan relationships. Any changes in credit quality are reflected in risk-rating changes. Additionally, the Company retains an independent loan review firm to evaluate the credit quality of the commercial loan portfolio. The independent loan review process achieves significant penetration into the commercial loan portfolio and reports the results of these reviews to the Audit Committee of the Board of Directors on a quarterly basis. Commercial loan modifications granted by the Company allowing payment deferrals for qualifying borrowers in accordance with the Coronavirus Aid, Relief and Economic Security A ct (" CARES Act") were assessed for potential downgrades of risk ratings.
For the Company’s consumer portfolio, the quality of the loan is best indicated by the repayment performance of an individual borrower. As a result, for this portfolio the Company utilizes a pass/default risk-rating system, based on an age analysis (i.e., days past due) associated with each consumer loan. Under this structure, consumer loans less than 90 days past due are assigned a "pass" rating, while any consumer loans 90 days or more past due are assigned a "default" rating.
The following table details the amortized cost balances of the Company's loan portfolios, presented by credit quality indicator and origination year as of the dates indicated below:
21
Table of Contents
September 30, 2022
2022 2021 2020 2019 2018 Prior Revolving Loans Revolving converted to Term Total (1)
(Dollars in thousands)
Commercial and
industrial
Pass (2) $ 292,601 $ 149,588 $ 122,752 $ 67,591 $ 82,911 $ 22,943 $ 759,390 $ 3,362 $ 1,501,138
Potential weakness 1,540 973 1,038 1,844 3,955 715 6,557 — 16,622
Definite weakness - loss unlikely 2,485 935 — 39 — 111 27,019 — 30,589
Partial loss probable — — — — — — — — —
Definite loss — — — — — — — — —
Total commercial and industrial $ 296,626 $ 151,496 $ 123,790 $ 69,474 $ 86,866 $ 23,769 $ 792,966 $ 3,362 $ 1,548,349
Commercial real estate
Pass $ 922,772 $ 1,467,370 $ 1,265,711 $ 773,102 $ 733,621 $ 1,976,282 $ 47,317 $ 1,070 $ 7,187,245
Potential weakness 32,579 53,096 41,164 14,147 68,298 205,234 — — 414,518
Definite weakness - loss unlikely 26,684 2,224 4,722 2,585 17,928 21,836 — — 75,979
Partial loss probable — — — — — 175 — — 175
Definite loss — — — — — — — — —
Total commercial real estate $ 982,035 $ 1,522,690 $ 1,311,597 $ 789,834 $ 819,847 $ 2,203,527 $ 47,317 $ 1,070 $ 7,677,917
Commercial construction
Pass $ 388,627 $ 392,229 $ 231,336 $ 57,768 $ 26,263 $ 7,844 $ 21,457 $ 632 $ 1,126,156
Potential weakness 40,631 — 3,387 — — — — — 44,018
Definite weakness - loss unlikely 2,138 12,845 — — — — — — 14,983
Partial loss probable — — — — — — — — —
Definite loss — — — — — — — — —
Total commercial construction $ 431,396 $ 405,074 $ 234,723 $ 57,768 $ 26,263 $ 7,844 $ 21,457 $ 632 $ 1,185,157
Small business
Pass $ 41,923 $ 46,581 $ 31,968 $ 17,536 $ 10,454 $ 20,227 $ 37,455 $ — $ 206,144
Potential weakness — 163 394 369 193 129 697 — 1,945
Definite weakness - loss unlikely 194 — 442 7 20 224 591 — 1,478
Partial loss probable — — — — — — — — —
Definite loss — — — — — — — — —
Total small business $ 42,117 $ 46,744 $ 32,804 $ 17,912 $ 10,667 $ 20,580 $ 38,743 $ — $ 209,567
Residential real estate
Pass $ 557,643 $ 426,721 $ 196,538 $ 95,689 $ 96,828 $ 582,830 $ — $ — $ 1,956,249
Default — — 676 466 376 1,487 — — 3,005
Total residential real estate $ 557,643 $ 426,721 $ 197,214 $ 96,155 $ 97,204 $ 584,317 $ — $ — $ 1,959,254
Home equity
Pass $ 37,298 $ 61,898 $ 56,262 $ 32,761 $ 27,906 $ 124,325 $ 741,952 $ 3,190 $ 1,085,592
Default — — — 122 — 285 1,171 — 1,578
Total home equity $ 37,298 $ 61,898 $ 56,262 $ 32,883 $ 27,906 $ 124,610 $ 743,123 $ 3,190 $ 1,087,170
Other consumer
Pass $ 383 $ 2,498 $ 1,969 $ 1,370 $ 380 $ 3,630 $ 22,680 $ — $ 32,910
Default — 14 — — — 11 1 — 26
Total other consumer $ 383 $ 2,512 $ 1,969 $ 1,370 $ 380 $ 3,641 $ 22,681 $ — $ 32,936
Total $ 2,347,498 $ 2,617,135 $ 1,958,359 $ 1,065,396 $ 1,069,133 $ 2,968,288 $ 1,666,287 $ 8,254 $ 13,700,350
22
Table of Contents
September 30, 2021
2021 2020 2019 2018 2017 Prior Revolving Loans Revolving converted to Term Total (1)
(Dollars in thousands)
Commercial and
industrial
Pass (2) $ 590,532 $ 185,706 $ 97,095 $ 74,381 $ 15,175 $ 16,731 $ 605,718 $ 66 $ 1,585,404
Potential weakness 1,338 9,035 3,286 1,672 980 1,632 10,262 — 28,205
Definite weakness - loss unlikely 16,597 332 793 1,034 2,678 214 5,452 — 27,100
Partial loss probable — — — — — — — — —
Definite loss — — — — — — — — —
Total commercial and industrial $ 608,467 $ 195,073 $ 101,174 $ 77,087 $ 18,833 $ 18,577 $ 621,432 $ 66 $ 1,640,709
Commercial real estate
Pass $ 699,565 $ 1,019,453 $ 606,645 $ 347,874 $ 442,306 $ 794,263 $ 17,068 $ — $ 3,927,174
Potential weakness 22,106 29,091 51,976 14,628 21,350 82,655 13,615 — 235,421
Definite weakness - loss unlikely 9,331 16,336 3,399 13,657 9,762 6,179 — — 58,664
Partial loss probable — — — — — — — — —
Definite loss — — — — — — — — —
Total commercial real estate $ 731,002 $ 1,064,880 $ 662,020 $ 376,159 $ 473,418 $ 883,097 $ 30,683 $ — $ 4,221,259
Commercial construction
Pass $ 127,945 $ 216,573 $ 82,559 $ 22,851 $ 22,873 $ 6,505 $ 16,424 $ 2,134 $ 497,864
Potential weakness — 12,991 — — — — — — 12,991
Definite weakness - loss unlikely — 4,560 — — — — — — 4,560
Partial loss probable — — — — — — — — —
Definite loss — — — — — — — — —
Total commercial construction $ 127,945 $ 234,124 $ 82,559 $ 22,851 $ 22,873 $ 6,505 $ 16,424 $ 2,134 $ 515,415
Small business
Pass $ 40,736 $ 38,804 $ 22,075 $ 14,241 $ 10,675 $ 21,809 $ 32,679 $ — $ 181,019
Potential weakness 14 — 383 200 5 174 627 — 1,403
Definite weakness - loss unlikely 138 637 41 26 10 284 580 — 1,716
Partial loss probable — — — — — — — — —
Definite loss — — — — — — — — —
Total small business $ 40,888 $ 39,441 $ 22,499 $ 14,467 $ 10,690 $ 22,267 $ 33,886 $ — $ 184,138
Residential real estate
Pass $ 277,949 $ 184,974 $ 92,723 $ 97,915 $ 102,581 $ 463,397 $ — $ — $ 1,219,539
Default — 123 — 1,024 — 2,163 — — 3,310
Total residential real estate $ 277,949 $ 185,097 $ 92,723 $ 98,939 $ 102,581 $ 465,560 $ — $ — $ 1,222,849
Home equity
Pass $ 58,897 $ 68,629 $ 42,083 $ 37,644 $ 41,792 $ 117,488 $ 628,575 $ 3,575 $ 998,683
Default — — — — — 33 1,717 35 1,785
Total home equity $ 58,897 $ 68,629 $ 42,083 $ 37,644 $ 41,792 $ 117,521 $ 630,292 $ 3,610 $ 1,000,468
Other consumer
Pass $ 307 $ 347 $ 244 $ 78 $ 500 $ 5,338 $ 16,359 $ — $ 23,173
Default — — — — — — 2 — 2
Total other consumer $ 307 $ 347 $ 244 $ 78 $ 500 $ 5,338 $ 16,361 $ — $ 23,175
Total $ 1,845,455 $ 1,787,591 $ 1,003,302 $ 627,225 $ 670,687 $ 1,518,865 $ 1,349,078 $ 5,810 $ 8,808,013
23
Table of Contents
(1) Loan origination dates in the tables above reflect the original origination date, or the date of a material modification of a previously originated loan.
