Item 8. Financial Statements and Supplementary Data
Item 8.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Report of Independent Registered Public Accounting Firm
To the Shareholders and the Board of Directors of United Bankshares, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of United Bankshares, Inc. and subsidiaries (the Company) as of December 31, 2021 and 2020, and the related consolidated statements of income, comprehensive income, changes in shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2021, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2021, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated March 1, 2022 expressed an unqualified opinion thereon.
Adoption of New Accounting Standard
As discussed in Notes A and F to the consolidated financial statements, the Company changed its method of accounting for credit losses as of January 1, 2020. As explained below, auditing the company’s allowance for credit losses was a critical audit matter.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which they relate.
70
Table of Contents
Allowance for Loan Losses
Description of the Matter
The Company’s loan portfolio totaled $18 billion as of December 31, 2021, and the associated allowance for loan losses (ALL) for the loan portfolio was $216 million. As discussed above and in Notes A and F to the consolidated financial statements, the ALL is an estimate of the expected credit losses on loans at amortized cost to present the net amount expected to be collected as of the balance sheet date. The ALL is based on the credit losses expected to arise over the life of the asset. Management pools its loans based on similar risk characteristics and assigns an appropriate calculation method to estimate the expected credit losses. For loans that do not share risk characteristics, management evaluates the ALL on an individual basis based on the present value of expected future cash flows using the loan’s effective interest rate, or as a practical expedient, the fair value of the collateral if the loan is collateral-dependent. For loans not specifically reviewed on an individual basis, management measures the ALL using a probability of default/loss given default method or cohort method based on portfolio segment. Management also records qualitative adjustments to expected credit losses for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency level or term as well as reasonable and supportable forecast adjustments for changes in macroeconomic and environmental conditions, such as changes in unemployment rates, gross domestic product or other relevant factors, that have not been fully captured in the allowance calculation.
Auditing management’s estimate used in determining the ALL for the loan portfolio involved a high degree of subjectivity in evaluating management’s determination of the forecast selection used to derive the reasonable and supportable forecast qualitative adjustment.
How We Addressed the Matter in Our Audit
We obtained an understanding, evaluated the design and tested the operating effectiveness of controls over the Company’s ALL process for the loan portfolio. Controls tested included, among others, those over the risk rating process, the identification of indicators of impairment, management’s review and approval of the calculations used to determine the ALL, including the underlying data and data inputs and outputs of those calculations, and management’s evaluation and review of the qualitative adjustments, including the reasonable and supportable forecast qualitative adjustment.
To test the Company’s reasonable and supportable forecast qualitative adjustment for the loan portfolio, we tested the underlying data used in the estimate calculation to determine it was accurate, complete and relevant. Further, we evaluated management’s basis for the adjustment in relation to changes in economic conditions and forecasts. Our procedures included evaluating management’s inputs and assumptions used in determining the qualitative adjustment by comparing the information to internal and external source data including, among others, the economic forecasts utilized by the Company and third-party economic outlook reports. We involved our internal modeling specialists in evaluating the model methodology, performance and governance. In addition, we evaluated the overall ALL amount, inclusive of the qualitative adjustments, and whether the amount appropriately reflects losses expected in the loan portfolios as of the consolidated balance sheet date. For example, we evaluated the Company’s analysis of their historical loss experience and peer losses to the Company’s recorded ALL to test the ALL in totality. We also reviewed subsequent events and transactions and considered whether they corroborate or contradict the Company’s conclusion.
/s/ Ernst & Young LLP
We have served as the Company’s auditor since 1986.
Charleston, West Virginia
March 1, 2022
71
Table of Contents
CONSOLIDATED BALANCE SHEETS
UNITED BANKSHARES, INC. AND SUBSIDIARIES
(Dollars in thousands, except par value)
December 31
December 31
2021
2020
Assets
Cash and due from banks
$
282,878
$
297,369
Interest-bearing deposits with other banks
3,474,365
1,910,876
Federal funds sold
927
823
Total cash and cash equivalents
3,758,170
2,209,068
Securities available for sale at estimated fair value (amortized cost-$ 4,031,494 at December 31, 2021 and $ 2,868,346 at December 31, 2020, allowance for credit losses of $ 0 at December 31, 2021 and December 31, 2020)
4,042,699
2,953,359
Securities held to maturity, net of allowance for credit losses of $ 19 at December 31, 2021 and $ 23 at December 31, 2020 (estimated fair value-$ 1,020 at December 31, 2021 and $ 1,212 at December 31, 2020)
1,001
1,212
Equity securities at estimated fair value
12,404
10,718
Other investment securities
239,645
220,895
Loans held for sale (measured using fair value option-$ 504,416 at December 31, 2021 and $ 698,341 at December 31, 2020)
504,416
718,937
Loans and leases
18,051,307
17,622,583
Less: Unearned income
( 27,659
)
( 31,170
)
Loans and leases, net of unearned income
18,023,648
17,591,413
Less: Allowance for loan and lease losses
( 216,016
)
( 235,830
)
Net loans and leases
17,807,632
17,355,583
Bank premises and equipment
197,220
175,824
Operating lease right-of-use
assets
81,942
69,520
Goodwill
1,886,494
1,796,848
Mortgage servicing rights, net of valuation allowance of $ 883 and $ 1,383 at December 31, 2021 and 2020, respectively
23,144
20,955
Accrued interest receivable, net of allowance for credit losses of $ 8 and $ 250 at December 31, 2021 and 2020, respectively
64,512
66,832
Other assets
709,623
584,496
TOTAL ASSETS
$
29,328,902
$
26,184,247
Liabilities
Deposits:
Noninterest-bearing
$
8,980,547
$
7,405,260
Interest-bearing
14,369,716
13,179,900
Total deposits
23,350,263
20,585,160
Borrowings:
Securities sold under agreements to repurchase
128,844
142,300
Federal Home Loan Bank (“FHLB”) borrowings
532,199
584,532
Other long-term borrowings
285,195
279,837
Reserve for lending-related commitments
31,442
19,250
Operating lease liabilities
86,703
73,213
Accrued expenses and other liabilities
195,628
202,335
TOTAL LIABILITIES
24,610,274
21,886,627
Shareholders’ Equity
Preferred stock, $ 1.00 par value; Authorized- 50,000,000
shares, none issued
0
0
Common stock, $ 2.50 par value; Authorized- 200,000,000
shares; issued- 141,360,266
and 133,809,374 at December 31, 2021 and December 31, 2020, respectively, including 4,967,508 and 4,620,867 shares in treasury at December 31, 2021 and December 31, 2020, respectively
353,402
334,523
Surplus
3,149,955
2,894,471
Retained earnings
1,390,777
1,205,395
Accumulated other comprehensive (loss) gain
( 4,888
)
22,370
Treasury stock, at cost
( 170,618
)
( 159,139
)
TOTAL SHAREHOLDERS’ EQUITY
4,718,628
4,297,620
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$
29,328,902
$
26,184,247
See notes to consolidated financial statements
7 2
Table of Contents
CONSOLIDATED STATEMENTS OF INCOME
UNITED BANKSHARES, INC. AND SUBSIDIARIES
(Dollars in thousands, except per share data)
Year Ended December 31
2021
2020
2019
Interest income
Interest and fees on loans and leases
$
724,493
$
721,829
$
666,950
Interest on federal funds sold and other short-term investments
8,734
9,780
21,338
Interest and dividends on securities:
Taxable
54,678
61,808
70,789
Tax-exempt
7,212
4,965
3,485
Total interest income
795,117
798,382
762,562
Interest expense
Interest on deposits
41,620
78,579
135,649
Interest on short-term borrowings
693
1,027
2,347
Interest on long-term borrowings
10,070
29,003
46,644
Total interest expense
52,383
108,609
184,640
Net interest income
742,734
689,773
577,922
Provision for credit losses
( 23,970
)
106,562
21,313
Net interest income after provision for credit losses
766,704
583,211
556,609
Other income
Fees from trust services
16,552
13,903
13,873
Fees from brokerage services
15,559
11,758
10,136
Fees from deposit services
38,689
34,833
33,768
Bankcard fees and merchant discounts
5,485
4,066
4,674
Other service charges, commissions, and fees
2,990
2,596
2,241
Income from bank-owned life insurance
6,840
7,217
7,339
Income from mortgage banking activities
171,692
266,094
76,951
Mortgage loan servicing income
9,605
6,213
0
Net gain on the sale of bank premises
0
2,229
0
Net investment securities gains
2,676
3,155
175
Other income
8,004
2,682
1,327
Total other income
278,092
354,746
150,484
Other expense
Employee compensation
279,970
274,661
173,962
Employee benefits
53,871
48,870
35,745
Net occupancy expense
42,034
41,303
34,850
Other real estate owned (“OREO”) expense
5,388
5,748
5,336
Equipment expense
25,979
20,861
14,210
Data processing expense
31,446
35,420
22,232
Mortgage loan servicing expense and impairment
12,246
9,431
423
Bankcard processing expense
1,706
1,735
1,877
FDIC insurance expense
8,346
10,132
8,070
FHLB prepayment penalties
15
10,385
5,105
Other expense
120,942
119,671
80,844
Total other expense
581,943
578,217
382,654
Income before income taxes
462,853
359,740
324,439
Income taxes
95,115
70,717
64,340
Net income
$
367,738
$
289,023
$
260,099
7 3
Table of Contents
CONSOLIDATED STATEMENTS OF INCOME
UNITED BANKSHARES, INC. AND SUBSIDIARIES
(Dollars in thousands, except per share data)
Year Ended December 31
2021
2020
2019
Earnings per common share:
Basic
$
2.84
$
2.40
$
2.55
Diluted
$
2.83
$
2.40
$
2.55
Dividends per common share
$
1.41
$
1.40
$
1.37
Average outstanding shares:
Basic
129,276,452
120,017,247
101,585,599
Diluted
129,512,853
120,090,232
101,852,577
See notes to consolidated financial statements
7 4
Table of Contents
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
UNITED BANKSHARES, INC. AND SUBSIDIARIES
(Dollars in thousands)
Year Ended December 31
2021
2020
2019
Net income
$
367,738
$
289,023
$
260,099
Change in net unrealized (loss) gain on available-for-sale
(“AFS”) securities, net of tax
( 56,611 )
57,249
26,245
Change in net unrealized gain on cash flow hedge, net of tax
13,001
3,358
0
Change in defined benefit pension plan, net of tax
16,352
( 3,368 )
( 4,145 )
Comprehensive income, net of tax
$
340,480
$
346,262
$
282,199
See notes to consolidated financial statements
7 5
Table of Contents
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY
UNITED BANKSHARES, INC. AND SUBSIDIARIES
(Dollars in thousands, except per share data)
Accumulated
Common Stock
Other
Total
Par
Retained
Comprehensive
Treasury
Shareholders’
Shares
Value
Surplus
Earnings
(Loss) Income
Stock
Equity
Balance at January 1, 2019
105,239,121
$
263,098
$
2,134,462
$
1,013,037
$
( 57,019
)
$
( 101,954
)
$
3,251,624
Cumulative effect of adopting Accounting Standard
Update 2016-02
0
0
0
( 1,049
)
0
0
( 1,049
)
Reclass due to adopting Accounting Standard Update
2017-12
0
0
0
0
50
0
50
Comprehensive income:
Net income
0
0
0
260,099
0
0
260,099
Other comprehensive income, net of tax
0
0
0
0
22,100
0
22,100
Total comprehensive income, net of tax
282,199
Stock based compensation expense
0
0
4,914
0
0
0
4,914
Purchase of treasury stock ( 1,020,864 shares)
0
0
0
0
0
( 35,673
)
( 35,673
)
Distribution of treasury stock for deferred compensation
plan ( 27 shares)
0
0
0
0
0
1
1
Cash dividends ($ 1.37 per share)
0
0
0
( 139,508
)
0
0
( 139,508
)
Grant of restricted stock ( 126,427 shares)
126,427
316
( 316
)
0
0
0
0
Forfeiture of restricted stock ( 4,149 shares)
0
0
162
0
0
( 162
)
0
Common stock options exercised ( 128,742 shares)
128,742
322
953
0
0
0
1,275
Balance at December 31, 2019
105,494,290
263,736
2,140,175
1,132,579
( 34,869
)
( 137,788
)
3,363,833
Cumulative effect of adopting Accounting Standard
Update 2016-13
0
0
0
( 44,331
)
0
0
( 44,331
)
Comprehensive income:
Net income
0
0
0
289,023
0
0
289,023
Other comprehensive income, net of tax
0
0
0
0
57,239
0
57,239
Total comprehensive income, net of tax
346,262
Stock based compensation expense
0
0
5,980
0
0
0
5,980
Acquisition of Carolina Financial Corporation
( 28,031,501 shares)
28,031,501
70,079
747,751
0
0
0
817,830
Purchase of treasury stock ( 679,331 shares)
0
0
0
0
0
( 21,317
)
( 21,317
)
Distribution of treasury stock for deferred compensation plan ( 29 shares)
0
0
0
0
0
1
1
Cash dividends ($ 1.40 per share)
0
0
0
( 171,876
)
0
0
( 171,876
)
Grant of restricted stock ( 182,847 shares)
182,847
457
( 457
)
0
0
0
0
Forfeiture of restricted stock ( 946 shares)
0
0
35
0
0
( 35
)
0
Common stock options exercised ( 100,736 shares)
100,736
251
987
0
0
0
1,238
Balance at December 31, 2020
133,809,374
334,523
2,894,471
1,205,395
22,370
( 159,139
)
4,297,620
Comprehensive income:
Net income
0
0
0
367,738
0
0
367,738
Other comprehensive loss, net of tax
0
0
0
0
( 27,258
)
0
( 27,258
)
Total comprehensive income, net of tax
340,480
Stock based compensation expense
0
0
8,018
0
0
0
8,018
Acquisition of Community Bankers Trust Corporation
( 7,135,771 shares)
7,135,771
17,839
242,440
0
0
0
260,279
Purchase of treasury stock ( 339,241 shares)
0
0
0
0
0
( 11,211
)
( 11,211
)
Cash dividends ($ 1.41 per share)
0
0
0
( 182,356
)
0
0
( 182,356
)
Grant of restricted stock ( 182,344 shares)
182,344
456
( 456
)
0
0
0
0
Forfeiture of restricted stock ( 7,400 shares)
0
0
268
0
0
( 268
)
0
Common stock options exercised ( 232,777 shares)
232,777
584
5,214
0
0
0
5,798
Balance at December 31, 2021
141,360,266
$
353,402
$
3,149,955
$
1,390,777
$
( 4,888
)
$
( 170,618
)
$
4,718,628
See notes to consolidated financial statements
7 6
Table of Contents
CONSOLIDATED STATEMENTS OF CASH FLOWS
UNITED BANKSHARES, INC. AND SUBSIDIARIES
(Dollars in thousands)
Year Ended December 31
2021
2020
2019
OPERATING ACTIVITIES
Net income
$
367,738
$
289,023
$
260,099
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for credit losses
( 23,970
)
106,562
21,313
Amortization and accretion
( 8,672
)
( 29,900
)
( 29,771
)
Loss on sales of bank premises, OREO, leases and equipment
460
1,214
294
Write-downs on bank premises, OREO, leases and equipment
5,100
3,803
3,618
Depreciation
16,583
13,464
9.329
(Gain) loss on securities
( 2,676
)
( 3,155
)
( 175
)
Loans originated for sale
( 6,190,675
)
( 6,528,080
)
( 2,574,434
)
Proceeds from sales of loans
6,566,304
6,521,198
2,513,717
Gain on sales of loans
( 161,108
)
( 258,784
)
( 76,951
)
Mortgage repurchase loan losses paid, net of recoveries
( 1,188
)
( 888
)
0
Stock-based compensation
8,018
5,980
4,914
Excess tax benefits from stock-based compensation arrangements
303
351
223
Deferred income tax expense (benefit)
3,015
( 174
)
14,205
Amortization of tax credit investments
12,718
9,950
4,271
Originations of mortgage servicing rights
( 10,584
)
( 7,310
)
0
Impairment of mortgage servicing rights
629
1,383
0
Increase in cash surrender value of bank-owned life insurance policies
( 6,836
)
( 5,959
)
( 1,458
)
Contribution to pension plan
0
( 20,000
)
0
Amortization of net periodic pension costs
2,073
3,004
3,635
Changes in:
Interest receivable
2,562
1,106
2,512
Other assets
42,704
46,267
( 23,449
)
Accrued expenses and other liabilities
( 12,959
)
( 8,608
)
20,073
NET CASH PROVIDED BY OPERATING ACTIVITIES
609,539
140,447
151,965
INVESTING ACTIVITIES
Proceeds from maturities and calls of held to maturity securities
215
211
7,000
Proceeds from sales of securities available for sale
52,820
192,085
374,764
Proceeds from maturities and calls of securities available for sale
679,082
515,983
337,793
Purchases of securities available for sale
( 1,522,076
)
( 596,923
)
( 771,290
)
Proceeds from sales of equity securities
1,250
1,650
2,011
Purchases of equity securities
( 2,266
)
( 1,379
)
( 895
)
Proceeds from sales and redemptions of other investment securities
11,790
148,766
80,270
Purchases of other investment securities
( 34,755
)
( 137,395
)
( 129,747
)
Purchases of bank-owned life insurance policies
( 85,000
)
0
0
Redemption of bank-owned life insurance policies
1,114
5,729
2,829
Purchases of bank premises and equipment
( 15,380
)
( 19,025
)
( 11,083
)
Proceeds from sales of bank premises and equipment
1,618
4,354
251
Acquisition of subsidiaries, net of cash paid
39,420
629,107
0
Proceeds from sales of OREO properties
5,675
14,398
10,026
Net change in loans and leases
882,147
( 619,976
)
( 285,248
)
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
15,654
137,585
( 383,319
)
FINANCING ACTIVITIES
Cash dividends paid
( 181,277
)
( 162,713
)
( 138,939
)
Acquisition of treasury stock
( 11,211
)
( 21,317
)
( 35,673
)
Proceeds from exercise of stock options
5,206
1,241
1,272
Distribution of treasury stock for deferred compensation plan
0
1
1
Repayment of long-term Federal Home Loan Bank borrowings
( 597,791
)
( 1,847,000
)
( 1,135,000
)
Proceeds from issuance of long-term Federal Home Loan Bank borrowings
500,000
500,000
1,475,000
Changes in:
Time deposits
( 275,900
)
584,175
28,408
Other deposits
1,525,093
2,271,510
( 169,945
)
Federal funds purchased, securities sold under agreements to repurchase and other short-term borrowings
( 40,211
)
( 232,354
)
23,327
NET CASH PROVIDED BY FINANCING ACTIVITIES
923,909
1,093,543
48,451
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
1,549,102
1,371,575
( 182,903
)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
2,209,068
837,493
1,020,396
CASH AND CASH EQUIVALENTS AT END OF YEAR
$
3,758,170
$
2,209,068
$
837,493
7 7
Table of Contents
CONSOLIDATED STATEMENTS OF CASH FLOWS
UNITED BANKSHARES, INC. AND SUBSIDIARIES
(Dollars in thousands)
Year Ended December 31
2021
2020
2019
Supplemental information
Cash paid for:
Interest on deposits and borrowed funds
$
54,591
$
115,347
$
182,549
Income taxes
101,227
65,378
56,459
Noncash investing activities:
Transfers of loans to OREO
2,769
28,038
13,185
Transfers of held to maturity debt securities to available for sale debt securities
0
0
11,544
Acquisition of subsidiaries:
Assets acquired, net of cash
1,763,843
4,172,611
0
Liabilities assumed
1,619,438
4,302,722
0
Goodwill
76,454
318,834
0
See notes to consolidated financial statements
7 8
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
UNITED BANKSHARES, INC. AND SUBSIDIARIES
December 31, 2021
NOTE A—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Operations:
United Bankshares, Inc. (“United”, the “Company”) is a financial holding company headquartered in Charleston, West Virginia. United considers all of West Virginia to be included in its market area. This area includes the five largest West Virginia Metropolitan Statistical Areas (“MSA”): the Parkersburg MSA, the Charleston MSA, the Huntington MSA, the Morgantown MSA and the Wheeling MSA. United serves the Ohio counties of Lawrence, Belmont, Jefferson and Washington and Fayette county in Pennsylvania primarily because of their close proximity to the Ohio and Pennsylvania borders and United banking offices located in those counties or in nearby West Virginia. United’s Virginia markets include the Maryland, northern Virginia and Washington, D.C. MSA, the Winchester MSA, the Harrisonburg MSA, and the Charlottesville MSA. Through its acquisition of Carolina Financial, United’s market also includes the Coastal, Midlands, and Upstate regions of South Carolina, including the Charleston (Charleston, Dorchester and Berkeley Counties), Myrtle Beach (Horry and Georgetown Counties), Columbia (Richland and Lexington Counties), and the Upstate (Greenville and Spartanburg Counties) areas as well as areas in North Carolina including Wilmington (New Hanover County), Raleigh-Durham (Durham and Wake Counties), Charlotte-Concord-Gastonia (NC and SC) and the southeastern coastal region of North Carolina (Bladen, Brunswick, Columbus, Cumberland, Duplin and Robeson Counties). Through its acquisition of Community Bankers Trust, United added new markets in Baltimore and Annapolis, Maryland and Lynchburg and Richmond, Virginia as well as the Northern Neck of Virginia. United considers all of the above locations to be the primary market areas for the business of its banking and mortgage banking subsidiaries.
Operating Segments:
United operates in two business segments: community banking and mortgage banking. Through its community banking segment, United offers a full range of banking products and services through various delivery channels. Included among the banking products and services offered are the acceptance of deposits in checking, savings, time and money market accounts; the making and servicing of personal, credit card, commercial, and floor plan loans; and the making of construction and real estate loans. Also offered are trust and brokerage services, safe deposit boxes, and wire transfers. The mortgage banking segment engages primarily in the origination and acquisition of residential mortgages for sale into the secondary market though George Mason Mortgage, LLC (“George Mason”) and Crescent Mortgage Company (“Crescent”), indirectly owned subsidiaries of United. In addition, United through its mortgage banking subsidiary, Crescent, may retain the rights to service a portion of the loans sold in the third-party market, as part of its mortgage banking activities, for which United receives service fee income. In addition, at certain times United may purchase rights to service from third parties. These rights are known as mortgage servicing rights, or MSRs, where the owner of the MSR acts on behalf of the mortgage loan owner and has the contractual right to receive a stream of cash flows in exchange for performing specified mortgage servicing functions.
Basis of Presentation:
The consolidated financial statements and the notes to consolidated financial statements include the accounts of United and its wholly owned subsidiaries. All significant intercompany accounts and transactions have been eliminated in the consolidated financial statements.
United determines whether it has a controlling financial interest in an entity by first evaluating whether the entity is a voting interest entity or a variable interest entity (“VIE”) under U.S. generally accepted accounting principles. Voting interest entities are entities in which the total equity investment at risk is sufficient to enable the entity to finance itself independently and provides the equity holders with the obligation to absorb losses, the right to receive residual returns and the right to make decisions about the entity’s activities. United consolidates voting interest entities in which it has all, or at least a majority of, the voting interest. As defined in applicable accounting standards, VIEs are entities that lack one or more of the characteristics of a voting interest entity. A controlling financial interest in a VIE is present when an enterprise has both the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and an obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE. The enterprise with a controlling financial interest, known as the primary beneficiary, consolidates the VIE. United’s wholly owned and indirect wholly owned statutory trust subsidiaries are VIEs for which United is not the primary beneficiary. Accordingly, its accounts are not included in United’s consolidated financial statements.
79
Table of Contents
The accounting and reporting policies of United conform with U.S. generally accepted accounting principles. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates. To conform to the 2021 presentation, certain reclassifications have been made to prior period amounts, which had no impact on net income, comprehensive income or shareholders’ equity. In the opinion of management, all adjustments necessary for a fair presentation of financial position and results of operations have been made. Such adjustments are of a normal and recurring nature.
The Company has evaluated events and transactions subsequent to December 31, 2021 through the date these financial statements were issued. Based on definitions and requirements of generally accepted accounting principles for “Subsequent Events,” the Company has not identified any events that would require adjustments to, or disclosure in the financial statements.
Cash and Cash Equivalents:
United considers cash and due from banks, interest-bearing deposits with other banks and federal funds sold as cash and cash equivalents.
Debt securities
: The Company accounts for debt securities in two categories: held-to-maturity
(“HTM”) and available-for-sale
(“AFS”). Premiums and discounts on debt securities are deferred and recognized into income over the contractual life of the asset using the effective interest method.
HTM securities are accounted for at amortized cost, but the Company must have both the positive intent and the ability to hold those securities to maturity. There are very limited circumstances under which securities in the HTM category can be sold without jeopardizing the cost basis of accounting for the remainder of the securities in this category. Substantially all of the Company’s HTM debt securities are issued by state and political subdivisions (municipalities). As of December 31, 2021, United considers its HTM debt securities portfolio to be immaterial.
AFS securities are accounted for at fair value. Gains and losses realized on the sale of these securities are accounted for based on the specific identification method. Unrealized gains and losses for AFS securities are excluded from earnings and reported net of the related tax effect in the accumulated other comprehensive income component of shareholders’ equity.
Allowance for Credit Losses (HTM Debt Securities)
: For held-to-maturity
debt securities, the Company is required to utilize a current expected credit losses (“CECL”) methodology to estimate expected credit losses. As of December 31, 2021 and 2020, the Company recorded an allowance for credit losses of $ 19 ,000 and $ 23 ,000, respectively, on its HTM debt securities portfolio.
Allowance for Credit Losses (AFS Debt Securities)
: The impairment model for available-for-sale
(“AFS”) debt securities differs from the CECL methodology applied for HTM debt securities because AFS debt securities are measured at fair value rather than amortized cost. Although ASC Topic 326, “Financial Instruments – Credit Losses” replaced the legacy other-than-temporary impairment (“OTTI”) model with a credit loss model, it retained the fundamental nature of the legacy OTTI model. For AFS debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell, the security before recovery of its amortized cost basis. If either criteria is met, the security’s amortized cost basis is written down to fair value through income. For AFS debt securities where neither of the criteria are met, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the credit rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited to the amount that the fair value is less than the amortized cost basis. Any remaining discount that has not been recorded through an allowance for credit losses is recognized in other comprehensive income. An entity may no longer consider the length of time fair value has been less than amortized cost. Changes in the allowance for credit losses are recorded as a provision (or release) for credit losses. Losses are charged against the allowance when management believes the uncollectibility of an AFS security is confirmed or when either of the criteria regarding intent or requirement to sell is met. As of December 31, 2021, the Company determined that the unrealized loss positions in AFS securities were no t the result of credit losses, and therefore, an allowance for credit losses was not recorded.
8 0
Table of Contents
Equity securities:
Investments in equity securities with readily determinable fair values (marketable) are measured at fair value, with changes in the fair value recognized in Net investment securities gains in the Consolidated Statements of Income.
Other investment securities:
Certain security investments such as Federal Reserve Bank stock and Federal Home Loan Bank stock that do not have readily determinable fair values (non-marketable)
are accounted for at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or similar investment of the same issuer, also referred to as the measurement alternative. Any adjustments to the carrying value of these investments are recorded in Other income in the Consolidated Statements of Income.
Securities Purchased Under Resale Agreements and Securities Sold Under Agreements to Repurchase:
Securities purchased under agreements to resell and securities sold under agreements to repurchase are accounted for as collateralized financing transactions. They are recorded at the amounts at which the securities were acquired or sold plus accrued interest. Securities, generally U.S. government and federal agency securities, pledged as collateral under these financing arrangements cannot be repledged or sold, unless replaced, by the secured party. The fair value of the collateral either received from or provided to a third party is continually monitored and additional collateral is obtained or is requested to be returned to United as deemed appropriate.
Loans
: Loans are reported at the principal amount outstanding, net of unearned income, except loans acquired through transfer (see below). Interest on loans is accrued and credited to operations using methods that produce a level yield on individual principal amounts outstanding. Loan origination and commitment fees and related direct loan origination costs are deferred and amortized as an adjustment of loan yield over the estimated life of the related loan. Loan fees net of costs accreted and included in interest income were
$ 92,545,000 , $ 76,064,000 , and $ 39,026,000 , for the years of 2021, 2020 and 2019, respectively. The accrual of interest income on commercial and most consumer loans generally is discontinued when a loan becomes 90 to 120 days past due as to principal or interest. When interest accruals are discontinued, unpaid interest recognized in income in the current year is reversed, and interest accrued in prior years is charged to the allowance for loan losses. Management may elect to continue the accrual of interest when the estimated net realizable value of collateral exceeds the principal balance and accrued interest, and the loan is in the process of collection.
A loan is categorized as a troubled debt restructuring (“TDR”) if a concession is granted and there is deterioration in the financial condition of the borrower. A loan classified as a TDR will generally retain such classification until the loan is paid in full. However, a one-to-four-family
residential mortgage TDR loan that yields a market rate and demonstrates the ability to pay under the terms of the restructured note through a sustained period of repayment performance, which is generally one year, is removed from the TDR classification. Interest income on TDRs is accrued at the reduced rate and the loan is returned to performing status once the borrower demonstrates the ability to pay under the terms of the restructured note through a sustained period of repayment performance, which is generally six months .
TDRs can take the form of a reduction of the stated interest rate, splitting a loan into separate loans and leases with market terms on one loan and concessionary terms on the other loan, receipts of assets from a debtor in partial or full satisfaction of a loan, the extension of the maturity date or dates at a stated interest rate lower than the current market rate for new debt with similar risk, the reduction of the face amount or maturity amount of the debt as stated in the instrument or other agreement, or the reduction of accrued interest or any other concessionary type of renegotiated debt. Under United’s current loan policy, a loan is not recognized as a TDR until it becomes probable that the loan will be a TDR. In response to the coronavirus (“COVID-19”)
pandemic and its economic impact on our customers, United implemented a short-term modification program that complied with the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act to provide temporary payment relief to those borrowers directly impacted by COVID-19
who were not more than 30 days past due as of December 31, 2019. This program allowed for a deferral of payments from the period beginning March 1, 2020 until January 1, 2022 or the date that is 60 days after the date on which the national emergency concerning the COVID-19
outbreak terminates. As provided for under the CARES Act, these loan modifications were exempt by law from classification as a TDR as defined by GAAP.
8 1
Table of Contents
Loans Acquired Through Transfer:
Acquired loans are recorded at fair value at the date of acquisition based on a discounted cash flow methodology that considers various factors including the type of loan and related collateral, classification status, fixed or variable interest rate, term of loan and whether or not the loan was amortizing, and a discount rate reflecting the Company’s assessment of risk inherent in the cash flow estimates. Certain purchased loans are individually evaluated while certain purchased loans are grouped together according to similar risk characteristics and are treated in the aggregate when applying various valuation techniques. These cash flow evaluations are inherently subjective as they require material estimates, all of which may be susceptible to significant change.
Prior to January 1, 2020, loans acquired in a business combination that had evidence of deterioration of credit quality since origination and for which it was probable, at acquisition, that the Company would be unable to collect all contractually required payments receivable were considered purchased credit impaired (“PCI”). PCI loans were individually evaluated and recorded at fair value at the date of acquisition with no initial valuation allowance based on a discounted cash flow methodology that considered various factors including the type of loan and related collateral, classification status, fixed or variable interest rate, term of loan and whether or not the loan was amortizing, and a discount rate reflecting the Company’s assessment of risk inherent in the cash flow estimates. The difference between the undiscounted cash flows expected at acquisition and the investment in the loan, or the “accretable yield,” was recognized as interest income on a level-yield method over the life of the loan. Contractually required payments for interest and principal that exceed the undiscounted cash flows expected at acquisition, or the “nonaccretable difference,” were not recognized on the balance sheet and did not result in any yield adjustments, loss accruals or valuation allowances. Increases in expected cash flows, including prepayments, subsequent to the initial investment were recognized prospectively through adjustment of the yield on the loan over its remaining life. Decreases in expected cash flows were recognized as impairment. Valuation allowances on PCI loans reflected only losses incurred after the acquisition (meaning the present value of all cash flows expected at acquisition that ultimately were not to be received).
Subsequent to January 1, 2020, loans acquired in a business combination that have experienced more-than-insignificant deterioration in credit quality since origination are considered purchased credit deteriorated (“PCD”) loans. At the acquisition date, an estimate of expected credit losses is made for groups of PCD loans with similar risk characteristics and individual PCD loans without similar risk characteristics. This initial allowance for credit losses is allocated to individual PCD loans and added to the purchase price or acquisition date fair values to establish the initial amortized cost basis of the PCD loans. As the initial allowance for credit losses is added to the purchase price, there is no credit loss expense recognized upon acquisition of a PCD loan. Any difference between the unpaid principal balance of PCD loans and the amortized cost basis is considered to relate to noncredit factors and results in a discount or premium. Discounts and premiums are recognized through interest income on a level-yield method over the life of the loans. All loans and leases considered to be PCI prior to January 1, 2020 were converted to PCD on that date.
For loans and leases acquired after the adoption of ASC Topic 326, United will likely take several factors into consideration when determining if loans and leases meet the definition of PCD. ASC Topic 326 lists some, but not all, factors for consideration in the bifurcation of PCD versus non-PCD
assets:
·
Financial assets that are delinquent as of the acquisition date
·
Financial assets that have been downgraded since origination
·
Financial assets that have been placed on nonaccrual status
For acquired loans not deemed purchased credit deteriorated at acquisition, the differences between the initial fair value and the unpaid principal balance are recognized as interest income on a level-yield basis over the lives of the related loans.
Loans Held for Sale:
Loans held for sale consist of one-to-four
family conforming residential real estate loans originated for sale in the secondary market.
Loans held for sale within the mortgage banking segment are recorded under the fair value option at a fair value measured using valuations from investors for loans with similar characteristics adjusted for the Company’s actual sales experience versus the investor’s indicated pricing.
8 2
Table of Contents
Loans held for sale within the community banking segment are carried at the lower of cost or fair value. The fair value is based on the price secondary markets are currently offering for similar loans using observable market data which is not materially different than cost due to the short duration between origination and sale.
Gains and losses on sale of loans are recorded within income from mortgage banking activities.
Allowance for Loan and Lease Losses:
On January 1, 2020, the Company adopted FASB ASU 2016-13,
Financial Instruments—Credit Losses (Topic 326), so the allowance calculation is based on the CECL methodology. Prior to January 1, 2020, the calculation was based on the incurred loss methodology. The allowance for loan losses is an estimate of the expected credit losses on financial assets measured at amortized cost to present the net amount expected to be collected as of the balance sheet date. Such allowance is based on the credit losses expected to arise over the life of the asset (contractual term). Assets are charged off when United determines that such financial assets are deemed uncollectible or based on regulatory requirements, whichever is earlier. Charge-offs are recognized as a deduction from the allowance for loan losses. Expected recoveries of amounts previously charged-off,
not to exceed the aggregate of the amount previously charged-off,
are included in determining the necessary reserve at the balance sheet date.
United made a policy election to present the accrued interest receivable balance separately in its consolidated balance sheets from the amortized cost of a loan. United estimates the allowance balance using relevant available information, from internal and external sources, relating to past events, current conditions and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency level or term as well as reasonable and supportable forecast adjustments for changes in environmental conditions, such as changes in unemployment rates, property values or other relevant factors. A reversion to historical loss data occurs via a straight-line method during the year following the one-year
reasonable and supportable forecast period.
United pools its loans and leases based on similar risk characteristics in estimating expected credit losses. United has identified the following portfolio segments and measures the allowance for credit losses using the following methods:
·
Method: Probability of Default/Loss Given Default (PD/LGD)
Ø
Commercial Real Estate Owner-Occupied
Ø
Commercial Real Estate Nonowner-Occupied
Ø
Commercial Other
·
Method: Cohort
Ø
Residential Real Estate
Ø
Construction & Land Development
Ø
Consumer
Ø
Bankcard
Risk characteristics of commercial real estate owner-occupied loans and commercial other loans and leases are similar in that they are normally dependent upon the borrower’s internal cash flow from operations to service debt. Commercial real estate nonowner-occupied loans differ in that cash flow to service debt is normally dependent on external income from third parties for use of the real estate such as rents, leases and room rates. Residential real estate loans are dependent upon individual borrowers who are affected by changes in general economic conditions, demand for housing and resulting residential real estate valuation. Construction and land development loans are impacted mainly by demand whether for new residential housing or for retail, industrial, office and other types of commercial construction within a given area. Consumer loan pool risk characteristics are influenced by general, regional and local economic conditions.
Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not also included in the collective evaluation. When management determines that foreclosure is probable or when the borrower is experiencing financial difficulty at the reporting date and repayment is expected to be provided substantially through the operation or sale of the collateral but may also include other non-performing
loans or TDRs, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate. These individually evaluated loans are removed from their respective pools and typically represent collateral dependent loans. In addition, the Company individually evaluates “reasonably expected” TDRs, which are identified by the Company as a loan expected to be classified as a TDR.
83
Table of Contents
Expected credit losses are estimated over the contractual term of the loans and leases, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals and modifications unless either of the following applies: management has a reasonable expectation at the reporting date that a troubled debt restructuring will be executed with an individual borrower, or the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancelable by United.
For past loans and leases acquired through the completion of a transfer, including loans and leases acquired in a business combination, that had evidence of deterioration of credit quality since origination (“PCI”) and accounted for under ASC Topic 310, an entity did not have to reassess whether any loans and leases previously accounted for as PCI meet the definition of purchased credit deteriorated (“PCD”) loans and leases upon adoption of ASC Topic 326. Any changes in the allowance for credit losses for these loans and leases were accounted for as an adjustment to the loan’s amortized cost basis and not as a cumulative-effect adjustment to an entity’s beginning retained earnings. Non-PCI
loans and leases are now classified as non-PCD
loans and leases with the adoption of ASC Topic 326. In accordance with ASC Topic 326 guidance, United calculated a PCD rate adjustment for all PCD loans and leases at adoption. Such adjustment created a discount balance for any excess amount not deemed to be credit-related between the PCD recorded balance at the adoption date and the contractual principal and interest balances outstanding.
At the acquisition date, an initial allowance for expected credit losses for non-PCD
loans is estimated and recorded as credit loss expense. The subsequent measurement of expected credit losses for all acquired loans is the same as the subsequent measurement of expected credit losses for originated loans. For allowance for credit losses under ASC Topic 326 calculation purposes, United includes its acquired loans and leases in their relevant pool unless they meet the criteria for specific review.
Prior to January 1, 2020, the allowance for loan losses calculation as well as the provision for loan losses was based on the incurred loss methodology. Under the incurred loss model, management estimated the losses on loans and leases when it was “probable” that the Company had already incurred losses based on information available at that time. Once a loss was probable, then the expected value of the estimated loss given default was calculated and incorporated into the allowance.
Bank Premises and Equipment:
Bank premises and equipment are stated at cost, less allowances for depreciation and amortization. The provision for depreciation is computed principally by the straight-line method over the estimated useful lives of the respective assets. Useful lives range primarily from three to 15 years for furniture, fixtures and equipment and five to 40 years for buildings and improvements. Leasehold improvements are generally amortized over the lesser of the term of the respective leases or the estimated useful lives of the improvements.
Other Real Estate Owned
: At December 31, 2021 and 2020, other real estate owned (“OREO”) included in other assets in the Consolidated Balance Sheets was $ 14,823 ,000 and $ 22,595 ,000, respectively. OREO consists of real estate acquired in foreclosure or other settlement of loans. Such assets are carried at the lower of the investment in the assets or the fair value of the assets less estimated selling costs. Any adjustment to the fair value at the date of transfer is charged against the allowance for loan losses. Any subsequent valuation adjustments as well as any costs relating to operating, holding or disposing of the property are recorded in other expense in the period incurred. At December 31, 2021, the recorded investment of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process was $ 13,000 . At December 31, 2020, there was no recorded investment of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process.