(2) Loans originated as part of the Paycheck Protection Program ("PPP") established by the CARES Act are included within commercial and industrial under the 2021 and 2020 vintage year and "pass" category as these loans are 100% guaranteed by the U.S. Government. Outstanding PPP loans totaled $ 11.1 million and $ 383.6 million as of September 30, 2022 and 2021, respectively.
For the Company’s consumer portfolio, the quality of the loan is best indicated by the repayment performance of an individual borrower. However, the Company does supplement performance data with current Fair Isaac Corporation (“FICO”) scores and Loan to Value (“LTV”) estimates. Current FICO data is purchased and appended to all consumer loans on a regular basis. In addition, automated valuation services and broker opinions of value are used to supplement original value data for the residential real estate and home equity portfolios, periodically. The following table shows the weighted average FICO scores and the weighted average combined LTV ratios at the dates indicated below:
September 30
2022 December 31
2021
Residential real estate portfolio
FICO score (re-scored)(1) 753 749
LTV (re-valued)(2) 54.8 % 54.4 %
Home equity portfolio
FICO score (re-scored)(1) 771 772
LTV (re-valued)(2)(3) 40.9 % 42.4 %
(1) The average FICO scores at September 30, 2022 are based upon rescores from June 2022, as available for previously originated loans, or origination score data for loans booked since June 2022. The average FICO scores at December 31, 2021 were based upon rescores available from December 2021, as available for previously originated loans, or origination score data for loans booked in December 2021.
(2) The combined LTV ratios for September 30, 2022 are based upon updated automated valuations as of August 2022, when available, and/or the most current valuation data available. The combined LTV ratios for December 31, 2021 were based upon updated automated valuations as of November 2021, when available, and/or the most current valuation data available as of such date. The updated automated valuations provide new information on loans that may be available since the previous valuation was obtained. If no new information is available, the valuation will default to the previously obtained data or most recent appraisal.
(3) For home equity loans and lines in a subordinate lien, the LTV data represents a combined LTV, taking into account the senior lien data for loans and lines.
Unfunded Commitments
Management evaluates the need for a reserve on unfunded lending commitments in a manner consistent with loans held for investment. At September 30, 2022 and December 31, 2021, the Company's estimated reserve for unfunded commitments amounted to $ 1.3 million and $ 1.5 million, respectively.
Asset Quality
The Company’s philosophy toward managing its loan portfolios is predicated upon careful monitoring, which stresses early detection and response to delinquent and default situations. Delinquent loans are managed by a team of collection specialists and the Company seeks to make arrangements to resolve any delinquent or default situation over the shortest possible time frame. As a general rule, loans 90 days or more past due with respect to principal or interest are classified as nonaccrual loans. The Company also may use discretion regarding other loans 90 days or more delinquent if the loan is well secured and/or in process of collection.
In response to the COVID-19 pandemic, the Company has granted loan modifications to allow deferral of payments for borrowers negatively impacted by the pandemic. The balance of loans with active deferrals as of September 30, 2022 and December 31, 2021 was $ 193.3 million and $ 383.1 million, respectively. The majority of these loans with active deferrals as of September 30, 2022 continue to be characterized as current loans. In accordance with regulatory guidance, these modifications are not considered to be troubled debt restructures ("TDRs") if they were performing as of December 31, 2019. Additionally, a majority of these modified loans are characterized as current and therefore are not impacting nonaccrual or delinquency totals as of September 30, 2022 and December 31, 2021. The Company does, however, consider all active deferrals when estimating loss reserves. As loans reach their deferral maturity date, consideration of TDR and delinquency status will resume in accordance with the Company's accounting policy.
24
Table of Contents
The following table shows information regarding nonaccrual loans as of the dates indicated:
Nonaccrual Balances
September 30, 2022 December 31, 2021
With Allowance for Credit Losses Without Allowance for Credit Losses Total With Allowance for Credit Losses Without Allowance for Credit Losses Total
(Dollars in thousands)
Commercial and industrial $ 27,374 $ 19 $ 27,393 $ 3,420 $ 19 $ 3,439
Commercial real estate 15,982 — 15,982 10,870 — 10,870
Small business 50 — 50 44 — 44
Residential real estate 8,891 — 8,891 8,580 602 9,182
Home equity 3,485 — 3,485 3,781 — 3,781
Other consumer 216 — 216 504 — 504
Total nonaccrual loans (1) $ 55,998 $ 19 $ 56,017 $ 27,199 $ 621 $ 27,820
(1) Included in these amounts were $ 1.5 million and $ 2.0 million of nonaccruing TDRs at September 30, 2022 and December 31, 2021, respectively.
It is the Company's policy to reverse any accrued interest when a loan is put on nonaccrual status, and, as such, the Company did not record any interest income on nonaccrual loans during the nine months ended September 30, 2022 and 2021.
The following table shows information regarding foreclosed residential real estate property at the dates indicated:
September 30, 2022 December 31, 2021
(Dollars in thousands)
Foreclosed residential real estate property held by the creditor $ — $ —
Recorded investment in mortgage loans collateralized by residential real estate property that are in the process of foreclosure $ 1,871 $ 1,426
The following tables show the age analysis of past due financing receivables as of the dates indicated:
September 30, 2022
30-59 days 60-89 days 90 days or more Total Past Due Total
Financing
Receivables Amortized Cost
>90 Days
and Accruing
Number
of Loans Principal
Balance Number
of Loans Principal
Balance Number
of Loans Principal
Balance Number
of Loans Principal
Balance Current
(Dollars in thousands)
Loan Portfolio
Commercial and industrial 10 $ 322 1 $ 182 3 $ 558 14 $ 1,062 $ 1,547,287 $ 1,548,349 $ —
Commercial real estate 9 5,419 5 4,491 2 208 16 10,118 7,667,799 7,677,917 —
Commercial construction — — 1 1,661 — — 1 1,661 1,183,496 1,185,157 —
Small business 7 233 3 15 6 29 16 277 209,290 209,567 —
Residential real estate 15 3,146 6 1,202 19 1,804 40 6,152 1,953,102 1,959,254 —
Home equity 14 534 8 775 19 1,577 41 2,886 1,084,284 1,087,170 —
Other consumer (1) 504 510 36 245 8 26 548 781 32,155 32,936 —
Total 559 $ 10,164 60 $ 8,571 57 $ 4,202 676 $ 22,937 $ 13,677,413 $ 13,700,350 $ —
25
Table of Contents
December 31, 2021
30-59 days 60-89 days 90 days or more Total Past Due Total
Financing
Receivables Recorded
Investment
>90 Days
and Accruing
Number
of Loans Principal
Balance Number
of Loans Principal
Balance Number
of Loans Principal
Balance Number
of Loans Principal
Balance Current
(Dollars in thousands)
Loan Portfolio
Commercial and industrial 7 $ 143 2 $ 252 2 $ 24 11 $ 419 $ 1,562,860 $ 1,563,279 $ —
Commercial real estate 15 32,845 — — 4 1,339 19 34,184 7,958,160 7,992,344 —
Commercial construction — — — — — — — — 1,165,457 1,165,457 —
Small business 11 136 6 53 4 24 21 213 192,976 193,189 —
Residential real estate 12 2,709 5 714 76 3,922 93 7,345 1,597,341 1,604,686 —
Home equity 15 1,375 6 381 21 1,671 42 3,427 1,036,184 1,039,611 —
Other consumer (1) 458 719 41 277 16 112 515 1,108 27,612 28,720 —
Total 518 $ 37,927 60 $ 1,677 123 $ 7,092 701 $ 46,696 $ 13,540,590 $ 13,587,286 $ —
(1) Other consumer portfolio is inclusive of deposit account overdrafts recorded as loan balances.