Intangible Assets:
Intangible assets relating to the estimated fair value of the deposit base of the acquired institutions are being amortized on an accelerated basis over a one to ten-year
period. Management reviews intangible assets on an annual basis, or sooner if indicators of impairment exist, and evaluates changes in facts and circumstances that may indicate impairment in the carrying value. United incurred amortization expense of $ 5,908,000 , $ 6,605,000 , and $ 7,016,000 , in 2021, 2020, and 2019, respectively, related to all intangible assets.
Goodwill is tested for impairment at least annually or sooner if indicators of impairment exist. United may elect to perform a qualitative analysis to determine whether or not it is more-likely-than not that the fair value of a reporting unit is less than its carrying amount. If United elects to bypass this qualitative analysis, or concludes via qualitative analysis that it is more-likely-than-not
that the fair value of a reporting unit is less than its carrying value, United may use either a market or income quantitative approach, whichever is more practical, to determine the fair value of the reporting unit to compare to its
8 4
Table of Contents
carrying value. If the estimated fair value of the reporting unit is less than its carrying value, an impairment
charge would be recorded for the excess, not to exceed the amount of goodwill allocated to the reporting unit. At each reporting date, the Company considers potential indicators of impairment. United utilized a qualitative approach to test goodwill for impairment as of September 30, 2021. The goodwill impairment test did not identify any indicators of goodwill impairment. As of December 31, 2021, and 2020, total goodwill approximated $ 1,886,494 ,000 and $ 1,796,848 ,000, respectively.
Mortgage Servicing Rights, Fees and Costs:
The
Company initially measures servicing assets and liabilities retained related to the sale of residential loans held for sale (“MSRs”) at fair value. For subsequent measurement purposes, the Company measures servicing assets and liabilities using the amortization method.
MSRs are amortized in proportion to, and over the period of, estimated net servicing income. The amortization of the MSRs is analyzed periodically and is adjusted to reflect changes in prepayment rates and other estimates.
The Company evaluates potential impairment of MSRs based on the difference between the carrying amount and current estimated fair value of the servicing rights. In determining impairment, the Company aggregates all servicing rights and stratifies them into tranches based on predominant risk characteristics. If impairment exists, a valuation allowance is established for any excess of amortized cost over the current estimated fair value by a charge to income. If the Company later determines that all or a portion of the impairment no longer exists for a particular tranche, a reduction of the allowance may be recorded as an increase to income.
Service fee income is recorded for fees earned for servicing mortgage loans under servicing agreements with the Federal national Mortgage Association (“FNMA”), the Federal home loan Mortgage Corporation (“FHLMC”), Government national Mortgage Association (“GNMA”) and certain private investors. The fees are based on a contractual percentage of the outstanding principal balance of the loans serviced and are recorded in noninterest income. Amortization of MSRs and mortgage servicing costs are charged to expense when incurred.
Accrued interest receivable
:
Upon adoption of ASC Topic 326, the Company made the following elections regarding accrued interest receivable (“AIR”):
•
Presenting accrued interest receivable balances separately from their underlying instruments within the consolidated statements of financial condition.
•
Excluding accrued interest receivable that is included in the amortized cost of financing receivables from related disclosure requirements.
•
Continuing our policy to write off accrued interest receivable by reversing interest income in cases where the Company does not reasonably expect to receive payment.
•
Generally, not measuring an allowance for credit losses for accrued interest receivable due to the Company’s policy of writing off
uncollectible accrued interest receivable balances in a timely manner. However, due to loan interest payment deferrals on certain
loans and leases granted by United under the CARES Act, United assessed the collectability of the accrued interest receivables on
these deferring loans and leases. As a result of this assessment, United recorded an allowance for credit losses of $ 8 ,000 at
December 31,2021 and $ 250 ,000 at December 31, 2020 for accrued interest receivables not expected to be collected.
Revenue Recognition
: Interest and dividend income, loans fees, fees from trust and brokerage services, deposit services and bankcard fees are recognized and accrued as earned.
Descriptions of our revenue-generating activities that are within the scope of ASC Topic 606, which are presented in our Consolidated Statements of Income as components of Other Income are discussed below. There are no significant judgements relating to the amount and timing of revenue recognition for those revenue streams under the scope of ASC Topic 606.
Fees from Trust Services
Revenue from trust services primarily is comprised of fees earned from the management and administration of trusts and other customer assets. Trust services include custody of assets, investment management, escrow services, and similar fiduciary activities. The Company’s performance obligation is generally satisfied over time and the resulting fees are recognized monthly, based upon the month-end
market value of the assets under management and the applicable fee rate. Payment is generally received a few days after month end through a direct charge to customers’ accounts.
8 5
Table of Contents
Fees from Brokerage Services
Revenue from brokerage services are recorded as the income is earned at the time the related service is performed. In return for such services, the Company charges a commission for the sales of various securities products primarily consisting of investment company shares, annuity products, and corporate debt and equity securities, for its selling and administrative efforts. For account supervision, advisory and administrative services, revenue is recognized over a period of time as earned based on customer account balances and activity.
Fees from Deposit Services
Service charges on deposit accounts consist of account analysis fees (i.e., net fees earned on analyzed business and public checking accounts), monthly service fees, check orders, ATM activity fees, debit card fees, and other deposit account related fees. Revenue is recognized when our performance obligation is completed which is generally monthly for account maintenance services or when a transaction has been completed (ATM or debit card activity).
Bankcard Fees and Merchant Discounts
Bankcard fees and merchant discounts are primarily comprised of credit card income and merchant services income. Credit card income is primarily comprised of interchange fees earned whenever the Company’s credit cards are processed through card payment networks such as Visa. Merchant services income mainly represents fees charged to merchants to process their credit card transactions. The Company’s performance obligation for bankcard fees and interchange are largely satisfied, and related revenue recognized at the time services are rendered. Payment is typically received immediately or in the following month.
Advertising Costs:
Advertising costs are generally expensed as incurred and included in Other Expense on the Consolidated Statements of Income. Advertising expense was $ 5,781,000 , $ 5,611,000 , and $ 5,082,000 , for the years of 2021, 2020, and 2019, respectively.
Income Taxes:
Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities (excluding deferred tax assets and liabilities related to business combinations or components of other comprehensive income). Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the expected amount most likely to be realized. Realization of deferred tax assets is dependent upon the generation of a sufficient level of future taxable income and recoverable taxes paid in prior years. Although realization is not assured, management believes it is more likely than not that all of the deferred tax assets will be realized. Interest and/or penalties related to income taxes are reported as a component of income tax expense.
For uncertain income tax positions, United records a liability based on a recognition threshold of more-likely-than-not,
and a measurement attribute for all tax positions taken on a tax return, in order for those tax positions to be recognized in the financial statements.
United files a consolidated income tax return with its subsidiaries. Federal income tax expense or benefit has been allocated to subsidiaries on a separate return basis.
Derivative Financial Instruments:
United accounts for its derivative financial instruments in accordance with ASC Topic 815 which requires all derivative instruments to be carried at fair value on the balance sheet. United has designated certain derivative instruments used to manage interest rate risk as hedge relationships with certain assets, liabilities or cash flows being hedged. Certain derivatives used for interest rate risk management are not designated in a hedge relationship.
Derivative instruments designated in a hedge relationship to mitigate exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivative instruments designated in a hedge relationship to mitigate exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges.
For a fair value hedge, the fair value of the interest rate swap is recognized on the balance sheet as either a freestanding asset or liability with a corresponding adjustment to the hedged financial instrument. Subsequent adjustments due to changes in the fair value of a derivative that qualifies as a fair value hedge are offset in current period earnings. For a cash
8 6
Table of Contents
flow hedge, the fair value of the interest rate swap is recognized on the balance sheet as either a freestanding asset or liability with a corresponding adjustment to accumulated other comprehensive income within shareholders’ equity, net of tax. Subsequent adjustments due to changes in the fair value of a derivative that qualifies as a cash flow hedge are offset to accumulated other comprehensive income, net of tax and reclassified into earnings in the same line associated with the forecasted transaction when the forecasted transaction affects earnings. Prior to 2019, any ineffective portion of a cash flow hedge was recognized immediately in earnings
At inception of a hedge relationship, United formally documents the hedged item, the particular risk management objective, the nature of the risk being hedged, the derivative being used, how effectiveness of the hedge will be assessed and how the ineffectiveness of the hedge will be measured. United also assesses hedge effectiveness at inception and on an ongoing basis using regression analysis. Hedge ineffectiveness is measured by using the change in fair value method. The change in fair value method compares the change in the fair value of the hedging derivative to the change in the fair value of the hedged exposure, attributable to changes in the benchmark rate.
United is subject to the Dodd-Frank Act clearing requirement for eligible derivatives. United has executed and cleared eligible derivatives through the London Clearing House (“LCH”). Variation margin at the LCH is distinguished as settled-to-market
and settled daily based on the prior day value, rather than collateralized-to-market.
United through its mortgage banking subsidiaries enters into interest rate lock commitments to finance residential mortgage loans with its customers. These commitments, which contain fixed expiration dates, offer the borrower an interest rate guarantee provided the loan meets underwriting guidelines and closes within the timeframe established by United. Interest rate risk arises on these commitments and subsequently closed loans if interest rates change between the time of the interest rate lock and the delivery of the loan to the investor. Market risk on interest rate lock commitments and mortgage loans held for sale is managed using corresponding forward mortgage loan sales contracts. United is a party to these forward mortgage loan sales contracts to sell loans servicing released and short sales of mortgage-backed securities. When the interest rate is locked with the borrower, the rate lock commitment, forward sale agreement, and mortgage-backed security position are undesignated derivatives and marked to fair value through earnings. The fair value of the rate lock derivative includes the servicing premium and the interest spread for the difference between retail and wholesale mortgage rates. Income from mortgage banking activities includes the gain recognized for the period presented and associated elements of fair value.
United sells mortgage loans on either a best efforts or mandatory delivery basis. For loans sold on a mandatory delivery basis, United enters into forward mortgage-backed securities (the “residual hedge”) to mitigate the effect of interest rate risk. Both the rate lock commitment under mandatory delivery and the residual hedge are recorded at fair value through earnings and are not designated as accounting hedges. At the closing of the loan, the loan commitment derivative expires and United records a loan held for sale at fair value and continues to mark these assets to market under the election of fair value option. United closes out of the trading mortgage-backed securities assigned within the residual hedge and replaces the securities with a forward sales contract once a price has been accepted by an investor and recorded at fair value. For those loans selected to be sold under best efforts delivery, at the closing of the loan, the rate lock commitment derivative expires and the Company records a loan held for sale at fair value under the election of fair value option and continues to be obligated under the same forward loan sales contract entered into at inception of the rate lock commitment.
For derivatives that are not designated in a hedge relationship, changes in the fair value of the derivatives are recognized in earnings in the same period as the change in the fair value.
Off-balance-sheet
credit exposures
:
United maintains a reserve for lending-related commitments such as unfunded loan commitments and letters of credit. United estimates expected credit losses over the contractual period in which United is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by United. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. Methodology is based on a loss rate approach that starts with the probability of funding based on historical experience. Similar to methodology discussed previously related to the loans and leases receivable portfolio, adjustments are made to the historical losses for current conditions and reasonable and supportable forecast. Adjustments to the reserve for lending-related commitments on off-balance
sheet credit exposures is recorded as other expense in the consolidated statements of income. The reserve for lending-related commitments is separately classified on the balance sheet and is included in other liabilities. The combined allowance for loan losses and reserve for lending-related commitments is considered the allowance for credit losses on loans and leases.
8 7
Table of Contents
Stock-Based Compensation
: Compensation expense related to stock options, restricted stock awards (“RSA”) and restricted stock units (“RSU”) issued to participants is based upon the fair value of the award at the date of grant. The fair value of stock options is estimated at the date of grant using a binomial lattice option pricing model, while the fair value of RSAs is based upon the stock price at the date of grant. RSU grants could be time-vested RSUs, performance-vested RSUs, or a combination of both. The value of the time-vested RSUs and the performance-vested, based on a performance condition, RSUs awarded is established as the fair market value of the stock at the time of the grant. The value of the performance-vested, based on a market condition, RSUs awarded is estimated through the use of a Monte Carlo valuation model as of the grant date. Compensation expense is recognized on a straight-line basis over the vesting period for all stock-based awards and grants.
Stock-based compensation expense was $ 8,018 ,000 in 2021, $ 5,980 ,000 in 2020, and $ 4,914 ,000 in 2019.
Treasury Stock
: United records common stock purchased for treasury at cost. At the date of subsequent reissuance, the treasury stock account is reduced by the cost of such stock using the weighted-average cost method.
Trust Assets and Income:
Assets held in a fiduciary or agency capacity for customers are not included in the balance sheets since such items are not assets of the company. Trust income is reported on an accrual basis.
Earnings Per Common Share:
United calculates earnings per common share in accordance with ASC Topic 260, “Earnings Per Share,” which provides that unvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are participating securities and shall be included in the computation of earnings per share pursuant to the two-class
method. United has determined that its outstanding non-vested
restricted stock awards are participating securities.
Under the two-class
method, basic earnings per common share is computed by dividing net earnings allocated to common stock by the weighted-average number of common shares outstanding during the applicable period, excluding outstanding participating securities. Diluted earnings per common share is computed using the weighted-average number of shares determined for the basic earnings per common share computation plus the dilutive effect of stock compensation using the treasury stock method. Antidilutive stock options and restricted stock outstanding of 1,024,612 , 1,926,840 and 857,511 for the years ended December 31, 2021, 2020 and 2019, respectively, were excluded from the earnings per diluted common share calculation.
The reconciliation of the numerator and denominator of basic earnings per share with that of diluted earnings per share is presented as follows:
Year Ended December 31
(Dollars in thousands, except per share)
2021
2020
2019
Distributed earnings allocated to common stock
$
181,614
$
171,403
$
139,167
Undistributed earnings allocated to common stock
185,082
116,879
120,337
Net earnings allocated to common shareholders
$
366,696
$
288,282
$
259,504
Average common shares outstanding
129,276,452
120,017,247
101,585,599
Dilutive effect of stock compensation
236,401
72,985
266,978
Average diluted shares outstanding
129,512,853
120,090,232
101,852,577
Earnings per basic common share
$
2.84
$
2.40
$
2.55
Earnings per diluted common share
$
2.83
$
2.40
$
2.55
Fair Value Measurements
: United determines the fair values of its financial instruments based on the fair value hierarchy established in ASC Topic 820, which also clarifies that fair value of certain assets and liabilities is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants.
ASC Topic 820 specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect United’s market assumptions.
8 8
Table of Contents
The three levels of the fair value hierarchy based on these two types of inputs are as follows:
Level 1
-
Valuation is based on quoted prices in active markets for identical assets and liabilities.
Level 2
-
Valuation is based on observable inputs including quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets and liabilities in less active markets, and model-based valuation techniques for which significant assumptions can be derived primarily from or corroborated by observable data in the market.
Level 3
-
Valuation is based on model-based techniques that use one or more significant inputs or assumptions that are unobservable in the market.
When determining the fair value measurements for assets and liabilities, United looks to active and observable markets to price identical assets or liabilities whenever possible and classifies such items in Level 1. When identical assets and liabilities are not traded in active markets, United looks to market observable data for similar assets and liabilities and classifies such items as Level 2. Nevertheless, certain assets and liabilities are not actively traded in observable markets and United must use alternative valuation techniques using unobservable inputs to determine a fair value and classifies such items as Level 3. For assets and liabilities that are not actively traded, the fair value measurement is based primarily upon estimates that require significant judgment. Therefore, the results may not be realized in an actual sale or immediate settlement of the asset or liability. Additionally, there are inherent weaknesses in any calculation technique, and changes in the underlying assumptions used, including discount rates and estimates of future cash flows, could significantly affect the results of current or future values. The level within the fair value hierarchy is based on the lowest level of input that is significant in the fair value measurement.
Recent Accounting Pronouncements
:
In October 2021, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2021-08,
“Business Combinations (Topic 805): Accounting for contract assets and contract liabilities from contracts with customers”. ASU 2021-08
amends ASC 805 to add contract assets and contract liabilities to the list of exceptions to the recognition and measurement principles that apply to business combinations and to require that an entity acquirer recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with Topic 606. As a result of these amendments, it is expected that an acquirer will generally recognize and measure acquired contract assets and contract liabilities in a manner consistent with how the acquiree recognized and measured them in its preacquisition financial statements. ASU No. 2021-08
is effective for public business entities for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The amendments should be applied prospectively to business combinations occurring on or after the effective date of the amendments. Early adoption of the amendments is permitted. ASU No. 2021-08
is not expected to have a material impact on the Company’s financial condition or results of operations.
In July 2021, the FASB issued ASU No. 2021-05,
“Leases (Topic 842): Lessors-Certain Leases with Variable Lease Payments (Topic 848)”. This new guidance requires a lessor to classify a lease with variable lease payments that do not depend on an index or rate as an operating lease at lease commencement if the lease would have been classified as a sales-type lease or direct financing lease in accordance with the classification criteria in ASC 842-10-25-2
and 25-3,
respectively and if the lessor would have recognized a selling loss at lease commencement. When applying the guidance in ASC 842-10-24-3A,
the lessor would not derecognize the underlying asset over its useful life. ASU No. 2021-05
is effective for public business entities for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. Entities may elect to adopt the amendments through either a retrospective application to leases that commenced or were modified after the beginning of the period in which ASC 842 was adopted or a prospective application to leases that commence or are modified subsequent to the date the amendments in ASU 2021-05
are first applied. ASU No. 2021-05
was adopted by United on January 1, 2022. The adoption did not have a material impact on the Company’s financial condition or results of operations
In January 2021, the FASB issued ASU No. 2021-01,
“Reference Rate Reform (Topic 848).” This update refines the scope of ASC Topic 848 and permits entities to elect certain optional expedients and exceptions when accounting for derivative contracts and certain hedging relationships affected by change in the interest rates used for discounting cash flows, for computing variation margin settlements, and for calculating price alignment interest in connection with reference rate reform activities under way in global financial markets. ASU No. 2021-01
is effective for public business entities upon
89
Table of Contents
issuance through December 31, 2022. United is implementing a transition plan to identify and modify its loans and other financial instruments with attributes that are either directly or indirectly influenced by LIBOR. The Company is assessing ASU No. 2021-01
and its impact on the Company’s transition away from LIBOR for its loan and other financial instruments.
In August 2020, the FASB issued No. 2020-06,
“Debt – Debt with Conversion and Other Options (Subtopic 470-20)
and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40).”
The amendments in the ASU remove certain separation models for convertible debt instruments and convertible preferred stock that require the separation of a convertible debt instrument into a debt component and an equity or derivative component. The ASU also amends the derivative scope exception guidance for contracts in an entity’s own equity. The amendments remove three settlement conditions that are required for equity contracts to qualify for the derivative scope exception. In addition, the ASU expands disclosure requirements for convertible instruments and simplifies areas of the guidance for diluted earnings-per-share
calculations that are impacted by the amendments. ASU No. 2020-06
is effective for public business entities for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. Entities may elect to adopt the amendments through either a modified retrospective method of transition or a fully retrospective method of transition. ASU No. 2020-06
was adopted by United on January 1, 2022. The adoption did not have a material impact on the Company’s financial condition or results of operations.
In March 2020, the FASB issued ASU No. 2020-04,
“Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” The ASU provides “optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued.” ASU No. 2020-04
is effective for public business entities on March 12, 2020 through December 31, 2022. United is implementing a transition plan to identify and modify its loans and other financial instruments with attributes that are either directly or indirectly influenced by LIBOR. The Company is assessing ASU No. 2020-04
and its impact on the Company’s transition away from LIBOR for its loan and other financial instruments.