Troubled Debt Restructurings
In the course of resolving nonperforming loans, the Bank may choose to restructure the contractual terms of certain loans. The Bank attempts to work out an alternative payment schedule with the borrower in order to avoid foreclosure actions. Exclusive of loans modified under provisions of the CARES Act, any loans that are modified are reviewed by the Bank to identify if a TDR has occurred, which is when, for economic or legal reasons related to a borrower’s financial difficulties, the Bank grants a concession to the borrower that it would not otherwise consider. Terms may be modified to fit the ability of the borrower to repay in line with its current financial status and the restructuring of the loan may include the transfer of assets from the borrower to satisfy the debt, a modification of loan terms, or a combination of the two.
The following table shows the Company’s total TDRs and other pertinent information as of the dates indicated:
September 30, 2022 December 31, 2021
(Dollars in thousands)
TDRs on accrual status $ 11,549 $ 14,635
TDRs on nonaccrual 1,538 1,993
Total TDRs $ 13,087 $ 16,628
Additional commitments to lend to a borrower who has been a party to a TDR $ 137 $ 190
The Company’s policy is to have any restructured loan which is on nonaccrual status prior to being modified remain on nonaccrual status for six months subsequent to being modified before management considers its return to accrual status. If the restructured loan is on accrual status prior to being modified, it is reviewed to determine if the modified loan should remain on accrual status. Additionally, loans classified as TDRs are adjusted to reflect the changes in value of the recorded investment in the loan, if any, resulting from the granting of a concession. For all residential loan modifications, the borrower must perform during a 90 day trial period before the modification is finalized.
26
Table of Contents
The following table shows the TDRs which occurred during the periods indicated and the change in the recorded investment subsequent to the modifications occurring:
Three Months Ended Nine Months Ended
September 30, 2022 September 30, 2022
Number of
Contracts Pre-Modification
Outstanding
Recorded
Investment Post-Modification
Outstanding
Recorded
Investment Number of
Contracts Pre-Modification
Outstanding
Recorded
Investment Post-Modification
Outstanding
Recorded
Investment
(Dollars in thousands) (Dollars in thousands)
Troubled debt restructurings
Commercial and industrial 1 $ 68 $ 67 1 68 67
Total (1) 1 $ 68 $ 67 1 68 67
Three Months Ended Nine Months Ended
September 30, 2021 September 30, 2021
Number of
Contracts Pre-Modification
Outstanding
Recorded
Investment Post-Modification
Outstanding
Recorded
Investment Number of
Contracts Pre-Modification
Outstanding
Recorded
Investment Post-Modification
Outstanding
Recorded
Investment
(Dollars in thousands)
Troubled debt restructurings
Commercial and industrial — $ — $ — 1 $ 14,148 $ 14,148
Commercial real estate — — — 5 3,964 3,964
Small business — — — 2 189 189
Total (1) — $ — $ — 8 $ 18,301 $ 18,301
(1) The pre-modification and post-modification balances represent the legal principal balance of the loan. Activity presented in the table above includes $ 14.3 million of modifications on existing TDRs occurring during the nine months ended September 30, 2021.
The following table shows the Company’s post-modification balance of TDRs listed by type of modification for the periods indicated:
Three Months Ended Nine Months Ended
September 30 September 30
2022 2021 2022 2021
(Dollars in thousands)
Combination rate and maturity — — — 14,148
Extended maturity 67 — 67 4,153
Total 67 — $ 67 $ 18,301
The Company considers a loan to have defaulted when it reaches 90 days past due. During the nine months ended September 30, 2022 and September 30, 2021, there were no loans modified during the prior twelve months that subsequently defaulted during the respective periods. The Company determines the amount of allowance on TDRs in accordance with CECL methodology using a discounted cash flow approach, or a fair value of collateral approach if the loan is determined to be individually evaluated.
27
Table of Contents
NOTE 5 - STOCK BASED COMPENSATION
During the nine months ended September 30, 2022, the Company had the following activity related to stock based compensation:
Time Vested Restricted Stock Awards
The Company made the following awards of time vested restricted stock:
Date Shares Granted Plan Grant Date Fair Value Per Share Vesting Period
2/17/2022 52,100 2005 Employee Stock Plan $ 84.70 Ratably over 5 years from grant date
5/24/2022 8,099 2018 Non-Employee Director Stock Plan $ 80.39 Shares vested immediately
9/15/2022 646 2005 Employee Stock Plan $ 77.44 Ratably over 5 years from grant date
Performance-Based Restricted Stock Awards
On February 17, 2022, the Company granted 20,700 performance-based restricted stock awards, representing the maximum number of shares that may be earned under the awards, to certain executive level employees. These performance-based restricted stock awards were issued from the 2005 Employee Stock Plan and were determined to have a grant date fair value per share of $ 84.70 . The number of shares to be vested are contingent upon the Company's attainment of certain performance criteria to be measured at the end of a three year performance period, ending December 31, 2024. The awards will vest upon the earlier of the date on which it is determined if the performance goal is achieved subsequent to the performance period or March 31, 2025.
On March 10, 2022, the performance-based restricted stock awards that were awarded on February 21, 2019 vested at 50 % of the maximum target shares awarded, or 7,450 shares.
28
Table of Contents
NOTE 6 - DERIVATIVE AND HEDGING ACTIVITIES
The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally to manage the Company’s interest rate risk. Additionally, the Company enters into interest rate derivatives, foreign exchange contracts and risk participation agreements to accommodate the business requirements of its customers (“customer related positions”). The Company minimizes the market and liquidity risks of customer related positions by entering into similar offsetting positions with broker-dealers. Derivative instruments are carried at fair value in the Company's financial statements. The accounting for changes in the fair value of a derivative instrument is dependent upon whether or not it qualifies as a hedge for accounting purposes, and further, by the type of hedging relationship.
The Company does not enter into proprietary trading positions for any derivatives.
The Company is subject to over-the-counter derivative clearing requirements which require certain derivatives to be cleared through central clearing houses. Accordingly, the Company clears certain derivative transactions through the Chicago Mercantile Exchange Clearing House ("CME"). This clearing house requires the Company to post initial and variation margin to mitigate the risk of non-payment, the latter of which is received or paid daily based on the net asset or liability position of the contracts.
Interest Rate Positions
The Company may utilize various interest rate derivatives as hedging instruments against interest rate risk associated with the Company’s borrowings and loan portfolios. An interest rate derivative is an agreement whereby one party agrees to pay a floating rate of interest on a notional principal amount in exchange for receiving a fixed rate of interest on the same notional amount, for a predetermined period of time, from a second party. The amounts relating to the notional principal amount are not actually exchanged.
29
Table of Contents
The following tables reflect the Company's derivative positions as of the dates indicated below for interest rate derivatives which qualify as cash flow hedges for accounting purposes:
September 30, 2022
Weighted Average Rate
Notional Amount Average Maturity Current Rate Paid Receive Fixed
Swap Rate Fair Value
(in thousands) (in years) (in thousands)
Interest rate swaps on loans $ 1,050,000 3.23 2.72 % 2.66 % $ ( 43,365 )
Current Rate Paid Receive Fixed Swap Rate
Cap - Floor
Interest rate collars on loans 400,000 2.52 2.69 % 3.09 % - 2.19 %
( 10,375 )
Total $ 1,450,000 $ ( 53,740 )
December 31, 2021
Weighted Average Rate
Notional Amount Average Maturity Current
Rate
Received Pay Fixed
Swap Rate Fair Value
(in thousands) (in years) (in thousands)
Interest rate swaps on borrowings $ 25,000 0.62 0.16 % 1.88 % $ ( 294 )
Current Rate Paid Receive Fixed
Swap Rate
Interest rate swaps on loans 550,000 2.58 0.11 % 2.16 % 11,830
Current Rate Paid Receive Fixed Swap Rate
Cap - Floor
Interest rate collars on loans 400,000 1.66 0.11 % 2.73 % - 2.20 %
9,383
Total $ 975,000 $ 20,919
The maximum length of time over which the Company is currently hedging its exposure to the variability in future cash flows for forecasted transactions related to the payment of variable interest on existing financial instruments is 6.5 years.
For derivative instruments that are designated and qualify as cash flow hedging instruments, the effective portion of the gains or losses is reported as a component of other comprehensive income ("OCI"), and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The Company expects approximately $ 22.5 million (pre-tax) to be reclassified as an increase to interest expense, from OCI related to the Company’s cash flow hedges in the twelve months following September 30, 2022. This reclassification is due to anticipated payments that will be made and/or received on the swaps based upon the forward curve as of September 30, 2022.