In February 2020, FASB issued ASU No. 2020-03,
“Codification Improvements to Financial Instruments.” This update makes narrow-scope changes that are intended to improve the board’s standards for financial instruments accounting, including the credit losses standard issued in 2016, as part of FASB’s ongoing project to improve and clarify its Accounting Standards Codification and avoid unintended application. ASU No. 2020-03
was effective for public business entities upon issuance of this final update in March 2020. ASU No. 2020-03
did not have a material impact on the Company’s financial condition or results of operations.
In January 2020, the FASB issued ASU No. 2020-01,
“Investments—Equity Securities (Topic 321), Investments—Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815)—Clarifying the Interactions between Topic 321, Topic 323, and Topic 815.” The new guidance addresses accounting for the transition into and out of the equity method and measuring certain purchased options and forward contracts to acquire investments. ASU No. 2020-01
is effective for public companies for fiscal years, and interim fiscal periods within those fiscal years, beginning after December 15, 2020; early adoption is permitted. ASU No. 2020-01
was adopted by United on January 1, 2021. The adoption did not have a material impact on the Company’s financial condition or results of operations.
In November 2019, the FASB issued ASU No. 2019-08,
“Compensation – Stock Compensation (Topic 718) and Revenue from Contracts with Customers (Topic 606): Codification Improvements—Share-Based Consideration Payable to a Customer.” ASU No. 2019-08
requires companies to measure and classify (on the balance sheet) share-based payments to customers by applying the guidance in Topic 718, Compensation—Stock Compensation. As a result, the amount recorded as a reduction in revenue would be measured based on the grant-date fair value of the share-based payment. The amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2019. ASU No. 2019-08
was adopted by United on January 1, 2020. The adoption did not have a material impact on the Company’s financial condition or results of operations.
In April 2019, the FASB issued ASU No. 2019-04,
“Codification Improvements to Topic 326, Financial Instruments – Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments.” The amendments clarify the scope of the credit losses standard and address issues related to accrued interest receivable balances, recoveries, variable interest rates and prepayments. The amendments also address partial-term fair valued hedges, fair value hedge basis adjustments. The amendments to the credit losses and hedging standards have the same effective dates as those standards,
9 0
Table of Contents
unless an entity has already adopted the standards. The amendments to recognition and measurement guidance are effective for fiscal years beginning after December 15, 2019; early adoption is permitted. ASU No. 2019-04
was adopted by United on January 1, 2020. The adoption did not have a material impact on the Company’s financial condition or results of operations.
In August 2018, the FASB issued ASU No. 2018-14,
“Compensation – Retirement Benefits—Defined Benefits – General (Topic 715-20):
Disclosure Framework – Changes to the Disclosure Requirements for Defined Benefit Plans.” This update amends ASC Topic 715 to add, remove, and clarify disclosure requirements related to defined benefit pension and other post retirement plans. The ASU’s changes related to disclosures are part of the FASB’s disclosure framework project, which the FASB launched in 2014 to improve effectiveness of disclosures in notes to financial statements. ASU No. 2018-14
is effective for public companies for fiscal years, and interim fiscal periods within those fiscal years, beginning after December 15, 2020; early adoption is permitted. ASU No. 2018-14
was adopted by United on January 1, 2021. The adoption did not have a material impact on the Company’s financial condition or results of operations.
In August 2018, the FASB issued ASU No. 2018-13,
“Fair Value Measurement (Topic 820), Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement.” This amendment changes the fair value measurement disclosure requirements of ASC Topic 820 and is the result of a broader disclosure project called FASB Concepts Statement, Conceptual Framework for Financial Reporting – Chapter 8: Notes to Financial Statements, which was finalized in August 2018. ASU No. 2018-13
is effective for all entities for fiscal years, and interim fiscal periods within those fiscal years, beginning after December 15, 2019; early adoption is permitted for any eliminated or modified disclosure upon issuance of this ASU. ASU No. 2018-13
was adopted by United on January 1, 2020 and did not have a material impact on the Company’s financial condition or results of operations.
In January 2017, the FASB issued ASU No. 2017-04,
“Intangibles – Goodwill and Other (Topic 350).” ASU No. 2017-04
eliminates the requirement to calculate the implied fair value of goodwill to measure a goodwill impairment charge. Instead, entities will record an impairment charge based on the excess of a reporting unit’s carrying amount over its fair value. ASU 2017-04
was adopted by United on January 1, 2020. The adoption of ASU 2017-04
did not have a material impact on the Company’s financial condition or results of operations.
In June 2016, the FASB issued ASU No. 2016-13,
“Financial Instruments – Credit Losses.” ASU No. 2016-13
changes the impairment model for most financial assets and certain other instruments that are not measured at fair value through net income. The standard replaces the “incurred loss” approach with an “expected loss” model for instruments measured at amortized cost and requires entities to record allowances for available for sale debt securities rather than reduce the carrying amount under the current other-than-temporary impairment (OTTI) model. ASU No. 2016-13
also simplifies the accounting model for purchased credit-impaired debt securities and loans and leases. Entities will apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. United engaged a third-party service provider to assist with the implementation of the new accounting standard. ASU No. 2016-13
was adopted by United on January 1, 2020 using a modified retrospective approach. At the January 1, 2020 date of adoption, based on forecasts of macroeconomic conditions and exposures at that time, the aggregate impact to United was a net increase to the allowance for credit losses of $ 57,442 ,000 and a decrease to retained earnings of $ 44,331 ,000, with the difference being an adjustment to deferred tax assets. United has elected to phase-in
the impact to retained earnings using a five-year transition provision, allowed by the Federal Reserve Board and other federal banking agencies in response to the coronavirus (COVID-19)
pandemic, to delay for two years the full impact of ASU No. 2016-13
on regulatory capital, followed by a three-year transition period. The adoption of ASU No. 2016-13
had an insignificant impact on the Company’s held to maturity and available for sale securities portfolios.
In February 2016, the FASB issued ASU No. 2016-02,
“Leases (Topic 842)”. ASU No. 2016-02
includes a lessee accounting model that recognizes two types of leases, finance leases and operating leases, while lessor accounting will remain largely unchanged from the current GAAP. ASU No. 2016-02
requires, amongst other things, that a lessee recognize on the balance sheet a right-of-use
asset and a lease liability for leases with terms of more than twelve months. The recognition, measurement, and presentation of expenses and cash flows arising from a lease by a lessee will depend on its classification as a finance or operating lease. In July 2018, the FASB issued ASU No. 2018-11
“Leases (Topic 842), Targeted Improvements.” This update creates an additional transition method, and a lessor practical expedient to not separate lease and non-lease
components if specified criteria are met. The new transition method allows companies to use the effective date of the new
leases standard as the date of initial application transition. Companies that elect this transition
9 1
Table of Contents
option will not adjust their comparative period financial information for the effect of ASC Topic 842, nor will they make
the new required lease disclosure for periods before the effective date. In addition, these companies will carry forward their ASC Topic 840 disclosures for comparative periods. The practical expedient permits lessors to make an accounting policy election by class of underlying asset to not separate lease and non-lease
components if specified criteria are met. In July 2018, the FASB issued ASU No. 2018-10
“Codification Improvements to ASC Topic 842, Leases.” This update includes narrow amendments to clarify how to apply certain aspects of the new leases standard. The amendments address the rate implicit in the lease, impairment of the net investment in the lease, lessee reassessment of lease classification, lessor reassessment of lease term and purchase options, variable payments that depend on an index or rate and certain transition adjustments. ASU 2018-10
does not make any substantive changes to the core provisions or principals of the new leases standard. United adopted the standard using the modified retrospective transition method on January 1, 2019. The Company has evaluated and has elected the practical expedients, which allows for existing leases to be accounted for consistent with current guidance, with the exception of the balance sheet recognition for lessees. Adoption of the standard resulted in the recognition of additional net lease assets and lease liabilities of $ 67,040,000 and $ 70,692,000 , respectively, as of January 1, 2019. Of the difference between these two amounts, $ 1,049,000 was recorded as an adjustment to retained earnings.
NOTE B—MERGERS AND ACQUISITIONS
Community Bankers Trust Corporation
On December 3, 2021, United completed its acquisition of Community Bankers Trust Corporation (“Community Bankers Trust”). Community Bankers Trust was merged with and into United (the “Merger”), pursuant to the terms of the Agreement and Plan of Reorganization, dated June 2, 2021, by and between United and Community Bankers Trust (the “Agreement”).
Under the terms of the Agreement, each outstanding share of common stock of Community Bankers Trust was converted into the right to receive 0.3173 shares of United common stock, par value $ 2.50 per share. Also, pursuant to the Agreement, at the effective time of the Merger, each outstanding Community Bankers Trust stock option granted under a Community Bankers Trust stock plan, whether vested or unvested as of the date of the Merger, vested as provided pursuant to the terms of such Community Bankers Trust stock plan and converted into an option to acquire United common stock adjusted based on the 0.3173 exchange ratio. Also, at the effective time of the Merger, each restricted stock unit granted under a Community Bankers Trust stock plan that was outstanding immediately prior to the effective time of the Merger vested in accordance with the formula and other terms of the Community Bankers Trust stock plan and converted into the right to receive shares of United common stock based on the 0.3173 exchange ratio.
Immediately following the Merger, Essex Bank, a wholly-owned subsidiary of Community Bankers Trust, merged with and into United Bank, a wholly-owned subsidiary of United (the “Bank Merger”) pursuant to an Agreement and Plan of Merger, dated June 2, 2021. United Bank survived the Bank Merger and continues to exist as a Virginia banking corporation.
The Community Bankers Trust Merger was accounted for under the acquisition method of accounting. The results of operations of Community Bankers Trust are included in the consolidated results of operations from the Acquisition Date. The acquisition of Community Bankers Trust will enhance United’s existing presence in the DC Metro MSA and will take United into new markets including Baltimore, Annapolis, Lynchburg, Richmond, and the Northern Neck of Virginia. It also strategically connects our Mid-Atlantic
and Southeast footprints. As of the Acquisition Date, Community Bankers Trust had $ 1,788,842 ,000 in total assets, $ 1,282,997 ,000 in loans and leases, net of unearned income and $ 1,517,502 ,000 in deposits. For the year of 2021, United recorded acquisition-related costs for the Community Bankers Trust merger of $ 21,418 ,000 , including a provision for credit losses of $ 12,288 ,000 for non-PCD loans.
The aggregate purchase price was approximately $ 260,304 ,000, including common stock valued at $ 252,321,000 , stock options assumed valued at $ 7,958,000 , and cash paid for fractional shares of $ 25 ,000. The number of shares issued in the transaction was 7,135,771 , which were valued based on the closing market price of $ 35.36 for United’s common shares on December 3, 2021. The preliminary purchase price has been allocated to the identifiable tangible and intangible assets resulting in preliminary additions to goodwill, and core deposit intangibles of $ 76,454,000 and $ 3,398,000 , respectively. The goodwill recognized results from the expected synergies and potential earnings from the combination of United and Community Bankers Trust. The core deposit intangible is expected to be amortized on an accelerated basis over ten years.
9 2
Table of Contents
Because the consideration paid was greater than the net fair value of the acquired assets and liabilities, the Company recorded goodwill as part of the acquisition. None of the goodwill from the Community Bankers Trust acquisition is expected to be deductible for tax purposes. United used an independent third party to help determine the fair values of the assets and liabilities acquired from Community Bankers Trust. As a result of the merger, United recorded preliminary fair value discounts of $ 8,376,000 on the loans and leases acquired, $ 230,000 on land acquired, $ 50,000 on OREO properties acquired and $ 415,000 on a trust preferred issuance, and premiums of $ 6,766,000 on investment securities acquired, $ 492,000 on buildings acquired, $ 2,741,000 on interest-bearing deposits, and $ 457,000 on long-term FHLB advances, respectively. United also recorded an allowance for credit losses, including a reserve for unfunded commitments, of $ 25,920,000 on the loans and commitments acquired split between $ 12,788,000 for purchased credit deteriorated (“PCD”) loans which is part of the acquisition date fair value, and
$ 13,132,000 for non-PCD loans recorded to the provision for credit losses. The discounts and premium amounts, except for discount on the land, OREO and FHLB advances acquired, are being accreted or amortized on an accelerated or straight-line basis, based on the type of asset or liability, over each asset’s or liability’s estimated remaining life at the time of acquisition. The FHLB advances acquired were subsequently repaid prior to year-end. At December 31, 2021, the discount on the trust preferred issuance had an estimated remaining life of
12.25 years and the premiums on the buildings, and interest-bearing deposits each had an average estimated remaining life of 31.25 years, and 5.25 years, respectively.
Portfolio loans and leases acquired from Community Bankers
Trust were recorded at their fair value at the Acquisition Date based on a discounted cash flow methodology. The estimated fair value incorporates adjustments related to market loss assumptions and prevailing market interest rates for comparable assets and other market factors such as liquidity from the perspective of a market participant. Also, acquired portfolio loans and leases were evaluated upon acquisition and classified as either PCD, which indicates that the loan has experienced a more-than-insignificant deterioration in credit quality since origination, or non-PCD.
United considered a variety of factors in evaluating the acquired loans and leases for a more-than-insignificant deterioration in credit quality, including but not limited to risk grades, delinquency, nonperforming status, current or previous troubled debt restructurings or bankruptcies, watch list credits and other qualitative factors that indicated a deterioration in credit quality since origination. For PCD loans and leases, an initial allowance is determined based on the same methodology as other portfolio loans and leases. This initial allowance for credit losses is allocated to individual PCD loans and leases and added to the acquisition date fair values to establish the initial amortized cost basis for the PCD loans and leases. The difference between the unpaid principal balance (“UPB”), or par value, of PCD
loans and leases and the amortized cost basis is considered to relate to noncredit factors and resulted in a discount of $ 3,561 ,000 at Acquisition Date. This discount will be recognized through interest income on a level-yield method over the life of the loans which is estimated to be a weighted-average of 5.5 years. For non-PCD
acquired loans and leases, the differences between the initial fair value and the UPB, or par value, are recognized as interest income on a level-yield basis over the lives of the related loans and leases which is estimated to be a weighted-average of 5.6 years. The total fair value mark on the non-PCD
loans and leases at the Acquisition Date was $ 4,815,000 . At the Acquisition Date, an initial allowance for expected credit losses of $ 12,288,000 was recorded with a corresponding charge to the provision for credit losses in the Consolidated Statements of Income. Subsequent changes in the allowance for credit losses related to PCD and non-PCD
loans and leases are recognized in the provision for credit losses.
The following table provides a reconciliation of the difference between the purchase price and the par value of portfolio PCD loans and leases acquired from Community Bankers Trust as of the Acquisition Date:
(Dollars in thousands)
Purchase price of PCD loans and leases at acquisition
$
360,638
Allowance for credit losses at acquisition
12,629
Non-credit
discount at acquisition
3,561
Par value (UPB) of acquired PCD loans and leases at acquisition
$
376,828
The consideration paid for Community Bankers Trust’s common equity and the preliminary amounts of acquired identifiable assets and liabilities assumed as of the Community Bankers Trust Acquisition Date were as follows:
(Dollars in thousands)
Purchase price:
Value of common shares issued ( 7,135,771 shares)
$
252,321
Fair value of stock options assumed
7,958
Cash for fractional shares
25
Total purchase price
260,304
9 3
Table of Contents
Identifiable assets:
Cash and cash equivalents
39,445
Investment securities
395,249
Net loans and leases
1,279,384
Premises and equipment
25,857
Operating lease right-of-use
asset
8,127
Core deposit intangible
3,398
Other assets
51,828
Total identifiable assets
$
1,803,288
Identifiable liabilities:
Deposits
$
1,520,243
Short-term borrowings
26,755
Long-term borrowings
51,500
Operating lease liability
8,127
Other liabilities
12,813
Total identifiable liabilities
1,619,438
Preliminary fair value of net assets acquired including identifiable
intangible assets
183,850
Preliminary resulting goodwill
$
76,454
The operating results of United include operating results of acquired assets and assumed liabilities subsequent to the Acquisition Date. The operations of United’s central region of Virginia, which includes
most of the acquired operations of Community Bankers Trust provided $ 2,638,000 in total revenues (net interest income plus other income), and $ 1,008,000 in net income for the year of 2021. These amounts are included in United’s consolidated financial statements as of and for the year of 2021. Community Bankers Trust’s results of operations prior to the Acquisition Date are not included in United’s consolidated results of operations.
The following table presents certain unaudited pro forma information for the results of operations for the years ended December 31, 2021 and 2020, as if the Community Bankers Trust merger had occurred on January 1, 2021 and 2020, respectively. These results combine the historical results of Community Bankers Trust into United’s consolidated statement of income and, while certain adjustments were made for the estimated impact of certain fair valuation adjustments and other acquisition-related activity, they are not indicative of what would have occurred had the acquisition taken place on the indicated date nor are they intended to represent or be indicative of future results of operations. In particular, no adjustments have been made to eliminate the amount of Community Bankers Trust’s provision for credit losses for 2021 and 2020 that may not have been necessary had the acquired loans and leases been recorded at fair value as of the beginning of 2021 and 2020
. Additionally, United expects to achieve operating cost savings and other business synergies as a result of the acquisition which are not reflected in the pro forma amounts.
Proforma
Year Ended
December 31
(Dollars in thousands)
2021
2020
Total Revenues (1)
$
1,099,946
$
1,120,497
Net Income
396,022
319,176
(1)
Represents net interest income plus other income
Carolina Financial Corporation
On May 1, 2020 (“Acquisition Date”), United acquired 100 % of the outstanding shares of Carolina Financial Corporation (“Carolina Financial”), a Delaware corporation headquartered in Charleston, South Carolina. Carolina Financial was merged with and into United (the “Merger”), pursuant to the terms of the Agreement and Plan of Merger, dated November 17, 2019, by and between United and Carolina Financial (the “Merger Agreement”). Upon completion of the Merger, Carolina Financial ceased to exist and United survived and continues to exist as a West Virginia corporation.
9 4
Table of Contents
Under the terms of the Merger Agreement, each outstanding share of common stock of Carolina Financial was converted into the right to receive 1.13 shares of United common stock, par value $ 2.50 per share. Also pursuant to the Merger Agreement, as of the effective time of the Merger, each outstanding Carolina Financial stock option, whether vested or unvested as of the date of the Merger, at such option holder’s election, (i) vested and converted into an option to acquire United common stock adjusted based on the 1.13 exchange ratio, or (ii) received cash consideration equal to the difference between (a) the option’s exercise price and (b) $ 28.99 , representing the volume weighted average trading price of the Carolina Financial common stock on NASDAQ for the twenty full trading days ending on the second trading day immediately preceding the closing date (the “CFC Closing Price”) multiplied by the number of shares of Carolina Financial common stock subject to such stock option. Also, at the effective time of the Merger, each restricted stock grant, restricted stock unit grant or any other award of a share of Carolina Financial common stock subject to vesting, repurchase or other lapse restriction under a Carolina Financial stock plan (other than a stock option) (each, a “Stock Award”) that was outstanding immediately prior to the effective time of the Merger, vested in accordance with the terms of the Carolina Financial stock plan and at the election of the holder (i) converted into the right to receive shares of United common stock based on the 1.13 exchange ratio or (ii) converted into cash in an amount equal to the CFC Closing Price multiplied by the shares of Carolina Financial common stock subject to the Stock Award.
Immediately following the Merger, CresCom Bank, a wholly-owned subsidiary of Carolina Financial, merged with and into United Bank, a wholly-owned subsidiary of United (the “Bank Merger”). United Bank survived the Bank Merger and continues to exist as a Virginia banking corporation. CresCom Bank owned and operated Crescent Mortgage Company (“Crescent”), which is based in Atlanta, Georgia. As a result of the Bank Merger, Crescent became a wholly-owned subsidiary of United Bank. For the year of 2021, United did not record any acquisition-related costs associated with the Carolina Financial Merger as compared to acquisition-related costs of $ 54,240,000 ,
including a provision for credit losses of $ 28,948 ,000 for non-PCD
loans, for the year of 2020.
The Carolina Financial Merger was accounted for under the acquisition method of accounting. The results of operations of Carolina Financial are included in the consolidated results of operations from the Acquisition Date. The acquisition of Carolina Financial provided United the opportunity to expand its existing footprint in North Carolina and South Carolina. Carolina Financial had banking locations in North Carolina and South Carolina. As of the Acquisition Date, Carolina Financial had $ 5,004,990 ,000 in total assets, $ 3,292,635 ,000 in loans and leases, net of unearned income and $ 3,873,183 ,000 in deposits.
The aggregate purchase price was approximately $ 817,877 ,000, including common stock valued at $ 815,997 ,000, stock options assumed valued at $ 1,833 ,000, and cash paid for fractional shares of $ 47 ,000. The number of shares issued in the transaction was 28,031,501 , which were valued based on the closing market price of $ 29.11 for United’s common shares on May 1, 2020. The purchase price was allocated to the identifiable tangible and intangible assets resulting in additions to goodwill, core deposit intangibles and the Crescent trade name intangible of $ 332,026 ,000, $ 3,408 ,000 and $ 196 ,000, respectively. The goodwill recognized results from the expected synergies and potential earnings from the combination of United and Carolina Financial. The core deposit intangible is being amortized on an accelerated basis over ten years. The Crescent trade name provides a source of market recognition to attract potential clients and retain existing relationships. United believes the Crescent trade name provides a competitive advantage and is likely going to be used into perpetuity and thus will not be subject to amortization, but rather be evaluated for impairment.
Because the consideration paid was greater than the net fair value of the acquired assets and liabilities, the Company recorded goodwill as part of the acquisition. No ne of the goodwill from the Carolina Financial acquisition is expected to be deductible for tax purposes. United used an independent third party to help determine the fair values of the assets and liabilities acquired from Carolina Financial. As a result of the merger, United recorded fair value discounts of $ 47,425 ,000 on the loans and leases acquired, $ 620 ,000 on investment securities, $ 272 ,000 on OREO, $ 4,831 ,000 on trust preferred issuances and $ 135 ,000 on subordinated notes, respectively, and premiums of $ 5,908 ,000 on buildings acquired, $ 4,357 ,000 on land acquired, $ 12,818 ,000 on interest-bearing deposits, and $ 468 ,000 on long-term FHLB advances, respectively. United also recorded an allowance for credit losses, including a reserve for unfunded commitments, of $ 50,562 ,000 on the loans and commitments acquired split between $ 19,797 ,000 for purchased credit deteriorated (“PCD”) loans and $ 30,765 ,000 for non-PCD
loans. The discounts and premium amounts, except for discount on the land and OREO acquired, are being accreted or amortized on an accelerated or straight-line basis, based on the type of asset or liability, over each asset’s or liability’s estimated remaining life at the time of acquisition. At December 31, 2021, the discounts on subordinated debt and trust preferred issuances had an average estimated remaining life of 6.00 years and 15.25 years, respectively, and the premiums on the buildings, and interest-bearing deposits each had an average estimated remaining life of 30.00 years, and 3.60 years, respectively. The estimated fair values of the acquired assets and assumed liabilities, including identifiable intangible assets and goodwill were considered final as of June
30, 2021.
9 5
Table of Contents
Portfolio loans and leases acquired from Carolina Financial were recorded at their fair value at the Acquisition Date based on a discounted cash flow methodology. The estimated fair value incorporates adjustments related to market loss assumptions and prevailing market interest rates for comparable assets and other market factors such as liquidity from the perspective of a market participant. Also, acquired portfolio loans and leases were evaluated upon acquisition and classified as either PCD, which indicates that the loan has experienced a more-than-insignificant deterioration in credit quality since origination, or non-PCD.
United considered a variety of factors in evaluating the acquired loans and leases for a more-than-insignificant deterioration in credit quality, including but not limited to risk grades, delinquency, nonperforming status, current or previous troubled debt restructurings or bankruptcies, watch list credits and other qualitative factors that indicated a deterioration in credit quality since origination. For PCD loans and leases, an initial allowance is determined based on the same methodology as other portfolio loans and leases. This initial allowance for credit losses is allocated to individual PCD loans and leases and added to the acquisition date fair values to establish the initial amortized cost basis for the PCD loans and leases. The difference between the unpaid principal balance (“UPB”), or par value, of PCD loans and leases and the amortized cost basis is considered to relate to noncredit factors and resulted in a discount of $ 7,212 ,000
at Acquisition Date.
This discount was recognized through interest income on a level-yield method over the life of the loans which is estimated to be a weighted-average of 4.6 years. For non-PCD
acquired loans and leases, the differences between the initial fair value and the UPB, or par value, were recognized as interest income on a level-yield basis over the lives of the related loans and leases which was estimated to be a weighted-average of 7.3 years. The total fair value mark on the non-PCD
loans and leases at the Acquisition Date was $ 40,213 ,000. At the Acquisition Date, an initial allowance for expected credit losses of $ 28,948 ,000 was recorded with a corresponding charge to the provision for credit losses in the Consolidated Statements of Income. Subsequent changes in the allowance for credit losses related to PCD and non-PCD
loans and leases are recognized in the provision for credit losses.
The following table provides a reconciliation of the difference between the purchase price and the par value of portfolio PCD loans and leases acquired from Carolina Financial as of the Acquisition Date:
(Dollars in thousands)
Purchase price of PCD loans and leases at acquisition
$
1,023,531
Allowance for credit losses at acquisition
18,635
Non-credit
discount at acquisition
7,212
Par value (UPB) of acquired PCD loans and leases at acquisition
$
1,049,378
The consideration paid for Carolina Financial’s common equity and the amounts of acquired identifiable assets and liabilities assumed as of the Carolina Financial Acquisition Date were as follows:
(Dollars in thousands)
Purchase price:
Value of common shares issued ( 28,031,501 shares)
$
815,997
Fair value of stock options assumed
1,833
Cash for fractional shares
47
Total purchase price
817,877
Identifiable assets:
Cash and cash equivalents
629,154
Investment securities
580,791
Loans held for sale
65,757
Net loans and leases
3,246,940
Premises and equipment
79,127
Operating lease right-of-use
asset
9,861
Crescent trade name intangible
196
Core deposit intangible
3,408
Mortgage servicing rights
20,123
Other assets
159,218
Total identifiable assets
$
4,794,575
9 6
Table of Contents
Identifiable liabilities:
Deposits
$
3,884,977
Short-term borrowings
332,000
Long-term borrowings
42,738
Operating lease liability
9,861
Other liabilities
39,148
Total identifiable liabilities
4,308,724
Fair value of net assets acquired including identifiable intangible assets
485,851
Resulting goodwill
$
332,026
The operating results of United include operating results of acquired assets and assumed liabilities subsequent to the Acquisition Date. The operations of United’s North Carolina and South Carolina geographic area, which includes the acquired operations of Carolina Financial and Crescent Mortgage provided $ 198,234 ,000 in total revenues (net interest income plus other income), and $ 100,242 ,000 in net income for the year of 2021. These amounts are included in United’s consolidated financial statements as of and for the year of 2021. Carolina Financial’s results of operations prior to the Acquisition Date are not included in United’s consolidated results of operations.
NOTE C—INVESTMENT SECURITIES
Securities Available for Sale
Securities held for indefinite periods of time are classified as available for sale and carried at estimated fair value. The amortized cost and estimated fair values of securities available for sale are summarized as follows.
December 31, 2021
Gross
Gross
Allowance
Estimated
(Dollars in thousands)
Amortized
Unrealized
Unrealized
For Credit
Fair
Cost
Gains
Losses
Losses
Value
U.S. Treasury securities and obligations of U.S. Government corporations and agencies
$
82,136
$
51
$
337
$
0
$
81,850
State and political subdivisions
831,499
19,608
3,809
0
847,298
Residential mortgage-backed securities
Agency
1,120,423
9,173
15,822
0
1,113,774
Non-agency
74,965
306
726
0
74,545
Commercial mortgage-backed securities
Agency
633,802
12,731
6,608
0
639,925
Asset-backed securities
659,830
49
3,307
0
656,572
Single issue trust preferred securities
17,291
146
626
0
16,811
Other corporate securities
611,548
3,558
3,182
0
611,924
Total
$
4,031,494
$
45,622
$
34,417
$
0
$
4,042,699
9 7
Table of Contents
December 31, 2020
Gross
Gross
Allowance
Estimated
(Dollars in thousands)
Amortized
Unrealized
Unrealized
For Credit
Fair
Cost
Gains
Losses
Losses
Value
U.S. Treasury securities and obligations of U.S.
Government
corporations and agencies
$
65,804
$
543
$
3
$
0
$
66,344
State and political subdivisions
538,082
27,330
252
0
565,160
Residential mortgage-backed securities
Agency
905,230
24,134
473
0
928,891
Non-agency
21,639
137
0
0
21,776
Commercial mortgage-backed securities
Agency
644,774
31,009
638
0
675,145
Asset-backed securities
297,834
204
3,415
0
294,623
Single issue trust preferred securities
18,230
167
1,370
0
17,027
Other corporate securities
376,753
7,648
8
0
384,393
Tota l
$
2,868,346
$
91,172
$
6,159
$
0
$
2,953,359
For the adoption of ASC Topic 326, “Financial Instruments—Credit Losses,” United made a policy election to exclude accrued interest from the amortized cost basis of available-for-sale
debt securities and report accrued interest separately in “Accrued interest receivable” in the consolidated balance sheets. Available-for-sale
debt securities are placed on non-accrual
status when we no longer expect to receive all contractual amounts due, which is generally at 90 days past due. Accrued interest receivable is reversed against interest income when a security is placed on non-accrual
status. Accordingly, United does not currently recognize an allowance for credit loss against accrued interest receivable on available-for-sale
debt securities. The table above excludes accrued interest receivable of $ 15,353,000 and $ 10,663,000 at December 31, 2021 and December 31, 2020, respectively, that is recorded in “Accrued interest receivable.”
The following is a summary of securities available for sale which were in an unrealized loss position at December 31, 2021 and December 31, 2020.
Less than 12 months
12 months or longer
Total
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
(Dollars in thousands)
Value
Losses
Value
Losses
Value
Losses
December 31, 2021
U.S. Treasury securities and obligations of U.S. Government corporations and agencies
$
75,106
$
334
$
213
$
3
$
75,319
$
337
State and political subdivisions
223,754
2,872
24,067
937
247,821
3,809
Residential mortgage-backed securities
Agency
680,320
13,167
71,392
2,655
751,712
15,822
Non-agency
55,336
726
0
0
55,336
726
Commercial mortgage-backed securities
Agency
136,071
2,912
70,543
3,696
206,614
6,608
Asset-backed securities
532,373
2,620
82,222
687
614,595
3,307
Trust preferred collateralized debt obligations
0
0
0
0
0
0
Single issue trust preferred securities
0
0
13,594
626
13,594
626
Other corporate securities
307,912
3,182
0
0
307,912
3,182
Total
$
2,010,872
$
25,813
$
262,031
$
8,604
$
2,272,903
$
34,417
9 8
Table of Contents
Less than 12 months
12 months or longer
Total
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
(Dollars in thousands)
Value
Losses
Value
Losses
Value
Losses
December 31, 2020
U.S. Treasury securities and obligations of U.S. Government corporations and agencies
$
297
$
3
$
0
$
0
$
297
$
3
State and political subdivisions
30,480
252
0
0
30,480
252
Residential mortgage-backed securities
Agency
131,114
467
3,867
6
134,981
473
Non-agency
0
0
0
0
0
0
Commercial mortgage-backed securities
Agency
83,395
638
0
0
83,395
638
Asset-backed securities
0
0
266,104
3,415
266,104
3,415
Trust preferred collateralized debt obligations
0
0
0
0
0
0
Single issue trust preferred securities
0
0
13,804
1,370
13,804
1,370
Other corporate securities
8,494
8
0
0
8,494
8
Total
$
253,780
$
1,368
$
283,775
$
4,791
$
537,555
$
6,159
99
Table of Contents
The following table shows the proceeds from maturities, sales and calls of available for sale securities and the gross realized gains and losses on sales and calls of those securities that have been included in earnings as a result of any s a
les and calls. Gains or losses on sales and calls of available for sale securities were recognized by the specific identification method.
Year Ended
(In thousands)
2021
2020
2019
Proceeds from maturities, sales and calls
$
731,902
$
708,068
$
712,557
Gross realized gains
1,673
4,618
1,542
Gross realized losses
122
2,116
1,445
At December 31, 2021, gross unrealized losses on available for sale securities were $ 34,417,000 on 562 securities of a total portfolio of 1,489 available for sale securities. Securities with the most significant gross unrealized losses at December 31, 2021 consisted primarily of agency residential mortgage-backed securities and agency commercial mortgage-backed securities.
In determining whether or not a security is impaired, management considered the severity of the loss in conjunction with United’s positive intent and the more likely than not ability to hold these securities to recovery of their cost basis or maturity.
State and political subdivisions
United’s state and political subdivisions portfolio relates to securities issued by various municipalities located throughout the United States. The total amortized cost of available for sale state and political subdivision securities was $ 831,499,000 at December 31, 2021. As of December 31, 2021, approximately 53 % of the portfolio was supported by the general obligation of the issuing municipality, which allows for the securities to be repaid by any means available to the municipality. The majority of the portfolio was rated AA or higher, and no securities within the portfolio were rated below investment grade as of December 31, 2021. In addition to monitoring the credit ratings of these securities, management also evaluates the financial performance of the underlying issuers on an ongoing basis. Based upon management’s analysis and judgment, it was determined that none of the state and political subdivision securities had credit losses at December 31, 2021.
Agency mortgage-backed securities
United’s agency mortgage-backed securities portfolio relates to securities issued by Fannie Mae, Freddie Mac, and Ginnie Mae. The total amortized cost of available for sale agency mortgage-backed securities was $ 1,754,225,000 at December 31, 2021. Of the $ 1,754,225,000 amount, $ 633,802,000 was related to agency commercial mortgage-backed securities and $ 1,120,423,000 was related to agency residential mortgage-backed securities. Each of the agency mortgage-backed securities provides a guarantee of full and timely payments of principal and interest by the issuing agency. Based upon management’s analysis and judgment, it was determined that none of the agency mortgage-backed securities had credit losses at December 31, 2021.
Non-agency
residential mortgage-backed securities
United’s non-agency
residential mortgage-backed securities portfolio relates to securities of various private label issuers. The total amortized cost of available for sale non-agency
residential mortgage-backed securities was $ 74,965,000 at December 31, 2021. Of the $ 74,965,000 , 100 % was rated AAA. Based upon management’s analysis and judgment, it was determined that no ne of the non-agency
residential mortgage-backed securities had credit losses at December 31, 2021.
Asset-backed securities
As of December 31, 2021, United’s asset-backed securities portfolio had a total amortized cost balance of $ 659,830,000 . The entire portfolio was investment grade rated as of December 31, 2021. Approximately 48 % of the portfolio relates to securities that are backed by Federal Family Education Loan Program (“FFELP”) student loan collateral which includes a minimum of a 97 % government repayment guaranty, as well as additional credit support and subordination in excess of the government guaranteed portion. Approximately 52 % of the portfolio relates to collateralized loan obligation securities that are all AAA rated. Upon reviewing this portfolio as of December 31, 2021, it was determined that no ne of the asset-backed securities had credit losses.
100
Table of Contents
Single issue trust preferred securities
The majority of United’s single issue trust preferred portfolio consists of obligations from large cap banks (i.e. banks with market capitalization in excess of $ 10 billion). All single issue trust preferred securities are currently receiving interest payments. The amortized cost of available for sale single issue trust preferred securities as of December 31, 2021 consisted of $ 8,456,000 in investment grade bonds, $ 3,070,000 in split rated bonds, and $ 5,765,000 in unrated bonds. Management reviews each issuer’s current and projected earnings trends, asset quality, capitalization levels, and other key factors. Upon completing the review for the fourth quarter of 2021, it was determined that none of the single issue trust preferred securities had credit losses.
Corporate securities
As of December 31, 2021, United’s Corporate securities portfolio had a total amortized cost balance of $ 611,548,000 . The majority of the portfolio consisted of debt issuances of corporations representing a variety of industries, including financial institutions. Of the $ 611,548,000 , 87 % had at least one rating above investment grade, 2 % was below investment grade rated, and 11 % was unrated. For corporate securities, management has evaluated the near-term prospects of the investment in relation to the severity of any unrealized loss. Based upon management’s analysis and judgment, it was determined that none of the corporate securities had credit losses at December 31, 2021.
The amortized cost and estimated fair value of securities available for sale at December 31, 2021 by contractual maturity are shown below. Expected maturities may differ from contractual maturities because the issuers may have the right to call or prepay obligations without penalties.
Maturities of mortgage-backed securities with an amortized cost of $ 1,829,190,000 and an estimated fair value of $ 1,828,244,000 at December 31, 2021 are included below based upon contractual maturity.
Estimated
(In thousands)
Amortized
Fair
Cost
Value
Due in one year or less
$
126,032
$
126,564
Due after one year through five years
661,627
670,298
Due after five years through ten years
940,031
941,640
Due after ten years
2,303,804
2,304,197
Total
$
4,031,494
$
4,042,699
Equity securities at fair value
Equity securities consist mainly of equity securities of financial institutions and mutual funds within a rabbi trust for the payment of benefits under a deferred compensation plan for certain key officers of United and its subsidiaries. The fair value of United’s equity securities was $ 12,404,000 at December 31, 2021 and $ 10,718,000 at December 31, 2020.
Year Ended
(In thousands)
December 31, 2021
December 31, 2020
Net gains recognized during the period on equity securities sold
$
788
$
579
Unrealized gains recognized during the period on equity securities still held at period end
69
147
Unrealized losses recognized during the period on equity securities still held at period end
( 187
)
( 75
)
Net gains recognized during the period
$
670
$
651
Other investment securities
During the fourth quarter of 2021, United evaluated all of its cost method investments to determine if certain events or changes in circumstances during the fourth quarter of 2021 had a significant adverse effect on the fair value of any of its cost method securities. United determined that there was no individual security that experienced an adverse event during the fourth quarter. There were no other events or changes in circumstances during the fourth quarter which would have an adverse effect on the fair value of its cost method securities.
101
Table of Contents
The carrying value of securities pledged to secure public deposits, securities sold under agreements to repurchase, and for other purposes as required or permitted by law, approximated $ 1,871,328 ,000 and $ 1,942,087 ,000 at December 31, 2021 and December 31, 2020, respectively.
The fair value of mortgage-backed
securities is affected by changes in interest rates and prepayment speeds. When interest rates decline, prepayment speeds generally accelerate due to homeowners refinancing their mortgages at lower interest rates. This may result in the proceeds being reinvested at lower interest rates. Rising interest rates may decrease the assumed prepayment speed. Slower prepayment speeds may extend the maturity of the security beyond its estimated maturity. Therefore, investors may not be able to invest at current higher market rates due to the extended expected maturity of the security. United had a net unrealized loss of $ 946,000 at December 31, 2021 and a net unrealized gain of $ 54,169 ,000 at December 31, 2020 on all mortgage-backed
securities.
NOTE D—LOANS AND LEASES
Major classes of loans and leases are as follows:
December 31,
(In thousands)
2021
2020
Commercial, financial and agricultural:
Owner-occupied commercial real estate
$
1,733,176
$
1,622,687
Nonowner-occupied commercial real estate
5,957,288
5,017,727
Other commercial
3,462,361
4,054,418
Total commercial, financial & agricultural
11,152,825
10,694,832
Residential real estate
3,691,560
3,899,885
Construction & land development Consumer:
2,014,165
1,826,349
Bankcard
8,913
8,937
Other consumer
1,183,844
1,192,580
Less: Unearned income
( 27,659
)
( 31,170
)
Total gross loans
$
18,023,648
$
17,591,413
The table above does not include loans held for sale of $ 504,416 ,000 and $ 718,937 ,000 at December 31, 2021 and December 31, 2020, respectively. Loans held for sale consist of single-family residential real estate loans originated for sale in the secondary market.
At December 31, 2021 and 2020, loans-in-process
of $ 112,109,000 and $ 57,214,000 and overdrafts from deposit accounts of $ 14,270,000 and $ 42,193,000 , respectively, are included within the appropriate loan classifications above. The outstanding loan balances in the table above also include unamortized loan fees of $ 66,081,000 and $ 91,562,000 at December 31, 2021 and December 31, 2020, respectively.