The Company had no fair value hedges as of September 30, 2022 or December 31, 2021.
Customer Related Positions
Loan level derivatives, primarily interest rate swaps, offered to commercial borrowers through the Company’s loan level derivative program do not qualify as hedges for accounting purposes. The Company believes that its exposure to commercial customer derivatives is limited because these contracts are simultaneously matched at inception with an offsetting dealer transaction. Derivatives with dealer counterparties are then either cleared through a clearinghouse or settled directly with a single counterparty. The commercial customer derivative program allows the Company to retain variable-rate commercial loans while allowing the customer to synthetically fix the loan rate by entering into a variable-to-fixed interest rate swap. The amounts relating to the notional principal amount are not actually exchanged.
30
Table of Contents
Foreign exchange contracts offered to commercial borrowers through the Company’s derivative program do not qualify as hedges for accounting purposes. The Company acts as a seller and buyer of foreign exchange contracts to accommodate its customers. To mitigate the market and liquidity risk associated with these derivatives, the Company enters into similar offsetting positions. The amounts relating to the notional principal amount are exchanged.
The Company has entered into risk participation agreements with other dealer banks in commercial loan agreements. Participating banks guarantee the performance on borrower-related interest rate swap contracts. These derivatives are not designated as hedges and, therefore, changes in fair value are recognized in earnings. Under a risk participation-out agreement, a derivative asset, the Company participates out a portion of the credit risk associated with the interest rate swap position executed with the commercial borrower for a fee paid to the participating bank. Under a risk participation-in agreement, a derivative liability, the Company assumes, or participates in, a portion of the credit risk associated with the interest rate swap position with the commercial borrower for a fee received from the other bank.
31
Table of Contents
The following table reflects the Company’s customer related derivative positions as of the dates indicated below for those derivatives not designated as hedging:
Notional Amount Maturing
Number of Positions
(1) Less than 1 year Less than 2 years Less than 3 years Less than 4 years Thereafter Total Fair Value
September 30, 2022
(Dollars in thousands)
Loan level swaps
Receive fixed, pay variable 285 $ 82,932 $ 98,409 $ 259,419 $ 173,197 $ 953,915 $ 1,567,872 $ ( 127,611 )
Pay fixed, receive variable 285 82,932 98,409 259,419 173,197 953,915 1,567,872 127,609
Foreign exchange contracts
Buys foreign currency, sells U.S. currency 62 162,094 13,013 — — — 175,107 ( 15,992 )
Buys U.S. currency, sells foreign currency 62 162,094 13,013 — — — 175,107 16,079
Risk participation agreements
Participation out 11 2,605 — 24,538 — 72,045 99,188 64
Participation in 7 22,802 16,329 — — 25,944 65,075 ( 15 )
Notional Amount Maturing
Number of Positions
(1) Less than 1 year Less than 2 years Less than 3 years Less than 4 years Thereafter Total Fair Value
December 31, 2021
(Dollars in thousands)
Loan level swaps
Receive fixed, pay variable 296 $ 37,589 $ 139,844 $ 123,507 $ 260,953 $ 1,060,276 $ 1,622,169 $ 55,984
Pay fixed, receive variable 296 37,589 139,844 123,507 260,953 1,060,276 1,622,169 ( 55,982 )
Foreign exchange contracts
Buys foreign currency, sells U.S. currency 52 149,588 8,784 — — — 158,372 5,734
Buys U.S. currency, sells foreign currency 52 149,588 8,784 — — — 158,372 ( 5,734 )
Risk participation agreements
Participation out 11 — 2,635 7,138 24,539 68,408 102,720 279
Participation in 7 29,972 28,235 — — 8,339 66,546 ( 55 )
(1) The Company may enter into one dealer swap agreement which offsets multiple commercial borrower swap agreements.
32
Table of Contents
Mortgage Derivatives
The Company enters into commitments to fund residential mortgage loans at specified rates and times in the future, with the intention that loans may be sold subsequently in the secondary market. Mortgage loan commitments are referred to as derivative loan commitments if the loan that will result from exercise of the commitment will be held for sale upon funding. These commitments are recognized at fair value on the consolidated balance sheet in other assets and other liabilities with changes in their fair values recorded within mortgage banking income. In addition, the Company has elected the fair value option to carry loans held for sale at fair value. The change in fair value of loans held for sale is recorded in current period earnings as a component of mortgage banking income in accordance with the Company's fair value election. The fair value of loans held for sale decreased by $ 194,000 and $ 75,000 for the three months ended September 30, 2022 and 2021, respectively. The fair value of loans held for sale decreased by $ 620,000 and $ 1.5 million for the nine months ended September 30, 2022 and 2021, respectively. These amounts were offset in earnings by the change in the fair value of mortgage derivatives.
Outstanding loan commitments expose the Company to the risk that the price of the loans arising from exercise of the loan commitment might change from inception of the rate lock to funding of the loan due to changes in mortgage interest rates. If interest rates increase, the value of these loan commitments decreases. Conversely, if interest rates decrease, the value of these loan commitments increases. To protect against the price risk inherent in derivative loan commitments, the Company utilizes both "mandatory delivery" and "best efforts" forward loan sale commitments to mitigate the risk of potential decreases in the values of loans that would result from the exercise of the derivative loan commitments. Mandatory delivery contracts are accounted for as derivative instruments. Included in the mandatory delivery forward commitments are To Be Announced securities ("TBAs"). Certain assumptions, including pull through rates and rate lock periods, are used in managing the existing and future hedges. The accuracy of underlying assumptions will impact the ultimate effectiveness of any hedging strategies.
With mandatory delivery contracts, the Company commits to deliver a certain principal amount of mortgage loans to an investor at a specified price on or before a specified date. If the Company fails to deliver the amount of mortgages necessary to fulfill the commitment by the specified date, it is obligated to pay a "pair-off" fee, based on then-current market prices, to the investor/counterparty to compensate the investor for the shortfall. Generally, the Company makes this type of commitment once mortgage loans have been funded and are held for sale, in order to minimize the risk of failure to deliver the requisite volume of loans to the investor and paying pair-off fees as a result. The Company also sells TBA securities to offset potential changes in the fair value of derivative loan commitments. Generally, the Company sells TBA securities by entering into derivative loan commitments for settlement in 30 to 90 days. The Company expects that mandatory delivery contracts, including TBA securities, will experience changes in fair value opposite to the changes in the fair value of derivative loan commitments.
With best effort contracts, the Company commits to deliver an individual mortgage loan of a specified principal amount and quality to an investor if the loan to the underlying borrower closes. Generally, best efforts cash contracts have no pair off risk regardless of market movement. The price the investor will pay the seller for an individual loan is specified prior to the loan being funded (e.g., on the same day the lender commits to lend funds to a potential borrower). The Company expects that these best efforts forward loan sale commitments will experience a net neutral shift in fair value with related derivative loan commitments.
The aggregate amount of net realized gains on sales of such loans included within mortgage banking income was $ 229,000 and $ 4.9 million for the three months ended September 30, 2022 and 2021, respectively, and $ 550,000 and $ 17.2 million for the nine months ended September 30, 2022 and 2021, respectively.
Balance Sheet Offsetting
The Company does not offset fair value amounts recognized for derivative instruments. The Company does net the amount recognized for the right to reclaim cash collateral against the obligation to return cash collateral arising from derivative instruments executed with the same counterparty under a master netting arrangement. Collateral legally required to be maintained at dealer banks by the Company is monitored and adjusted as necessary.
A daily settlement occurs through the CME for changes in the fair value of centrally cleared derivatives. Not all of the derivatives are required to be cleared through the daily clearing agent. As a result, the total fair values of loan level derivative assets and liabilities recognized on the Company's financial statements are not equal and offsetting.
33
Table of Contents
The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the balance sheet and the potential effect of netting arrangements on its financial position, at the dates indicated:
Asset Derivatives (1) Liability Derivatives (2)
Fair Value at Fair Value at Fair Value at Fair Value at
September 30
2022 December 31
2021 September 30
2022 December 31
2021
(Dollars in thousands)
Derivatives designated as hedges
Interest rate derivatives $ — $ 21,951 (3) $ 53,740 (4) $ 1,032 (4)
Derivatives not designated as hedges
Customer Related Positions
Loan level derivatives 127,625 (3) 68,726 (3) 127,627 (4) 68,724 (4)
Foreign exchange contracts 16,520 6,147 16,433 6,147
Risk participation agreements 64 279 15 55
Mortgage Derivatives
Interest rate lock commitments 6 753 16 —
Forward sale loan commitments 86 56 — —
Forward sale hedge commitments 73 — — 57
Total derivatives not designated as hedges 144,374 75,961 144,091 74,983
Total 144,374 97,912 197,831 76,015
Netting Adjustments (5) ( 62,614 ) ( 5,727 ) 35,293 6,769
Net Derivatives on the Balance Sheet 81,760 92,185 162,538 69,246
Financial instruments (6) 17,744 22,378 17,744 22,378
Cash collateral pledged (received) — — — 33,838
Net Derivative Amounts $ 64,016 $ 69,807 $ 144,794 $ 13,030
(1) All asset derivatives are reflected in other assets on the balance sheet.
(2) All liability derivatives are reflected in other liabilities on the balance sheet.
(3) Approximately $ 660,000 of accrued interest receivable is included in the fair value of the loan level derivative assets at September 30, 2022, in comparison to accrued interest receivable of approximately $ 1.2 million and $ 1.5 million in included in the fair value of interest rate and loan level derivative assets, respectively, at December 31, 2021.
(4) Approximately $ 36,000 and $ 660,000 of accrued interest payable is included in the fair value of interest rate and loan level derivative liabilities, respectively, at September 30, 2022. Accrued interest payable of approximately $ 5,000 and $ 1.5 million is included in the fair value of the interest rate and loan level derivative liabilities, respectively, at December 31, 2021.
(5) Netting adjustments represent the amounts recorded to convert derivative assets and liabilities cleared through CME from a gross basis to a net basis, inclusive of the variation margin payments, in accordance with applicable accounting guidance. As displayed in the table above, derivatives that cleared through the CME were either in a net asset position or a net liability position at September 30, 2022.
(6) Reflects offsetting derivative positions with the same counterparty that are not netted on the balance sheet.
34
Table of Contents
The table below presents the effect of the Company’s derivative financial instruments included in OCI and current earnings for the periods indicated:
Three Months Ended Nine Months Ended
September 30 September 30
2022 2021 2022 2021
(Dollars in thousands)
Derivatives designated as hedges
Loss in OCI on derivatives (effective portion), net of tax $ ( 27,144 ) $ ( 3,383 ) $ ( 52,743 ) $ ( 11,559 )
Gain reclassified from OCI into interest income or interest expense (effective portion) $ 407 $ 4,791 $ 8,427 $ 13,869
Derivatives not designated as hedges
Changes in fair value of customer related positions
Other income $ 26 $ 54 $ 147 $ 137
Other expense ( 67 ) ( 80 ) ( 239 ) ( 374 )
Changes in fair value of mortgage derivatives
Mortgage banking income 41 ( 213 ) ( 603 ) ( 3,840 )
Total $ — $ ( 239 ) $ ( 695 ) $ ( 4,077 )
The Company's derivative agreements with institutional counterparties contain various credit-risk related contingent provisions, such as requiring the Company to maintain a well-capitalized capital position. If the Company fails to meet these conditions, the counterparties could request the Company make immediate payment or demand that the Company provide immediate and ongoing full collateralization on derivative positions in net liability positions. All derivative instruments with credit-risk contingent features were in a net asset position at September 30, 2022. At December 31, 2021, the aggregate fair value of all derivative instruments with credit-risk related contingent features that were in a net liability position was $ 34.8 million. Although none of the contingency provisions have applied as of September 30, 2022 and December 31, 2021, the Company posted collateral to offset the net liability exposure with institutional counterparties at December 31, 2021.
By using derivatives, the Company is exposed to credit risk to the extent that counterparties to the derivative contracts do not perform as required. Should a counterparty fail to perform under the terms of a derivative contract, the Company's credit exposure on interest rate swaps is limited to the net positive fair value and accrued interest of all swaps with each counterparty. The Company seeks to minimize counterparty credit risk through credit approvals, limits, monitoring procedures, and obtaining collateral, where appropriate. Institutional counterparties must have an investment grade credit rating and be approved by the Company's Board of Directors. As such, management believes the risk of incurring credit losses on derivative contracts with institutional counterparties is remote. The Company's exposure relating to institutional counterparties was $ 127.6 million and $ 28.3 million at September 30, 2022 and December 31, 2021, respectively. The Company’s exposure relating to customer counterparties was approximately $ 8,000 and $ 62.4 million at September 30, 2022 and December 31, 2021, respectively. Credit exposure may be reduced by the value of collateral pledged by the counterparty.
NOTE 7 - FAIR VALUE MEASUREMENTS
Fair value is a market-based measure considered from the perspective of a market participant rather than an entity-specific measure. Therefore, even when market assumptions are not readily available, the assumptions applied by the Company when determining fair value reflect those that the Company determines market participants would use to price the asset or liability at the measurement date. If there has been a significant decrease in the volume and level of activity for the asset or liability, regardless of the valuation technique(s) used, the objective of a fair value measurement remains the same. Fair value is the price that would be received if the asset were to be sold or that would be or paid if the liability were to be transferred in an orderly market transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. When determining fair value, the Company considers pricing information and other inputs that are current as of the measurement date. In periods of market dislocation, the observability of prices and other inputs may be reduced for certain instruments, or not available at all. The unavailability or reduced availability of pricing or other input information could cause an instrument to be reclassified from one level to another.
The Fair Value Measurements and Disclosures Topic of the FASB ASC defines fair value and establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to
35
Table of Contents
unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under the Fair Value Measurements and Disclosures Topic of the FASB ASC are described below:
Level 1 – Inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
Level 2 – Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.
Level 3 – Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable.
To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for instruments categorized in Level 3. A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.
Valuation Techniques
There have been no changes in the valuation techniques used during the nine months ended September 30, 2022.
Securities
Trading and Equity Securities
These equity securities are valued based on market quoted prices. These securities are categorized in Level 1 as they are actively traded and no valuation adjustments have been applied.
U.S. Government Agency and U.S. Treasury Securities
Fair value is estimated using either multi-dimensional spread tables or benchmarks. The inputs used include benchmark yields, reported trades, and broker/dealer quotes. These securities are classified as Level 2.
Agency Mortgage-Backed Securities
Fair value is estimated using either a matrix or benchmarks. The inputs used include benchmark yields, reported trades, broker/dealer quotes, and issuer spreads. These securities are categorized as Level 2.
Agency Collateralized Mortgage Obligations and Small Business Administration Pooled Securities
The valuation model for these securities is volatility-driven and ratings based, and uses multi-dimensional spread tables. The inputs used include benchmark yields, reported trades, new issue data, broker dealer quotes, and collateral performance. If there is at least one significant model assumption or input that is not observable, these securities are categorized as Level 3 within the fair value hierarchy; otherwise, they are classified as Level 2.
State, County, and Municipal Securities
The fair value is estimated using a valuation matrix with inputs including bond interest rate tables, recent transactions, and yield relationships. These securities are categorized as Level 2.
Single and Pooled Issuer Trust Preferred Securities
The fair value of trust preferred securities, including pooled and single issuer preferred securities, is estimated using external pricing models, discounted cash flow methodologies or similar techniques. The inputs used in these valuations include benchmark yields, reported trades, new issue data, broker dealer quotes, and collateral performance. If there is at least one significant model assumption or input that is not observable, these securities are classified as Level 3 within the fair value hierarchy; otherwise, they are classified as Level 2.
Loans Held for Sale
The Company has elected the fair value option to account for originated closed loans intended for sale. The fair value is measured on an individual loan basis using quoted market prices and when not available, comparable market value or discounted cash flow analysis may be utilized. These assets are typically classified as Level 2.
36
Table of Contents
Derivative Instruments
Derivatives
The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilizes. The Company incorporates credit valuation adjustments to appropriately reflect nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings. Additionally, in conjunction with fair value measurement guidance, the Company has made an accounting policy election to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio. Although the Company has determined that the majority of the inputs used to value its interest rate derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its interest rate derivatives and risk participation agreements may also utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by the Company and its counterparties. However, as of September 30, 2022 and December 31, 2021, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuations in their entirety are properly classified as Level 2.