United’s subsidiary bank has made loans, in the normal course of business, to the directors and officers of United and its subsidiaries, and to their associates. The aggregate dollar amount of these loans was $ 32,990,000 and $ 35,756,000 at December 31, 2021 and 2020, respectively. During 2021, $ 3,435,000 of new loans were made and repayments totaled $ 6,201,000 .
NOTE E—CREDIT QUALITY
Management monitors the credit quality of its loans and leases on an ongoing basis. Measurement of delinquency and past due status are based on the contractual terms of each loan. United considers a loan to be past due when it is 30 days or more past its contractual payment due date.
For all loan classes, past due loans and leases are reviewed on a monthly basis to identify loans and leases for nonaccrual status. Generally, when collection in full of the principal and interest is jeopardized, the loan is placed on nonaccrual status. The accrual of interest income on commercial and most consumer loans generally is discontinued when a loan becomes 90 to 120 days past due as to principal or interest. However, regardless of delinquency status, if a loan is fully secured and in the process of collection and resolution of collection is expected in the near term (generally less than 90 days), then the loan will not be placed on nonaccrual status. When interest accruals are discontinued, unpaid interest recognized in income in
102
Table of Contents
the current year is reversed, and unpaid interest accrued in prior years is charged to the allowance for credit losses. United’s method of income recognition for loans and leases that are classified as nonaccrual is to recognize interest income on a cash basis or apply the cash receipt to principal when the ultimate collectibility of principal is in doubt. Nonaccrual loans and leases will not normally be returned to accrual status unless all past due principal and interest has been paid and the borrower has evidenced their ability to meet the contractual provisions of the note. Generally, a loan is categorized as a TDR if a concession is granted and there is deterioration in the financial condition of the borrower. The portfolio of TDR loans is monitored monthly.
In response to the coronavirus (“COVID-19”)
pandemic and its economic impact on our customers, United implemented a short-term modification program that complied with the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act to provide temporary payment relief to those borrowers directly impacted by COVID-19
who were not more than 30 days past due as of December 31, 2019. This program allowed for a deferral of payments from the period beginning March 1, 2020 until the earlier of January 1, 2022 or the date that is 60 days after the date on which the national emergency concerning the COVID-19
outbreak terminates. As provided for under the CARES Act, these loan modifications are exempt by law from classification as a TDR as defined by GAAP. As of December 31, 2021, United has 188 eligible loan modifications in deferral under section 4013, “Temporary Relief from Troubled Debt Restructurings,” of the CARES Act on $ 18,039,000 of loans outstanding, down significantly from 1,002 eligible loan modifications in deferral on $ 399,857,000 of loans outstanding at December 31, 2020.
As of December 31, 2021, United had TDRs of $ 35,856,000 . Of the $ 35,856,000 aggregate balance of TDRs at December 31, 2021, $ 22,421,000 was on nonaccrual and $ 102,000 was 90 days or more days past due. As of December 31, 2020, United had TDRs of $ 55,657,000 . Of the $ 55,657,000 aggregate balance of TDRs at December 31, 2020, $ 41,185,000 was on nonaccrual and $ 197,000 was 30 - 89
days past due. All these amounts are included in the appropriate categories in the “Age Analysis of Past Due Loans” table on a subsequent page. As of December 31, 2021, there was a commitment to lend additional funds of $ 110,000 to a debtor owing a receivable whose terms have been modified in a TDR. During the year of 2021, advances totaling $ 14,000 were made to this debtor under a loan that had been previously modified. No advances were made to this debtor during the year of 2021 under a loan that had been previously modified.
The following tables sets forth the balances of TDRs at December 31, 2021 and December 31, 2020 and the reasons for modification:
(In thousands)
Reason for modification
December 31, 2021
December 31, 2020
Interest rate reduction
$
3,163
$
10,774
Interest rate reduction and change in terms
1,412
2,346
Forgiveness of principal
0
214
Concession of principal and term
19
22
Extended maturity
4,831
4,414
Transfer of asset
5,407
0
Change in terms
21,024
37,887
Total
$
35,856
$
55,657
The following table sets forth United’s troubled debt restructurings that have been restructured during the year ended December 31, 2021 and 2020, segregated by class of loans:
Troubled Debt Restructurings
For the Year Ended
December 31, 2021
December 31, 2020
(Dollars in thousands)
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
Commercial real estate:
Owner-occupied
5
$
2,155
$
2,293
21
$
18,579
$
16,659
Nonowner-occupied
3
6,362
6,130
7
2,577
2,525
Other commercial
2
328
328
21
3,830
2,858
Residential real estate
9
1,660
1,651
22
4,271
3,284
103
Table of Contents
Troubled Debt Restructurings
For the Year Ended
December 31, 2021
December 31, 2020
(Dollars in thousands)
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
Construction & land development
0
0
0
13
4,607
3,760
Consumer:
Bankcard
0
0
0
0
0
0
Other consumer
0
0
0
3
69
20
Total
19
$
10,505
$
10,402
87
$
33,933
$
29,106
The following table sets forth United’s troubled debt restructurings, based on their post-modification outstanding recorded balance, that have been restructured during the year ended December 31, 2021 and 2020, segregated by the reason for modification:
Year Ended
(In thousands)
Reason for modification
December 31,
2021
December 31,
2020
Interest rate reduction
$
155
$
9,560
Interest rate reduction and change in terms
1,412
662
Forgiveness of principal
0
214
Concession of principal and term
0
22
Transfer of asset
5,407
0
Extended maturity
2,754
4,414
Change in terms
674
14,234
Total
$
10,402
$
29,106
The loans and leases were evaluated individually for allocation within United’s allowance for loan losses. The modifications had an immaterial impact on the financial condition and results of operations for United.
The following table presents troubled debt restructurings, by class of loan, that had charge-offs during the year ended December 31, 2021 and 2020. These loans were restructured during the twelve months ended December 31, 2021 and 2020 and subsequently defaulted, resulting in principal charge-offs during the year of 2021 and 2020. The recorded investment amounts presented were as of the December 31, 2021 and 2020 balance sheet dates.
Year Ended
December 31, 2021
Year Ended
December 31, 2020
(In thousands)
Number of
Contracts
Recorded
Investment
Number of
Contracts
Recorded
Investment
Troubled Debt Restructurings
Commercial real estate:
Owner-occupied
0
$
0
0
$
0
Nonowner-occupied
0
0
0
0
Other commercial
0
0
0
0
Residential real estate
1
0
0
0
Construction & land development
2
0
1
690
Consumer:
Bankcard
0
0
0
0
Other consumer
0
0
0
0
Total
3
$
0
1
$
690
104
Table of Contents
The following table sets forth United’s age analysis of its past due loans and leases, segregated by class of loans and leases:
Age Analysis of Past Due Loans and Leases
As of December 31, 2021
(In thousands)
30-89
Days Past
Due
90 Days or
more
Past Due
Total Past
Due
Current &
Other
Total
Financing
Receivables
90 Days or
More
Past Due &
Accruing
Commercial real estate:
Owner-occupied
$
7,522
$
13,325
$
20,847
$
1,712,329
$
1,733,176
$
611
Nonowner-occupied
5,791
18,829
24,620
5,932,668
5,957,288
545
Other commercial
21,444
15,883
37,327
3,425,034
3,462,361
6,569
Residential real estate
19,488
23,495
42,983
3,648,577
3,691,560
8,241
Construction & land development
6,599
3,096
9,695
2,004,470
2,014,165
383
Consumer:
Bankcard
100
187
287
8,626
8,913
187
Other consumer
17,264
2,615
19,879
1,163,965
1,183,844
2,445
Total
$
78,208
$
77,430
$
155,638
$
17,895,669
$
18,051,307
$
18,981
Age Analysis of Past Due Loans and Leases
As of December 31, 2020
(In thousands)
30-89
Days Past
Due
90 Days or
more
Past Due
Total Past
Due
Current &
Other
Total
Financing
Receivables
90 Days or
More
Past Due &
Accruing
Commercial real estate:
Owner-occupied
$
4,556
$
28,479
$
33,035
$
1,589,652
$
1,622,687
$
0
Nonowner-occupied
6,837
29,292
36,129
4,981,598
5,017,727
1,284
Other commercial
13,796
26,274
40,070
4,014,348
4,054,418
1,001
Residential real estate
32,743
24,892
57,635
3,842,250
3,899,885
8,574
Construction & land
development
1,919
5,885
7,804
1,818,545
1,826,349
461
Consumer:
Bankcard
362
156
518
8,419
8,937
156
Other consumer
14,765
2,757
17,522
1,175,058
1,192,580
2,356
Total
$
74,978
$
117,735
$
192,713
$
17,429,870
$
17,622,583
$
13,832
The following table sets forth United’s nonaccrual loans and leases, segregated by class of loans and leases:
At December 31, 2021
At December 31, 2020
(In thousands)
Nonaccruals
With No
Related
Allowance
for
Credit Losses
90 Days
or
More Past
Due &
Accruing
Nonaccruals
With No
Related
Allowance
for
Credit Losses
90 Days
or
More Past
Due &
Accruing
Commercial Real Estate:
Owner-occupied
$
12,714
$
12,714
$
611
$
28,479
$
28,479
$
0
Nonowner-occupied
18,284
18,284
545
28,008
16,070
1,284
Other Commercial
9,314
8,261
6,569
25,273
13,149
1,001
Residential Real Estate
15,254
14,298
8,241
16,318
14,769
8,574
Construction
2,713
2,713
383
5,424
4,484
461
Consumer:
0
0
Bankcard
0
0
187
0
0
156
Other consumer
170
170
2,445
401
401
2,356
Total
$
58,449
$
56,440
$
18,981
$
103,903
$
77,352
$
13,832
Interest income recognized on nonaccrual loans was insignificant during the year ended December 31, 2021 and 2020.
For the adoption of ASC Topic 326, United elected the practical expedient to measure expected credit losses on collateral dependent loans and leases based on the difference between the loan’s amortized cost and the collateral’s fair value,
105
Table of Contents
adjusted for selling costs. The following table presents the amortized cost basis of collateral-dependent loans and leases in which repayment is expected to be derived substantially through the operation or sale of the collateral a n
d where the borrower is experiencing financial difficulty, by class of loans and leases as of December 31, 2021 and December 31, 2020:
Collateral Dependent Loans and Leases
At December 31, 2021
(In thousands)
Residential
Property
Business
Assets
Land
Commercial
Property
Other
Total
Commercial real estate:
Owner-occupied
$
0
$
38
$
0
$
9,775
$
11,223
$
21,036
Nonowner-occupied
7,085
0
703
8,665
52,299
68,752
Other commercial
2,093
15,225
0
0
732
18,050
Residential real estate
16,749
0
0
0
0
16,749
Construction & land
development
0
0
4,770
0
1,103
5,873
Consumer:
Bankcard
0
0
0
0
0
0
Other consumer
0
0
0
0
0
0
Total
$
25,927
$
15,263
$
5,473
$
18,440
$
65,357
$
130,460
Collateral Dependent Loans and Leases
At December 31, 2020
(In thousands)
Residential
Property
Business
Assets
Land
Commercial
Property
Other
Total
Commercial real estate:
Owner-occupied
$
1,480
$
138
$
0
$
18,097
$
21,737
$
41,452
Nonowner-occupied
16,400
0
2,898
10,167
18,230
47,695
Other commercial
5,424
20,429
0
258
2,345
28,456
Residential real estate
21,006
229
34
0
803
22,072
Construction & land
development
39
0
17,408
0
746
18,193
Consumer:
Bankcard
0
0
0
0
0
0
Other consumer
0
0
0
0
1
1
Total
$
44,349
$
20,796
$
20,340
$
28,522
$
43,862
$
157,869
United categorizes loans and leases into risk categories based on relevant information about the ability of borrowers to service their debt: current financial information, historical payment experience, credit documentation, underlying collateral (if any), public information and current economic trends, among other factors.
United uses the following definitions for risk ratings:
·
Pass
·
Special Mention
·
Substandard
·
Doubtful
For United’s loans with a corporate credit exposure, United analyzes loans individually to classify the loans as to credit risk. Review and analysis of criticized (special mention-rated loans in the amount of $1,000,000 or greater) and classified (substandard-rated and worse in the amount of $500,000 and greater) loans is completed once per quarter. Review of notes with committed exposure of $2,000,000 or greater is completed at least annually. For loans with a consumer credit exposure, United internally assigns a grade based upon an individual loan’s delinquency status. United reviews and updates, as necessary, these grades on a quarterly basis.
Special mention loans, with a corporate credit exposure, have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loans or in the Company’s credit position at some future date. Borrowers may be experiencing adverse operating trends (declining revenues or margins) or an ill proportioned balance sheet (e.g., increasing inventory without an increase in sales, high
106
Table of Contents
leverage, tight liquidity). Adverse economic or market conditions, such as interest rate increases or the entry of a new competitor, may also support a special mention rating. Nonfinancial reasons for rating a credit exposure special mention include management problems, pending litigation, an ineffective loan agreement or other material structural weakness, and any other significant deviation from prudent lending practices. For loans with a consumer credit exposure, loans that are past due 30 - 89
days are generally considered special mention.
A substandard loan with a corporate credit exposure is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt by the borrower. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. They require more intensive supervision by management. Substandard loans are generally characterized by current or expected unprofitable operations, inadequate debt service coverage, inadequate liquidity, or marginal capitalization. Repayment may depend on collateral or other credit risk mitigants. For some substandard loans, the likelihood of full collection of interest and principal may be in doubt and thus, placed on nonaccrual. For loans with a consumer credit exposure, loans that are 90 days or more past due or that have been placed on nonaccrual are considered substandard.
A loan with corporate credit exposure is classified as doubtful if it has all the weaknesses inherent in one classified as substandard with the added characteristic that the weaknesses make collection in full, on the basis of currently existing facts, conditions, and values, highly questionable. A doubtful loan has a high probability of total or substantial loss, but because of specific pending events that may strengthen the loan, its classification as loss is deferred. Doubtful borrowers are usually in default, lack adequate liquidity or capital, and lack the resources necessary to remain an operating entity. Pending events can include mergers, acquisitions, liquidations, capital injections, the perfection of liens on additional collateral, the valuation of collateral, and refinancing. Generally, there are not any loans with a consumer credit exposure that are classified as doubtful. Usually, they are charged-off
prior to such a classification.