Mortgage Derivatives
The fair value of mortgage derivatives is determined based on current market prices for similar assets in the secondary market and, therefore, classified as Level 2 within the fair value hierarchy.
Individually Assessed Collateral Dependent Loans
In accordance with the CECL standard, expected credit losses on individually assessed loans deemed to be collateral dependent are valued based upon the lower of amortized cost or fair value of the underlying collateral less costs to sell. The inputs used in the appraisals of the collateral are not always observable, and in such cases the loans may be classified as Level 3 within the fair value hierarchy; otherwise, they are classified as Level 2.
Other Real Estate Owned and Other Foreclosed Assets
Other Real Estate Owned ("OREO") and Other Foreclosed Assets are valued at the lower of cost or fair value of the property, less estimated costs to sell. The fair values are generally estimated based upon recent appraisal values of the property less costs to sell the property. Certain inputs used in appraisals are not always observable, and therefore OREO and Other Foreclosed Assets may be classified as Level 3 within the fair value hierarchy.
Goodwill and Other Intangible Assets
Goodwill and other intangible assets are subject to impairment testing. The Company conducts an annual impairment test of goodwill in the third quarter of each year, or more frequently if necessary. Other intangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. To estimate the fair value of goodwill and, if necessary, other intangible assets, the Company utilizes both a comparable analysis of relevant price multiples in recent market transactions and a discounted cash flow analysis. Both valuation models require a significant degree of management judgment. In the event the fair value as determined by the valuation model is less than the carrying value, the intangibles may be impaired. If the impairment testing resulted in impairment, the Company would classify the impaired goodwill and other intangible assets subjected to nonrecurring fair value adjustments as Level 3.
37
Table of Contents
Assets and liabilities measured at fair value on a recurring and nonrecurring basis were as follows at the dates indicated:
Fair Value Measurements at Reporting Date Using
Balance Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
September 30, 2022
(Dollars in thousands)
Recurring fair value measurements
Assets
Trading securities $ 3,538 $ 3,538 $ — $ —
Equity securities 20,439 20,439 — —
Securities available for sale
U.S. government agency securities 199,942 — 199,942 —
U.S. treasury securities 784,458 — 784,458 —
Agency mortgage-backed securities 344,153 — 344,153 —
Agency collateralized mortgage obligations 40,787 — 40,787 —
State, county, and municipal securities 187 — 187 —
Single issuer trust preferred securities issued by banks and insurers 489 — 489 —
Pooled trust preferred securities issued by banks and insurers 999 — 999 —
Small business administration pooled securities 54,496 — 54,496 —
Loans held for sale 5,100 — 5,100 —
Derivative instruments 144,374 — 144,374 —
Liabilities
Derivative instruments 197,831 — 197,831 —
Total recurring fair value measurements $ 1,401,131 $ 23,977 $ 1,377,154 $ —
Nonrecurring fair value measurements
Assets
Individually assessed collateral dependent loans (1) $ 13,020 $ — $ — $ 13,020
Total nonrecurring fair value measurements $ 13,020 $ — $ — $ 13,020
38
Table of Contents
Fair Value Measurements at Reporting Date Using
Balance Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
December 31, 2021
(Dollars in thousands)
Recurring fair value measurements
Assets
Trading securities $ 3,720 $ 3,720 $ — $ —
Equity securities 23,173 23,173 — —
Securities available for sale
U.S. government agency securities 215,482 — 215,482 —
U.S. treasury securities 861,448 — 861,448 —
Agency mortgage-backed securities 363,933 — 363,933 —
Agency collateralized mortgage obligations 79,677 — 79,677 —
State, county, and municipal securities 203 — 203 —
Single issuer trust preferred securities issued by banks and insurers 491 — 491 —
Pooled trust preferred securities issued by banks and insurers 1,000 — 1,000 —
Small business administration pooled securities 48,914 — 48,914 —
Loans held for sale 24,679 — 24,679 —
Derivative instruments 97,912 — 97,912 —
Liabilities
Derivative instruments 76,015 — 76,015 —
Total recurring fair value measurements $ 1,644,617 $ 26,893 $ 1,617,724 $ —
Nonrecurring fair value measurements
Assets
Individually assessed collateral dependent loans (1) $ 1,174 $ — $ — $ 1,174
Total nonrecurring fair value measurements $ 1,174 $ — $ — $ 1,174
(1) The carrying value of individually assessed collateral dependent loans is based on the lower of amortized cost or fair value of the underlying collateral less costs to sell. The fair value of the underlying collateral is generally determined through independent appraisals, which generally include various Level 3 inputs which are not identifiable. Appraisals may be adjusted by management for qualitative factors such as economic factors and estimated liquidation expenses. The range of these possible adjustments may vary.
39
Table of Contents
The estimated fair values and related carrying amounts for assets and liabilities for which fair value is only disclosed are shown below at the dates indicated:
Fair Value Measurements at Reporting Date Using
Carrying
Value Fair
Value Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
September 30, 2022
(Dollars in thousands)
Financial assets
Securities held to maturity (a)
U.S. government agency securities $ 31,696 $ 29,303 $ — $ 29,303 $ —
U.S. treasury securities 100,615 87,992 — 87,992 —
Agency mortgage-backed securities 892,102 802,093 — 802,093 —
Agency collateralized mortgage obligations 553,995 476,970 — 476,970 —
Single issuer trust preferred securities issued by banks 1,500 1,508 — 1,508 —
Small business administration pooled securities 117,727 112,119 — 112,119 —
Loans, net of allowance for credit losses (b) 13,540,017 13,208,966 — — 13,208,966
Federal Home Loan Bank stock (c) 5,218 5,218 — 5,218 —
Cash surrender value of life insurance policies (d) 293,126 293,126 — 293,126 —
Financial liabilities
Deposit liabilities, other than time deposits (e) $ 15,160,375 $ 15,160,375 $ — $ 15,160,375 $ —
Time certificates of deposits (f) 1,178,619 1,147,506 — 1,147,506 —
Federal Home Loan Bank borrowings (f) 643 571 — 571 —
Junior subordinated debentures (g) 62,855 59,770 — 59,770 —
Subordinated debentures (f) 49,862 44,066 — — 44,066
40
Table of Contents
Fair Value Measurements at Reporting Date Using
Carrying
Value Fair
Value Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
December 31, 2021
(Dollars in thousands)
Financial assets
Securities held to maturity (a)
U.S. government agency securities $ 32,987 $ 32,546 $ — $ 32,546 $ —
U.S. treasury securities 102,560 102,242 — 102,242 —
Agency mortgage-backed securities 493,012 497,236 — 497,236 —
Agency collateralized mortgage obligations 415,736 408,845 — 408,845 —
Single issuer trust preferred securities issued by banks 1,500 1,508 — 1,508 —
Small business administration pooled securities 21,023 21,756 — 21,756 —
Loans, net of allowance for credit losses (b) 13,439,190 13,389,515 — — 13,389,515
Federal Home Loan Bank stock (c) 11,407 11,407 — 11,407 —
Cash surrender value of life insurance policies (d) 289,304 289,304 — 289,304 —
Financial liabilities
Deposit liabilities, other than time deposits (e) $ 15,385,894 $ 15,385,894 $ — $ 15,385,894 $ —
Time certificates of deposits (f) 1,531,150 1,529,857 — 1,529,857 —
Federal Home Loan Bank borrowings (f) 25,667 25,663 — 25,663 —
Long-term borrowings (f) 14,063 13,989 — 13,989 —
Junior subordinated debentures (g) 62,853 67,019 — 67,019 —
Subordinated debentures (f) 49,791 45,532 — — 45,532
(a) The fair values presented are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments and/or discounted cash flow analysis.
(b) Fair value of loans is measured using the exit price valuation method, determined primarily by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities or cash flows, while incorporating liquidity and credit assumptions. Additionally, this amount excludes individually assessed collateral dependent loans, which are deemed to be marked to fair value on a nonrecurring basis.
(c) Federal Home Loan Bank stock has no quoted market value and is carried at cost; therefore, the carrying amount approximates fair value.
(d) Cash surrender value of life insurance policies is recorded at its cash surrender value (or the amount that can be realized upon surrender of the policy), therefore, carrying amount approximates fair value.
(e) Fair value of demand deposits, savings and interest checking accounts and money market deposits is the amount payable on demand at the reporting date.