Based on the most recent analysis performed, the risk category of loans and leases by class of loans is as follows:
Commercial Real Estate – Owner-occupied
(In thousands)
Term Loans
Origination Year
Revolving loans
Revolving
loans
As of December 31, 2021
2021
2020
2019
2018
2017
Prior
amortized cost
basis
converted to
term loans
Total
Internal Risk Grade:
Pass
$
319,007
$
310,893
$
161,075
$
135,472
$
168,874
$
539,640
$
39,117
$
401
$
1,674,479
Special Mention
0
0
51
5,399
712
20,672
959
0
27,793
Substandard
0
55
38
661
1,304
27,458
839
244
30,599
Doubtful
0
0
0
0
0
305
0
0
305
Total
$
319,007
$
310,948
$
161,164
$
141,532
$
170,890
$
588,075
$
40,915
$
645
$
1,733,176
YTD charge-offs
0
0
0
0
( 44
)
( 370
)
0
0
( 414
)
YTD recoveries
0
0
0
0
13
856
0
0
869
YTD net charge-offs
$
0
$
0
$
0
$
0
$
( 31
)
$
486
$
0
$
0
$
455
(In thousands)
Term Loans
Origination Year
Revolving loans
Revolving
loans
As of December 31, 2020
2020
2019
2018
2017
2016
Prior
amortized cost
basis
converted to
term loans
Total
Internal Risk Grade:
Pass
$
280,779
$
152,851
$
162,027
$
198,610
$
282,214
$
443,312
$
22,303
$
0
$
1,542,096
Special Mention
0
1,206
3,772
754
2,013
20,792
0
453
28,990
Substandard
1,935
62
0
1,117
3,788
43,354
864
149
51,269
Doubtful
0
0
0
0
0
332
0
0
332
Total
$
282,714
$
154,119
$
165,799
$
200,481
$
288,015
$
507,790
$
23,167
$
602
$
1,622,687
YTD charge-offs
0
0
0
0
0
( 2,195
)
0
0
( 2,195
)
YTD recoveries
0
0
0
0
0
795
0
0
795
YTD net charge-offs
$
0
$
0
$
0
$
0
$
0
$
( 1,400
)
$
0
$
0
$
( 1,400
)
107
Table of Contents
Commercial Real Estate – Nonowner-occupied
Revolving
Term Loans
Origination Year
Revolving loans
loans
(In thousands)
amortized cost
converted to
As of December 31, 2021
2021
2020
2019
2018
2017
Prior
basis
term loans
Total
Internal Risk Grade:
Pass
$
1,558,474
$
925,508
$
707,570
$
460,660
$
397,003
$
1,490,548
$
102,561
$
2,039
$
5,644,363
Special Mention
819
2,953
113,655
5,826
372
40,534
2,793
0
166,952
Substandard
0
714
13,042
28,411
1,095
102,711
0
0
145,973
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
1,559,293
$
929,175
$
834,267
$
494,897
$
398,470
$
1,633,793
$
105,354
$
2,039
$
5,957,288
YTD charge-offs
0
0
0
0
0
( 3,531
)
0
0
( 3,531
)
YTD recoveries
0
0
0
0
0
1,907
0
0
1,097
YTD net charge-offs
$
0
$
0
$
0
$
0
$
0
$
( 1,624
)
$
0
$
0
$
( 1,624
)
Revolving
Term Loans
Origination Year
Revolving loans
loans
(In thousands)
amortized cost
converted to
As of December 31, 2020
2020
2019
2018
2017
2016
Prior
basis
term loans
Total
Internal Risk Grade:
Pass
$
929,001
$
592,109
$
596,260
$
481,894
$
502,417
$
1,496,135
$
118,404
$
2,112
$
4,718,332
Special Mention
0
105,104
0
391
8,902
78,591
0
0
192,988
Substandard
392
14,620
7,435
1,564
10,824
71,572
0
0
106,407
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
929,393
$
711,833
$
603,695
$
483,849
$
522,143
$
1,646,298
$
118,404
$
2,112
$
5,017,727
YTD charge-offs
( 38
)
0
( 300
)
0
( 3,394
)
( 2,402
)
0
0
( 6,134
)
YTD recoveries
0
0
0
0
0
1,023
0
0
1,023
YTD net charge-offs
$
( 38
)
$
0
$
( 300
)
$
0
$
( 3,394
)
$
( 1,379
)
$
0
$
0
$
( 5,111
)
Other commercial
Revolving loans
Revolving
Term Loans and leases
Origination Year
and leases
loans and leases
(In thousands)
amortized cost
converted to
As of December 31, 2021
2021
2020
2019
2018
2017
Prior
basis
term loans
Total
Internal Risk Grade:
Pass
$
924,726
$
557,422
$
306,945
$
107,426
$
87,090
$
76,032
$
1,211,865
$
2,038
$
3,273,544
Special Mention
1,880
0
31,614
3,012
1,801
3,390
76,987
61
118,745
Substandard
793
11
1,561
4,930
2,146
18,963
41,357
205
69,966
Doubtful
0
0
0
0
0
106
0
0
106
Total
$
927,399
$
557,433
$
340,120
$
115,368
$
91,037
$
98,491
$
1,330,209
$
2,304
$
3,462,361
YTD charge-offs
0
( 87
)
( 31
)
( 200
)
( 174
)
( 5,650
)
( 40
)
0
( 6,182
)
YTD recoveries
0
3
30
86
34
4,154
0
0
4,307
YTD net charge-offs
$
0
$
( 84
)
$
( 1
)
$
( 114
)
$
( 140
)
$
( 1,496
)
$
( 40
)
$
0
$
( 1,875
)
Revolving loans
Revolving
Term Loans and leases
Origination Year
and leases
loans and leases
(In thousands)
amortized cost
converted to
As of December 31, 2020
2020
2019
2018
2017
2016
Prior
basis
term loans
Total
Internal Risk Grade:
Pass
$
1,702,787
$
370,059
$
200,588
$
112,170
$
119,582
$
257,638
$
1,172,699
$
2,668
$
3,938,191
Special Mention
333
384
4,754
1,300
138
8,231
40,048
86
55,274
Substandard
1,649
830
2,241
2,606
6,565
30,308
16,222
360
60,781
Doubtful
0
0
0
0
37
135
0
0
172
Total
$
1,704,769
$
371,273
$
207,583
$
116,076
$
126,322
$
296,312
$
1,228,969
$
3,114
$
4,054,418
YTD charge-offs
0
0
( 959
)
( 23
)
( 3,525
)
( 12,843
)
0
0
( 17,350
)
YTD recoveries
94
864
18
12
684
2,789
0
0
4,461
YTD net charge-offs
$
94
$
864
$
( 941
)
$
( 11
)
$
( 2,841
)
$
( 10,054
)
$
0
$
0
$
( 12,889
)
108
Table of Contents
Residential Real Estate
Revolving
Term Loans
Origination Year
Revolving loans
loans
(In thousands)
amortized cost
converted to
As of December 31, 2021
2021
2020
2019
2018
2017
Prior
basis
term loans
Total
Internal Risk Grade:
Pass
$
815,693
$
568,323
$
383,250
$
315,211
$
178,101
$
931,730
$
455,705
$
2,972
$
3,650,985
Special Mention
0
0
0
223
91
12,251
2,339
0
14,904
Substandard
464
0
444
617
2,763
19,773
1,497
113
25,671
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
816,157
$
568,323
$
383,694
$
316,051
$
180,955
$
963,754
$
459,541
$
3,085
$
3,691,560
YTD charge-offs
0
0
( 37
)
( 38
)
( 167
)
( 5,774
)
0
0
( 6,016
)
YTD recoveries
0
0
0
0
3
2,384
13
0
2,400
YTD net charge-offs
$
0
$
0
$
( 37
)
$
( 38
)
$
( 164
)
$
( 3,390
)
$
13
$
0
$
( 3,616
)
Revolving
Term Loans
Origination Year
Revolving loans
loans
(In thousands)
amortized cost
converted to
As of December 31, 2020
2020
2019
2018
2017
2016
Prior
basis
term loans
Total
Internal Risk Grade:
Pass
$
603,714
$
624,142
$
640,535
$
292,700
$
282,547
$
975,913
$
436,728
$
4,224
$
3,860,503
Special Mention
0
267
0
192
2,325
6,623
800
0
10,207
Substandard
0
282
440
3,263
3,516
20,967
201
227
28,896
Doubtful
0
0
0
0
0
279
0
0
279
Total
$
603,714
$
624,691
$
640,975
$
296,155
$
288,388
$
1,003,782
$
437,729
$
4,451
$
3,899,885
YTD charge-offs
0
0
0
0
( 1
)
( 1,759
)
0
0
( 1,760
)
YTD recoveries
0
0
0
101
0
961
1
0
1,063
YTD net charge-offs
$
0
$
0
$
0
$
101
$
( 1
)
$
( 798
)
$
1
$
0
$
( 697
)
Revolving
Term Loans
Origination Year
Revolving loans
loans
(In thousands)
amortized cost
converted to
As of December 31, 2021
2021
2020
2019
2018
2017
Prior
basis
term loans
Total
Internal Risk Grade:
Pass
$
767,351
$
518,291
$
278,020
$
152,062
$
18,371
$
74,532
$
192,421
$
0
$
2,001,048
Special Mention
0
69
3,261
0
0
1,237
995
0
5,562
Substandard
332
0
280
925
0
5,272
746
0
7,555
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
767,683
$
518,360
$
281,561
$
152,987
$
18,371
$
81,041
$
194,162
$
0
$
2,014,165
YTD charge-offs
0
0
0
0
( 177
)
( 383
)
0
0
( 560
)
YTD recoveries
0
0
0
0
133
471
0
0
604
YTD net charge-offs
$
0
$
0
$
0
$
0
$
( 44
)
$
88
$
0
$
0
$
44
Revolving
Term Loans
Origination Year
Revolving loans
loans
(In thousands)
amortized cost
converted to
As of December 31, 2020
2020
2019
2018
2017
2016
Prior
basis
term loans
Total
Internal Risk Grade:
Pass
$
420,977
$
663,113
$
304,579
$
127,377
$
83,252
$
53,713
$
145,431
$
0
$
1,798,442
Special Mention
0
0
4,689
557
0
1,420
995
0
7,661
Substandard
0
250
1,535
0
216
17,499
746
0
20,246
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
420,977
$
663,363
$
310,803
$
127,934
$
83,468
$
72,632
$
147,172
$
0
$
1,826,349
YTD charge-offs
0
0
0
0
0
( 2,027
)
0
0
( 2,027
)
YTD recoveries
0
0
0
0
0
1,513
0
0
1,513
YTD net charge-offs
$
0
$
0
$
0
$
0
$
0
$
( 514
)
$
0
$
0
$
( 514
)
109
Table of Contents
Bankcard
Revolving
Term Loans
Origination Year
Revolving loans
loans
(In thousands)
amortized cost
converted to
As of December 31, 2021
2021
2020
2019
2018
2017
Prior
basis
term loans
Total
Internal Risk Grade:
Pass
$
0
$
0
$
0
$
0
$
0
$
0
$
8,626
$
0
$
8,626
Special Mention
0
0
0
0
0
0
100
0
100
Substandard
0
0
0
0
0
0
187
0
187
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
0
$
0
$
0
$
0
$
0
$
0
$
8,913
$
0
$
8,913
YTD charge-offs
0
0
0
0
0
0
( 190
)
0
( 190
)
YTD recoveries
0
0
0
0
0
0
42
0
42
YTD net charge-offs
$
0
$
0
$
0
$
0
$
0
$
0
$
( 148
)
$
0
$
( 148
)
Revolving
(In thousands)
Term Loans
Origination Year
Revolving loans
amortized cost
loans
converted to
As of December 31, 2020
2020
2019
2018
2017
2016
Prior
basis
term loans
Total
Internal Risk Grade:
Pass
$
0
$
0
$
0
$
0
$
0
$
0
$
8,419
$
0
$
8,419
Special Mention
0
0
0
0
0
0
362
0
362
Substandard
0
0
0
0
0
0
156
0
156
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
0
$
0
$
0
$
0
$
0
$
0
$
8,937
$
0
$
8,937
YTD charge-offs
0
0
0
0
0
0
( 221
)
0
( 221
)
YTD recoveries
0
0
0
0
0
0
52
0
52
YTD net charge-offs
$
0
$
0
$
0
$
0
$
0
$
0
$
( 169
)
$
0
$
( 169
)
Other Consumer
Revolving
(In thousands)
Term Loans
Origination Year
Revolving loans
amortized cost
loans
converted to
As of December 31, 2021
2021
2020
2019
2018
2017
Prior
basis
term loans
Total
Internal Risk Grade:
Pass
$
479,933
$
299,582
$
237,742
$
121,924
$
30,288
$
10,878
$
3,475
$
0
$
1,183,822
Special Mention
0
0
2
1
0
10
8
0
21
Substandard
0
1
0
0
0
0
0
0
1
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
479,933
$
299,583
$
237,744
$
121,925
$
30,288
$
10,888
$
3,483
$
0
$
1,183,844
YTD charge-offs
( 101
)
( 776
)
( 709
)
( 483
)
( 126
)
( 203
)
( 6
)
0
( 2,404
)
YTD recoveries
5
86
51
101
18
186
2
0
449
YTD net charge-offs
$
( 96
)
$
( 690
)
$
( 658
)
$
( 382
)
$
( 108
)
$
( 17
)
$
( 4
)
$
0
$
( 1,955
)
Revolving
(In thousands)
Term Loans
Origination Year
Revolving loans
amortized cost
loans
converted to
As of December 31, 2020
2020
2019
2018
2017
2016
Prior
basis
term loans
Total
Internal Risk Grade:
Pass
$
419,768
$
401,958
$
231,172
$
74,550
$
34,435
$
7,466
$
6,110
$
0
$
1,175,459
Special Mention
0
0
0
0
0
14,763
2
0
14,765
Substandard
3
0
0
0
0
2,352
0
0
2,355
Doubtful
0
0
0
0
0
1
0
0
1
Total
$
419,771
$
401,958
$
231,172
$
74,550
$
34,435
$
24,582
$
6,112
$
0
$
1,192,580
YTD charge-offs
( 136
)
( 1,013
)
( 1,040
)
( 393
)
( 228
)
( 484
)
( 2
)
0
( 3,296
)
YTD recoveries
3
74
113
30
43
216
0
0
479
YTD net charge-offs
$
( 133
)
$
( 939
)
$
( 927
)
$
( 363
)
$
( 185
)
$
( 268
)
$
( 2
)
$
0
$
( 2,817
)
NOTE F—ALLOWANCE FOR CREDIT LOSSES
United adopted the CECL methodology for measuring credit losses as of January 1, 2020. All disclosures as of and for the year ended December 31, 2021 and 2020 are presented in accordance with ASC 326. The Company did not recast comparative financial periods and has presented those disclosures under previously applicable GAAP. As a result of the applying ASC 326 for the years of 2021 and 2020, there is a lack of comparability in both the allowance for loan losses and provisions for credit losses to the year of 2019.
110
Table of Contents
The allowance for loan losses is an estimate of the expected credit losses on financial assets measured at amortized cost to present the net amount expected to be collected as of the balance sheet date. For a detailed discussion of the CECL methodology used to estimate the allowance for loan losses, see Note A, “Summary of Significant Accounting Policies.”
United made a policy election to present the accrued interest receivable balance separately in its consolidated balance sheets from the amortized cost of a loan. Accrued interest receivable was $ 49,029 ,000 (net of an allowance for credit losses of $ 8 ,000) and $ 56,143 ,000 (net of an allowance for credit losses of $ 250 ,000) at December 31, 2021 and December 31, 2020, respectively, related to loans and leases are included separately in “Accrued interest receivable” in the consolidated balance sheets. Due to loan interest payment deferrals granted by United under the CARES Act, United assessed the collectability of the accrued interest receivables on these deferring loans and leases. As a result of this assessment, United recorded an allowance for credit losses of $ 8 ,000
and $ 250 ,000
for accrued interest receivables not expected to be collected as of December 31, 2021 and 2020, respectively. For all classes of loans and leases receivable, the accrual of interest is discontinued when the contractual payment of principal or interest has become 90 days past due, unless the loan is well secured and in the process of collection. Interest received on nonaccrual loans and leases, generally is either applied against principal or reported as interest income, according to management’s judgment as to the collectability of principal.
The following table represents the accrued interest receivable as of December 31, 2021 and December 31, 2020:
Accrued Interest Receivable
(In thousands)
At December 31, 2021
At December 31, 2020
Commercial Real Estate:
Owner-occupied
$
4,172
$
5,001
Nonowner-occupied
14,901
15,989
Other Commercial
9,335
12,320
Residential Real Estate
10,347
12,558
Construction
7,411
7,314
Consumer:
Bankcard
0
0
Other consumer
2,871
3,211
$
49,037
$
56,393
Less: Allowance for credit losses
( 8
)
( 250
)
Total
$
49,029
$
56,143
The following table represents the accrued interest receivables written off by reversing interest income for the year ended December 31, 2021 and December 31, 2020:
Accrued Interest Receivables Written Off
by Reversing Interest Income
(In thousands)
Year Ended
2021
2020
Commercial Real Estate:
Owner-occupied
$
33
$
163
Nonowner-occupied
114
185
Other Commercial
40
87
Residential Real Estate
419
173
Construction
8
509
Consumer:
Bankcard
0
0
Other consumer
176
125
Total
$
790
$
1,242
United maintains an allowance for loan losses and a reserve for lending-related commitments such as unfunded loan commitments and letters of credit. For a detailed discussion of the methodology used to estimate the reserve for lending-related commitments, see Note A, “Summary of Significant Accounting Policies.” The reserve for lending-related commitments of $ 31,442 ,000 and $ 19,250 ,000 at December 31, 2021 and December 31, 2020, respectively, is separately classified on the balance sheet and is included in other liabilities. The combined allowance for loan losses and reserve for lending-related commitments is considered the allowance for credit losses.
111
Table of Contents
For the year of December
31 ,
2021 , the allowance for credit losses decreased from December
31 ,
2020 due to better performance trends within the loan portfolio and improved macroeconomic factors surrounding the
COVID-19
pandemic considered in the determination of the allowance for loan and lease losses at December
31 ,
2021 . Reserves are initially determined based on losses identified from the PD/LGD and Cohort models which utilize the Company’s historical information. Then any qualitative adjustments are applied to account for the Company’s view of the future. If current conditions underlying any qualitative adjustment factor were deemed to be materially different than historical conditions, then an adjustment was made for that factor.
The year of 2021 qualitative adjustments include analyses of the following:
·
Past events
– This includes portfolio trends related to business conditions; past due, nonaccrual, and graded loans and leases; and concentrations.
·
Current conditions
– United considered the continued impact of COVID-19
on the economy as well as loan deferrals and modifications made in light of the pandemic when making determinations related to factor adjustments, such as changes in economic and business conditions, collateral values, external factors and past due loans and leases.
·
Reasonable and supportable forecasts
– The forecast is determined on a portfolio-by-portfolio
basis by relating the correlation of real GDP and the unemployment rate to loss rates to forecasts of those variables. The reasonable and supportable forecast selection is subjective in nature and requires more judgment compared to the other components of the allowance. Assumptions for the economic variables were the following:
Ø
The forecast for real GDP and the unemployment rate improved in 2021, 2022 and 2023 as compared to forecasts and expectations at the end of 2020.
Ø
Greater risk of loss is probable in the hotel and accommodations portfolio due to weakened economic conditions brought on by the pandemic and labor shortages which resulted in a more negative forecast relative to other portfolios and a longer projected recovery period to extend into late 2023 or 2024.
Ø
Consideration was given to the $ 1.9 trillion American Rescue Plan (effective March 11, 2021) during the 2021 forecast selection process as the stimulus package had a positive impact on the economy throughout 2021.
Ø
Reversion to historical loss data occurs via a straight-line method during the year following the one-year
reasonable and supportable forecast period.
A progression of the allowance for loan losses, by portfolio segment, for the periods indicated is summarized as follows:
Allowance for Loan and Lease Losses and Carrying Amount of Loans and Leases
For the Year Ended December 31, 2021
(In thousands)
Commercial Real
Estate
Other
Commercial
Residential
Real
Estate
Construction
& Land
Development
Bankcard
Allowance
for
Estimated
Imprecision
Total
Owner-
occupied
Nonowner-
occupied
Other
Consumer
Allowance for Loan and Lease Losses:
Beginning balance
$
23,354
$
49,150
$
78,138
$
29,125
$
39,077
$
322
$
16,664
$
0
$
235,830
Allowance for PCD loans (acquired during the period)
1,241
4,363
5,009
1,192
823
0
1
0
12,629
Charge-offs
( 414 )
( 3,531 )
( 6,182 )
( 6,016 )
( 560 )
( 190 )
( 2,404 )
0
( 19,297 )
Recoveries
869
1,907
4,307
2,400
604
42
449
0
10,578
Provision
( 10,607 )
( 9,733 )
( 2,840 )
( 297 )
( 549 )
143
159
0
( 23,724 )
Ending balance
$
14,443
$
42,156
$
78,432
$
26,404
$
39,395
$
317
$
14,869
$
0
$
216,016
112
Table of Contents
Allowance for Loan and Lease Losses and Carrying Amount of Loans and Leases
For the Year Ended December 31, 2020
(In thousands)
Commercial Real
Estate
Other
Commercial
Residential
Real
Estate
Construction
& Land
Development
Bankcard
Allowance
for
Estimated
Imprecision
Total
Owner-
occupied
Nonowner-
occupied
Other
Consumer
Allowance for Loan and Lease Losses:
Beginning balance
$
5,554
$
8,524
$
47,325
$
8,997
$
3,353
$
74
$
2,933
$
297
$
77,057
Impact of the adoption of
ASU 2016-13
on
January 1, 2020
9,737
9,023
( 4,829 )
13,097
14,817
28
10,745
( 297 )
52,321
Impact of the adoption of
ASU 2016-13 for PCD
loans on
January 1, 2020
1,843
121
938
174
2,045
0
0
0
5,121
Initial allowance for PCD
loans (acquired during
the period)
1,955
6,418
7,032
652
2,570
0
8
0
18,635
Charge-offs
( 2,195 )
( 6,134 )
( 17,350 )
( 1,760 )
( 2,027 )
( 221 )
( 3,296 )
0
( 32,983 )
Recoveries
795
1,023
4,461
1,063
1,513
52
479
0
9,386
Provision
5,665
30,175
40,561
6,902
16,806
389
5,795
0
106,293
Ending balance
$
23,354
$
49,150
$
78,138
$
29,125
$
39,077
$
322
$
16,664
$
0
$
235,830
A progression of the allowance for credit losses, which includes the allowance for loan losses and the reserve for lending-related commitments, for the periods presented is summarized as follows:
Year Ended December 31
(In thousands)
2021
2020
2019
Balance of allowance for loan and lease losses at beginning of period
$
235,830
$
77,057
$
76,703
Cumulative effect adjustment for CECL
0
57,442
0
235,830
134,499
76,703
Initial allowance for acquired PCD loans
12,629
18,635
0
Gross charge-offs
( 19,297
)
( 32,983
)
( 29,110
)
Recoveries
10,578
9,386
8,151
Net charge-offs
( 8,719
)
( 23,597
)
( 20,959
)
Provision for loan and lease losses
( 23,724
)
106,293
21,313
Balance of allowance for loan and lease losses at end of period
$
216,016
$
235,830
$
77,057
Reserve for lending-related commitments
31,442
19,250
1,733
Balance of allowance for credit losses at end of period
$
247,458
$
255,080
$
78,790
NOTE G--BANK
PREMISES AND EQUIPMENT
Bank premises and equipment are summarized as follows:
December 31
(In thousands)
2021
2020
Land
$
60,551
$
54,389
Buildings and improvements
194,053
166,926
Leasehold improvements
38,568
39,681
Furniture, fixtures and equipment
105,554
99,277
398,726
360,273
Less allowance for depreciation and amortization
( 201,506
)
( 184,449
)
Net bank premises and equipment
$
197,220
$
175,824
113
Table of Contents
Depreciation expense was $ 16,583,000 , $ 13,464,000 , and $ 9,329,000 for years ending December 31, 2021, 2020 and 2019, respectively, while amortization expense was $ 331,000 , $ 251,000 and $ 141,000 for the years ended December 31, 2021, 2020 and 2019, respectively.
NOTE H--LEASES
United determines if an arrangement is a lease at inception. United and certain subsidiaries have entered into various noncancelable-operating leases for branch and loan production offices as well as operating facilities. Operating leases are included in operating lease right-of-use
(“ROU”) assets and operating lease liabilities on the Consolidated Balance Sheets. Operating leases with an initial term of 12 months or less are not recorded on the Consolidated Balance Sheets. Presently, United does not have any finance leases.
United’s operating leases are subject to renewal options under various terms. United’s operating leases have remaining terms of 1 to 16 years, some of which include options to extend leases generally for periods of 5 years. United rents or subleases certain real estate to third parties. Our sublease portfolio generally consists of operating leases to other organizations for former branch offices.
ROU assets represent United’s right to use an underlying asset for the lease term and lease liabilities represent United’s obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of United’s leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. Lease terms may include options to extend the lease when it is reasonably certain that United will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.