(f) Fair value was determined by discounting anticipated future cash payments using rates currently available for instruments with similar remaining maturities.
(g) Fair value was determined based upon market prices of securities with similar terms and maturities.
This summary excludes certain financial assets and liabilities for which the carrying value approximates fair value. For financial assets, these may include cash and due from banks, federal funds sold and short-term investments. For financial liabilities, these may include federal funds purchased. These instruments would all be considered to be classified as Level 1 within the fair value hierarchy. Also excluded from the summary are financial instruments measured at fair value on a recurring and nonrecurring basis, as previously described.
The Company considers its current use of financial instruments to be the highest and best use of the instruments.
41
Table of Contents
NOTE 8 - REVENUE RECOGNITION
A portion of the Company's noninterest income is derived from contracts with customers, and as such, the revenue recognized depicts the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The Company considers the terms of the contract and all relevant facts and circumstances when applying this guidance. To ensure its alignment with this core principle, the Company measures revenue and the timing of recognition by applying the following five steps:
1. Identify the contract(s) with customers
2. Identify the performance obligations
3. Determine the transaction price
4. Allocate the transaction price to the performance obligations
5. Recognize revenue when (or as) the entity satisfies a performance obligation
The Company has disaggregated its revenue from contracts with customers into categories that depict how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors. The following table presents the revenue streams that the Company has disaggregated as of the periods indicated:
Three Months Ended Nine Months Ended
September 30
2022 September 30
2021 September 30
2022 September 30
2021
(Dollars in thousands)
Deposit account fees (inclusive of cash management fees) $ 6,261 $ 4,298 $ 17,582 $ 11,704
Interchange fees 2,833 2,223 8,043 6,267
ATM fees 1,066 817 2,900 2,177
Investment management - wealth management and advisory services 7,834 8,147 23,563 23,576
Investment management - retail investments and insurance revenue 602 1,027 2,875 2,774
Merchant processing income 412 365 1,140 1,024
Credit card income 495 334 1,341 883
Other noninterest income 1,782 1,362 4,650 3,732
Total noninterest income in-scope of ASC 606 21,285 18,573 62,094 52,137
Total noninterest income out-of-scope of ASC 606 6,910 7,884 20,271 24,533
Total noninterest income $ 28,195 $ 26,457 $ 82,365 $ 76,670
In each of the revenue streams identified above, there were no significant judgments made in determining or allocating the transaction price, as the consideration and service requirements are generally explicitly identified in the associated contracts. Additional information related to each of the revenue streams is further noted below.
Deposit Account Fees
The Company offers various deposit account products to its customers governed by specific deposit agreements applicable to either personal customers or business customers. These agreements identify the general conditions and obligations of both parties, and include standard information regarding deposit account related fees.
Deposit account services include providing access to deposit accounts as well as access to the various deposit transactional services of the Company. These transactional services are primarily those that are identified in the standard fee schedule, and include, but are not limited to, services such as overdraft protection, wire transfer, and check collection. Revenue is recognized in conjunction with the various services being provided. For example, the Company may assess monthly fixed service fees associated with the customer having access to a deposit account, which can vary depending on the account type and daily account balance. In addition, the Company may also assess separate fixed fees associated with and at the time specific transactions are entered into by the customer. As such, the Company considers its performance obligations to be met concurrently with providing the account access or completing the requested deposit transaction.
42
Table of Contents
Cash Management
Cash management services are a subset of the deposit account fees revenue stream. These services primarily include ACH transaction processing, positive pay and remote deposit services. These services are also governed by separate agreements entered into with the customer. The fee arrangement for these services is structured to assess fees under one of two scenarios, either a per transaction fee arrangement or an earnings credit analysis arrangement. Under the per transaction fee arrangement, fixed fees are assessed concurrently with customers executing the transactions, and as such, the Company considers its performance obligations to be met concurrently with completing the requested transaction. Under the earnings credit analysis arrangement, the Company provides a monthly earnings credit to the customer that is negotiated and determined based on various factors. The credit is then available to absorb the per transaction fees that are assessed on the customer's deposit account activity for the month. Any amount of the transactional fees in excess of the earnings credit is recognized as revenue in that month.
Interchange Fees
The Company earns interchange revenue from its issuance of credit and debit cards granted through its membership in various card payment networks. The Company provides credit cards and debit cards to its customers which are authorized and settled through these payment networks, and in exchange, the Company earns revenue as determined by each payment network's interchange program. The revenue is recognized concurrently with the settlement of card transactions within each network.
ATM Fees
The Company deploys automated teller machines (ATMs) as part of its overall branch network. Certain transactions performed at the ATMs require customers to acknowledge and pay a fee for the requested service. Certain ATM fees are disclosed in the deposit account agreement fee schedules, whereas those assessed to non-Rockland Trust deposit holders are solely determined during the transaction at the machine.
The ATM fee is a fixed dollar per transaction amount, and as such, is recognized concurrently with the overall daily processing and settlement of the ATM activity.
Investment Management - Wealth Management and Advisory Services
The Company offers investment management and trust services to individuals, institutions, small businesses and charitable institutions. Each investment management product is governed by its own contract along with a separate identifiable fee schedule unique to that product. The Company also offers additional services, such as estate settlement, financial planning, tax services and other special services quoted at the client's request.
The asset management and/or custody fees are based upon a percentage of the monthly valuation of the principal assets in the customer's account, whereas fees for additional or special services are fixed in nature and are charged as services are rendered. As the fees are dependent on assets under management, which are susceptible to market factors outside of the Company's control, this variable consideration is constrained and therefore no revenue is estimated at contract initiation. As such, all revenue is recognized in correlation to the monthly management fee determinations or as transactional services are provided. Due to the fact that payments are primarily made subsequent to the valuation period, the Company records a receivable for revenue earned but not received. The following table provides the amount of investment management revenue earned but not received as of the dates indicated:
September 30, 2022 December 31, 2021
(Dollars in thousands)
Receivables, included in other assets $ 4,401 $ 5,385
Investment Management - Retail Investments and Insurance Revenue
The Company offers the sale of mutual fund shares, unit investment trust shares, general securities, fixed and variable annuities and life insurance products through registered representatives who are both employed by the Company and licensed and contracted with various broker general agents to offer these products to the Company’s customer base. As such, the Company performs these services as an agent and earns a fixed commission on the sales of these products and services. To a lesser degree, production bonus commissions can also be earned based upon the Company meeting certain volume thresholds.
43
Table of Contents
In general, the Company recognizes commission revenue at the point of sale, and for certain insurance products, may also earn and recognize annual residual commissions commensurate with annual premiums being paid.
Merchant Processing Income
The Company refers customers to third party merchant processing partners in exchange for commission and fee income. The income earned is comprised of multiple components, including a fixed referral fee per each referred customer, a rebate amount determined primarily as a percentage of net revenue earned by the third party from services provided to each referred customer, and overall production bonus commissions if certain new account production thresholds are met. Merchant processing income is recognized in conjunction with either completing the referral to earn the fixed fee amount or as the merchant activity is processed to derive the Company's rebate and/or production bonus amounts.
Credit Card Income
The Company provides consumer and business credit card solutions to its customers by soliciting new accounts on behalf of a third party credit card provider in exchange for a fee. The income earned is comprised of new account incentive payments as well as a percentage of interchange income earned by the third party provider offering the consumer and business purpose revolving credit accounts. The credit card income is recognized in conjunction with the establishment of each new credit card member or as the interchange is earned by the third party in connection with net purchase transactions made by the credit card member.
Other Noninterest Income
The Company earns various types of other noninterest income that fall within the scope of the new revenue recognition rules, and have been aggregated into one general revenue stream in the table noted above. This amount includes, but is not limited to, the following types of revenue with customers:
Safe Deposit Rent
The Company rents out the use of safe deposit boxes to its customers, which can be accessed when the bank is open for business. The safe deposit box rental fee is paid upfront and is recognized as revenue ratably over the annual term of the contract.
1031 Exchange Fee Revenue
The Company provides like-kind exchange services pursuant to Section 1031 of the Internal Revenue Code. Fee income is recognized in conjunction with completing the exchange transactions.
Foreign Currency
The Company earns fee income associated with various transactions related to foreign currency product offerings, including foreign currency bank notes and drafts and foreign currency wires. The majority of this income is derived from commissions earned related to customers executing the above mentioned foreign currency transactions through arrangements with third party correspondents.
44
Table of Contents
NOTE 9 - OTHER COMPREHENSIVE INCOME (LOSS)
The following tables present a reconciliation of the changes in the components of other comprehensive income (loss) for the periods indicated, including the amount of income tax (expense) benefit allocated to each component of other comprehensive income (loss):
Three Months Ended
September 30, 2022 Nine Months Ended
September 30, 2022
Pre-Tax
Amount Tax (Expense)
Benefit After Tax
Amount Pre-Tax
Amount Tax (Expense)
Benefit After Tax
Amount
(Dollars in thousands)
Change in fair value of securities available for sale $ ( 55,461 ) $ 12,879 $ ( 42,582 ) $ ( 167,814 ) $ 38,942 $ ( 128,872 )
Less: net security losses reclassified into other noninterest expense — — — — — —
Net change in fair value of securities available for sale ( 55,461 ) 12,879 ( 42,582 ) ( 167,814 ) 38,942 ( 128,872 )
Change in fair value of cash flow hedges ( 37,357 ) 10,505 ( 26,852 ) ( 64,963 ) 18,277 ( 46,686 )
Less: net cash flow hedge gains reclassified into interest income or interest expense 407 ( 115 ) 292 8,427 ( 2,370 ) 6,057
Net change in fair value of cash flow hedges ( 37,764 ) 10,620 ( 27,144 ) ( 73,390 ) 20,647 ( 52,743 )
Amortization of net actuarial losses 159 ( 45 ) 114 476 ( 134 ) 342
Amortization of net prior service costs 10 ( 3 ) 7 29 ( 8 ) 21
Net change in other comprehensive income for defined benefit postretirement plans (1) 169 ( 48 ) 121 505 ( 142 ) 363
Total other comprehensive loss $ ( 93,056 ) $ 23,451 $ ( 69,605 ) $ ( 240,699 ) $ 59,447 $ ( 181,252 )
Three Months Ended
September 30, 2021 Nine Months Ended
September 30, 2021
Pre-Tax
Amount Tax (Expense)
Benefit After Tax
Amount Pre-Tax
Amount Tax (Expense)
Benefit After Tax
Amount
(Dollars in thousands)
Change in fair value of securities available for sale $ ( 10,337 ) $ 2,440 $ ( 7,897 ) $ ( 15,589 ) $ 3,711 $ ( 11,878 )
Less: net security losses reclassified into other noninterest expense — — — — — —
Net change in fair value of securities available for sale ( 10,337 ) 2,440 ( 7,897 ) ( 15,589 ) 3,711 ( 11,878 )
Change in fair value of cash flow hedges 84 ( 23 ) 61 ( 2,214 ) 624 ( 1,590 )
Less: net cash flow hedge gains reclassified into interest income or interest expense 4,791 ( 1,347 ) 3,444 13,869 ( 3,900 ) 9,969
Net change in fair value of cash flow hedges ( 4,707 ) 1,324 ( 3,383 ) ( 16,083 ) 4,524 ( 11,559 )
Net unamortized gain related to defined benefit pension and other postretirement adjustments arising during the period — — — 653 ( 184 ) 469
Amortization of net actuarial losses 346 ( 97 ) 249 1,037 ( 291 ) 746
Amortization of net prior service costs 44 ( 13 ) 31 131 ( 37 ) 94
Net change in other comprehensive income for defined benefit postretirement plans (1) 390 ( 110 ) 280 1,821 ( 512 ) 1,309
Total other comprehensive loss $ ( 14,654 ) $ 3,654 $ ( 11,000 ) $ ( 29,851 ) $ 7,723 $ ( 22,128 )
(1) The amortization of prior service costs is included in the computation of net periodic pension cost as disclosed in Note 14 "Employee Benefit Plans" within the Notes to the Consolidated Financial Statements included in Item 8 of the Company's 2021 Form 10-K.
45
Table of Contents
Information on the Company’s accumulated other comprehensive income (loss), net of tax, is comprised of the following components as of the dates indicated:
Unrealized Gain (Loss)
on Securities Unrealized Gain (Loss) on Cash Flow Hedge Defined Benefit Postretirement Plans Accumulated Other Comprehensive Income (Loss)
(Dollars in thousands)
2022
Beginning balance: January 1, 2022 $ ( 9,667 ) $ 14,137 $ ( 2,287 ) $ 2,183
Net change in other comprehensive income (loss) ( 128,872 ) ( 52,743 ) 363 ( 181,252 )
Ending balance: September 30, 2022 $ ( 138,539 ) $ ( 38,606 ) $ ( 1,924 ) $ ( 179,069 )
2021
Beginning balance: January 1, 2021 $ 13,255 $ 33,276 $ ( 5,836 ) $ 40,695
Net change in other comprehensive income (loss) ( 11,878 ) ( 11,559 ) 1,309 ( 22,128 )
Ending balance: September 30, 2021 $ 1,377 $ 21,717 $ ( 4,527 ) $ 18,567
NOTE 10 - COMMITMENTS AND CONTINGENCIES
Financial Instruments with Off-Balance Sheet Risk
In the normal course of business, the Company enters into various transactions to meet the financing needs of its customers, which, in accordance with GAAP, are not included in its consolidated balance sheets. These transactions include commitments to extend credit and standby letters of credit, and loan exposures with recourse, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. The Company minimizes its exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures.
The Company enters into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of these commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of loan funding.
The Company has certain loan exposures for which there is recourse. These loan relationships could require the Company to repurchase or cover certain losses per agreements for certain loans that are either sold or referred to third parties.
Standby letters of credit are written conditional commitments issued to guarantee the performance of a customer to a third party. In the event the customer does not perform in accordance with the terms of the agreement with the third party, the Company would be required to fund the commitment. The maximum potential amount of future payments the Company could be required to make is represented by the contractual amount of the commitment. If the commitment were funded, the Company would be entitled to seek recovery from the customer. The Company’s policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements.
The fees collected in connection with the issuance of standby letters of credit are representative of the fair value of the Company's obligation undertaken in issuing the guarantee. In accordance with applicable accounting standards related to guarantees, fees collected in connection with the issuance of standby letters of credit are deferred. The fees are then recognized in income proportionately over the life of the standby letter of credit agreement. The deferred standby letter of credit fees represent the fair value of the Company's potential obligations under the standby letter of credit guarantees.
The following table summarizes the above financial instruments at the dates indicated:
September 30, 2022 December 31, 2021
(Dollars in thousands)
Commitments to extend credit $ 4,552,576 $ 4,535,895
Standby letters of credit 25,565 24,412
Deferred standby letter of credit fees 187 124
Loan exposures sold with recourse 171,437 202,717
46
Table of Contents
Lease Commitments
The Company leases office space, space for ATM locations, and certain branch locations under noncancellable operating leases. Several of these leases contain renewal options to extend lease terms for a period of 1 to 20 years. During the first quarter of 2022, the Company recognized approximately $ 4.4 million in costs associated with several terminated leased locations acquired from Meridian that were subsequently exited. These costs are reflected within merger and acquisition expense in the Consolidated Statement of Income.
There has been no significant change in the future minimum lease payments payable by the Company since December 31, 2021. See the Company's 2021 Form 10-K for information regarding leases and other commitments.
Other Contingencies
At September 30, 2022, the Bank was involved in pending lawsuits that arose in the ordinary course of business. Management has reviewed these pending lawsuits with legal counsel and has taken into consideration the view of counsel as to their outcome. In the opinion of management, the final disposition of pending lawsuits is not expected to have a material adverse effect on the Company’s financial position or results of operations.
47
Table of Contents
NOTE 11 - LOW INCOME HOUSING PROJECT INVESTMENTS
The Company has invested in low income housing projects that generate Low Income Housing Tax Credits which provide the Company with tax credits and operating loss tax benefits over a period of approximately 15 years. None of the original investment is expected to be repaid.
The following table presents certain information related to the Company's investments in low income housing projects as of the dates indicated:
September 30
2022 December 31
2021
(Dollars in thousands)
Original investment value $ 183,889 $ 179,481
Current recorded investment 129,875 135,497
Unfunded liability obligation 63,014 73,336
Tax credits and benefits 16,679 (1) 14,198
Amortization of investments 13,375 (1) 11,892
Net income tax benefit 3,304 (1) 2,306
(1) Amounts shown represent the estimated full year impact for the year ended December 31 , 2022.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.