The components of lease expense were as follows:
Year Ended
Year Ended
(In thousands)
Classification
December 31,
2021
December 31,
2020
Operating lease cost
Net occupancy expense
$
21,466
$
22,575
Sublease income
Net occupancy expense
( 1,256
)
( 1,039
)
Net lease cost
$
20,210
$
21,536
Supplemental balance sheet information related to leases was as follows:
(In thousands)
Classification
December 31,
2021
December 31,
2020
Operating lease right-of-use
assets
Operating lease right-of-use
assets
$
81,942
$
69,520
Operating lease liabilities
Operating lease liabilities
$
86,703
$
73,213
Other information related to leases was as follows:
December 31, 2021
Weighted-average remaining lease term:
Operating leases
6.99
years
Weighted-average discount rate:
Operating leases
2.13
%
Supplemental cash flow information related to leases was as follows:
Year Ended
(In thousands)
December 31, 2021
December 31, 2020
Cash paid for amounts in the measurement of lease liabilities:
Operating cash flows from operating leases
$
22,153
$
22,409
ROU assets obtained in the exchange for lease liabilities
22,719
30,864
114
Table of Contents
Maturities of lease liabilities by year and in the aggregate, under operating leases with initial or remaining terms of one year or more, for years subsequent to December 31, 2021, consists of the following:
Year
Amount
(Dollars in thousands)
2022
$
19,490
2023
16,756
2024
12,191
2025
9,371
2026
8,237
Thereafter
27,002
Total lease payments
93,047
Less: imputed interest
( 6,344
)
Total
$
86,703
NOTE I—INTANGIBLE ASSETS
The following is a summary of intangible assets subject to amortization and those not subject to amortization:
December 31, 2021
Community Banking
Mortgage Banking
Total
(In thousands)
Gross Carrying
Amount
Accumulated
Amortization
Gross Carrying
Amount
Accumulated
Amortization
Gross Carrying
Amount
Accumulated
Amortization
Amortized intangible assets:
Core deposit intangible assets
$
105,165
($
82,028
)
$
0
$
0
$
105,165
($
82,028
)
Non-amortized
intangible assets:
George Mason trade name
$
0
$
1,080
$
1,080
Crescent trade name
0
196
196
Total
$
0
$
1,276
$
1,276
Goodwill not subject to amortization
$
1,881,179
$
5,315
$
1,886,494
December 31, 2020
Community Banking
Mortgage Banking
Total
(In thousands)
Gross Carrying
Amount
Accumulated
Amortization
Gross Carrying
Amount
Accumulated
Amortization
Gross Carrying
Amount
Accumulated
Amortization
Amortized intangible assets:
Core deposit intangible assets
$
101,767
($
76,120
)
$
0
$
0
$
101,767
($
76,120
)
Non-amortized
intangible assets:
George Mason trade name
$
0
$
1,080
$
1,080
Crescent trade name
0
196
196
Total
$
0
$
1,276
$
1,276
Goodwill not subject to amortization
$
1,791,533
$
5,315
$
1,796,848
115
Table of Contents
The following table provides a reconciliation of goodwill:
(In thousands)
Community
Banking
Mortgage
Banking
Total
Goodwill at December 31, 2020
$
1,791,533
$
5,315
$
1,796,848
Addition to goodwill from Carolina Financial acquisition
13,192
0
13,192
Preliminary addition to goodwill from Community Bankers Trust acquisition
76,454
0
76,454
Goodwill at December 31, 2021
$
1,881,179
$
5,315
$
1,886,494
For the year of 2021, goodwill of $ 13,192 ,000 was recorded for the Carolina Financial acquisition due to measurement period adjustments in current and deferred income taxes.
The following table sets forth the anticipated amortization expense for intangible assets for the years subsequent to 2021:
Year
Amount
(Dollars in thousands)
2022
$
5,516
2023
5,116
2024
3,639
2025
3,282
2026
2,758
2027 and thereafter
2,826
NOTE J—MORTGAGE SERVICING RIGHTS
Mortgage loans serviced for others are not included in the accompanying Consolidated Balance Sheets. The value of mortgage servicing rights (“MSRs”) is included on the Company’s Consolidated Balance Sheets.
The unpaid principal balances of loans serviced for others were approximately $ 3,698,998 ,000 and $ 3,587,953 ,000 at December 31, 2021 and 2020, respectively.
The estimated fair value of the mortgage servicing rights was $ 27,355 ,000 and $ 20,955 ,000 at December 31, 2021 and December 31, 2020, respectively. The estimated fair value of servicing rights at December 31, 2021 was determined using a net servicing fee of 0.26 %, average discount rates ranging from 10.50 % to 11.71 % with a weighted average discount rate of 10.60 %, average constant prepayment rates (“CPR”) ranging from 12.59 % to 21.20 % with a weighted average prepayment rate of 16.56 %, depending upon the stratification of the specific servicing right, and a delinquency rate, including loans on forbearance of 2.09 %. The estimated fair value of servicing rights at December 31, 2020 was determined using a net servicing fee of 0.26 %, average discount rates ranging from 9.50 % to 14.07 % with a weighted average discount rate of 10.62 %, average constant prepayment rates (“CPR”) ranging from 7.98 % to 18.42 % with a weighted average prepayment rate of 14.60 %, depending upon the stratification of the specific servicing right, and a delinquency rate, including loans on forbearance of 2.88 %. Please refer to Note W in these Notes to Consolidated Financial Statements for additional information concerning the fair value of MSRs.
As disclosed in Note B of these Notes to Consolidated Financial Statements, the Company acquired $ 20,123 ,000 of mortgage servicing rights from its acquisition of Carolina Financial Corporation on May 1, 2020. The following presents the activity in mortgage servicing rights, including their valuation allowance for the year ended December 31, 2021 and 2020:
116
Table of Contents
(In thousands)
Year Ended
December 31, 2021
Year Ended
December 31, 2020
MSRs beginning balance
$
22,338
$
0
Addition from acquisition of subsidiary
0
20,123
Amount capitalized
10,584
7,310
Amount amortized
( 8,895
)
( 5,095
)
MSRs ending balance
$
24,027
$
22,338
MSRs valuation allowance beginning balance
$
( 1,383
)
$
0
Aggregate additions charged and recoveries credited to operations
1,129
0
MSRs impairment
( 629
)
( 1,383
)
MSRs valuation allowance ending balance
$
( 883
)
$
( 1,383
)
MSRs, net of valuation allowance
$
23,144
$
20,955
In determining impairment, the Company aggregates all servicing right s and stratifies th
em into tranches based on predominant risk characteristics. The estimated amortization expense is based on current information regarding future loan payments and prepayments. Amortization expense could change in future periods based on changes in the volume of prepayments and economic factors.
NOTE K--DEPOSITS
The book value of deposits consisted of the following:
(In thousands)
December 31
2021
2020
Demand deposits
$
8,980,547
$
5,428,398
Interest-bearing checking
3,734,355
799,635
Regular savings
1,641,404
1,283,823
Money market accounts
6,361,887
10,165,334
Time deposits under $100,000
1,031,008
979,988
Time deposits over $100,000
1,601,062
1,927,982
Total deposits
$
23,350,263
$
20,585,160
Included in time deposits over $100,000 at December 31, 2021 and 2020 were time deposits of $250,000 or more of $ 640,752 ,000 and $ 889,334 ,000, respectively. Interest paid on deposits approximated $ 43,562 ,000, $ 81,080 ,000, and $ 136,360 ,000 in 2021, 2020 and 2019, respectively.
United’s subsidiary banks have received deposits, in the normal course of business, from the directors and officers of United and its subsidiaries, and their associates. Such related party deposits were accepted on substantially the same terms, including interest rates and maturities, as those prevailing at the time for comparable transactions with unrelated persons. The aggregate dollar amount of these deposits was $ 25,889 ,000 and $ 15,585 ,000 at December 31, 2021 and 2020, respectively.
NOTE L—SHORT-TERM BORROWINGS
At December 31, 2021 and 2020, short-term borrowings were as follows:
December 31
(In thousands)
2021
2020
Federal funds purchased
$
0
$
0
Securities sold under agreements to repurchase
128,844
142,300
Total short-term borrowings
$
128,844
$
142,300
Federal funds purchased and securities sold under agreements to repurchase have been a significant source of funds for the company. United has various unused lines of credit available from certain of its correspondent banks in the aggregate amount of $ 230,000 ,000. These lines of credit, which bear interest at prevailing market rates, permit United to borrow funds in the overnight market, and are renewable annually subject to certain conditions.
At December 31, 2021, all the repurchase agreements were in overnight accounts. The rates offered on these funds vary according to movements in the federal funds and short-term
investment market rates.
117
Table of Contents
United has a $ 20,000 ,000 line of credit with an unrelated financial institution to provide for general liquidity needs. The line is an unsecured, revolving line of credit. The line is renewable on a 360 day basis and carries an indexed, floating-rate of interest. The line requires compliance with various financial and nonfinancial covenants. At December 31, 2021, United had no outstanding balance under this credit.
Interest paid on short-term borrowings approximated $ 693 ,000, $ 1,027 ,000, and $ 2,359 ,000 in 2021, 2020 and 2019, respectively.
118
Table of Contents
NOTE M—LONG-TERM BORROWINGS
United’s subsidiary bank is a member of the Federal Home Loan Bank (“FHLB”). Membership in the FHLB makes available short-term and long-term borrowings from collateralized advances. All FHLB borrowings are collateralized by a mix of single-family residential mortgage loans, commercial loans and investment securities. At December 31, 2021, the total carrying value of loans pledged as collateral for FHLB advances approximated $ 4,515,388,000 . United had an unused borrowing amount as of December 31, 2021 of approximately $ 7,142,780,000 available subject to delivery of collateral after certain trigger points.
Advances may be called by the FHLB or redeemed by United based on predefined factors and penalties.
At December 31, 2021 and 2020, FHLB advances and the related weighted-average interest rates were as follows:
2021
2020
Weighted-
Weighted-
Weighted-
Weighted-
Average
Average
Average
Average
Contractual
Effective
Contractual
Effective
(Dollars in thousands)
Amount
Rate
Rate
Amount
Rate
Rate
FHLB advances
$
532,199
0.35
%
0.55
%
$
584,532
0.60
%
0.75
%
No overnight funds were included in the $ 532,199 ,000 and $ 584,532 ,000 above at December 31, 2021 and 2020, respectively. The weighted-average effective rate considers the effect of any interest rate swaps designated as fair value hedges outstanding at year-end
2021 and 2020 to manage interest rate risk on its long-term debt. Additional information is provided in Note S, Notes to Consolidated Financial Statements.
At December 31, 2021, United had a total of twenty statutory business trusts that were formed for the purpose of issuing or participating in pools of trust preferred capital securities (“Capital Securities”) with the proceeds invested in junior subordinated debt securities (“Debentures”) of United. The Debentures, which are subordinate and junior in right of payment to all present and future senior indebtedness and certain other financial obligations of United, are the sole assets of the trusts and United’s payment under the Debentures is the sole source of revenue for the trusts. United assumed $ 4,124,000 in aggregate principal amount of a LIBOR-indexed floating rate subordinated note in the Community Bankers Trust merger. United also assumed $ 10,000,000 in aggregate principal amount of fixed-to-floating
rate subordinated notes in the Carolina Financial acquisition. At December 31, 2021 and 2020, the outstanding balance of the subordinated notes was $ 9,872,000 and $ 9,865,000 . At December 31, 2021 and 2020, the outstanding balance of the Debentures was $ 275,323,000 and $ 269,972,000 , respectively, and was included in the category of long-term debt on the Consolidated Balance Sheets entitled “Other long-term borrowings.” The Capital Securities are not included as a component of shareholders’ equity in the Consolidated Balance Sheets. United fully and unconditionally guarantees each individual trust’s obligations under the Capital Securities.
Under the provisions of the subordinated debt, United has the right to defer payment of interest on the subordinated debt at any time, or from time to time, for periods not exceeding five years . If interest payments on the subordinated debt are deferred, the dividends on the Capital Securities are also deferred. Interest on the subordinated debt is cumulative.
In accordance with the fully-phased in “Basel III Capital Rules” as published by United’s primary federal regulator, the Federal Reserve, United is unable to consider the Capital Securities as Tier 1 capital, but rather the Capital Securities are included as a component of United’s Tier 2 capital. United can include the Capital Securities in its Tier 2 capital on a permanent basis.
Information related to United’s statutory trusts is presented in the table below:
(Dollars in thousands)
Description
Issuance Date
Amount of
Capital
Securities
Issued
Stated Interest Rate
Maturity Date
United Statutory Trust III
December 17, 2003
$
20,000
3-month LIBOR + 2.85%
December 17, 2033
United Statutory Trust IV
December 19, 2003
$
25,000
3-month LIBOR + 2.85%
January 23, 2034
United Statutory Trust V
July 12, 2007
$
50,000
3-month LIBOR + 1.55%
October 1, 2037
United Statutory Trust VI
September 20, 2007
$
30,000
3-month LIBOR + 1.30%
December 15, 2037
Premier Statutory Trust II
September 25, 2003
$
6,000
3-month LIBOR + 3.10%
October 8, 2033
119
Table of Contents
(Dollars in thousands)
Description
Issuance Date
Amount of
Capital
Securities
Issued
Stated Interest Rate
Maturity Date
Premier Statutory Trust III
May 16, 2005
$
8,000
3-month LIBOR + 1.74%
June 15, 2035
Premier Statutory Trust IV
June 20, 2006
$
14,000
3-month LIBOR + 1.55%
September 23, 2036
Premier Statutory Trust V
December 14, 2006
$
10,000
3-month LIBOR + 1.61%
March 1, 2037
Centra Statutory Trust I
September 20, 2004
$
10,000
3-month LIBOR + 2.29%
September 20, 2034
Centra Statutory Trust II
June 15, 2006
$
10,000
3-month LIBOR + 1.65%
July 7, 2036
Virginia Commerce Trust II
December 19, 2002
$
15,000
6-month LIBOR + 3.30%
December 19, 2032
Virginia Commerce Trust III
December 20, 2005
$
25,000
3-month LIBOR + 1.42%
February 23, 2036
Cardinal Statutory Trust I
July 27, 2004
$
20,000
3-month LIBOR + 2.40%
September 15, 2034
UFBC Capital Trust I
December 30, 2004
$
5,000
3-month LIBOR + 2.10%
March 15, 2035
Carolina Financial Capital Trust I
December 19, 2002
$
5,000
Prime + 0.50%
December 31, 2032
Carolina Financial Capital Trust II
November 5, 2003
$
10,000
3-month LIBOR + 3.05%
January 7, 2034
Greer Capital Trust I
October 12, 2004
$
6,000
3-month LIBOR + 2.20%
October 18, 2034
Greer Capital Trust II
December 28, 2006
$
5,000
3-month LIBOR + 1.73%
January 30, 2037
First South Preferred Trust I
September 26, 2003
$
10,000
3-month LIBOR + 2.95%
September 30, 2033
BOE Statutory Trust I
December 12, 2003
$
4,000
3-month LIBOR + 3.00%
December 12, 2033
At December 31, 2021 and 2020, the Debentures and their related weighted-average interest rates were as follows:
2021
2020
(Dollars in thousands)
Amount
Weighted-
Average
Rate
Amount
Weighted-
Average
Rate
United Statutory Trust III
$
20,619
3.07
%
$
20,619
3.08
%
United Statutory Trust IV
25,774
2.98
%
25,774
3.06
%
United Statutory Trust V
51,547
1.68
%
51,547
1.78
%
United Statutory Trust VI
30,928
1.50
%
30,928
1.52
%
Premier Statutory Trust II
6,186
3.22
%
6,186
3.34
%
Premier Statutory Trust III
8,248
1.94
%
8,248
1.96
%
Premier Statutory Trust IV
14,433
1.77
%
14,433
1.80
%
Premier Statutory Trust V
10,310
1.78
%
10,310
1.84
%
Centra Statutory Trust I
10,000
2.50
%
10,000
2.53
%
Centra Statutory Trust II
10,000
1.77
%
10,000
1.89
%
Virginia Commerce Trust II
12,936
3.57
%
12,705
3.57
%
Virginia Commerce Trust III
18,320
1.58
%
17,794
1.63
%
Cardinal Statutory Trust I
15,620
2.60
%
15,223
2.62
%
UFBC Capital Trust I
3,761
2.30
%
3,656
2.32
%
Carolina Financial Capital Trust I
5,010
3.75
%
4,998
3.75
%
Carolina Financial Capital Trust II
9,420
3.17
%
9,340
3.29
%
Greer Capital Trust I
5,167
3.17
%
5,075
2.42
%
Greer Capital Trust II
3,983
2.32
%
3,876
1.94
%
First South Preferred Trust I
9,348
1.86
%
9,260
3.19
%
BOE Statutory Trust I
3,713
3.22
%
0
0.00
%
Total
$
275,323
$
269,972
At December 31, 2021, the scheduled maturities of long-term borrowings were as follows:
Year
Amount
(Dollars in thousands)
2022
$
519,508
2023
0
2024
0
2025
9,441
2026
8,249
2027 and thereafter
280,196
Total
$
817,394
Interest paid on long-term borrowings approximated $ 10,336,000 , $ 33,240,000 , and $ 43,830,000 in 2021, 2020 and 2019, respectively.
120
Table of Contents
NOTE N—OTHER EXPENSE
The following details certain items of other expense for the periods indicated:
Year Ended December 31
(In thousands)
2021
2020
2019
Legal, consulting & other professional services
$
17,616
$
16,482
$
12,360
Franchise & other taxes not on income
12,412
12,122
11,330
Expense for reserve on lending-related commitments
12,034
11,315
344
Automated Teller Machine (ATM) expenses
10,519
9,295
7,336
NOTE O—INCOME TAXES
The income tax provisions included in the consolidated statements of income are summarized as follows:
Year Ended December 31
(In thousands)
2021
2020
2019
Current expense:
Federal
$
76,574
$
60,508
$
43,337
State
14,516
10,656
6,798
Deferred expense:
Federal
2,742
( 174
)
12,522
Tax Act remeasurement
0
0
0
State
1,283
( 273
)
1,683
Total income taxes
$
95,115
$
70,717
$
64,340
The following is a reconciliation of income tax expense to the amount computed by applying the statutory federal income tax rate to income before income taxes:
Year Ended December 31
(Dollars in thousands)
2021
2020
2019
Amount
%
Amount
%
Amount
%
Tax on income before taxes at statutory federal rate
$
97,199
21.0 %
$
75,546
21.0 %
$
68,132
21.0 %
Plus: State income taxes net of federal tax benefits
11,520
2.5
8,202
2.3
6,690
2.1
108,719
23.5
83,748
23.3
74,822
23.1
Increase (decrease) resulting from:
Tax-exempt
interest income
( 3,303
)
( 0.7
)
( 3,011
)
( 0.8
)
( 2,813
)
( 0.9
)
Tax credits
( 11,893
)
( 2.6
)
( 9,860
)
( 2.7
)
( 5,636
)
( 1.7
)
Other items-net
1,592
0.4
( 160
)
( 0.1
)
( 2,033
)
( 0.7
)
Income taxes
$
95,115
20.6
%
$
70,717
19.7
%
$
64,340
19.8
%
For years ended 2021, 2020 and 2019, United incurred federal income tax expense of $ 587,000 , $ 663,000 , and $ 54,000 , respectively, applicable to the sales and calls of securities. Income taxes paid approximated $ 101,227 ,000, $ 65,378 ,000, and $ 56,459 ,000 in 2021, 2020 and 2019, respectively. Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. At December 31, 2021, United had no federal or state net operating loss carryforwards.
Taxes not on income, which consists mainly of business franchise taxes, were $ 12,412 ,000, $ 12,122 ,000, and $ 11,330 ,000, for the years ended December 31, 2021, 2020 and 2019, respectively. These amounts are recorded in other expense in the Consolidated Statements of Income.
121
Table of Contents
Significant components of United’s deferred tax assets and liabilities (included in other assets in the Consolidated Balance Sheets) at December 31, 2021
and 2020
are as follows:
(In thousands)
2021
2020
Deferred tax assets:
Allowance for credit losses
$
57,659
$
59,492
Accrued benefits payable
17,204
14,097
Other accrued liabilities
655
655
Pension plan accruals
0
409
Unrealized loss on securities available for sale
0
0
Other real estate owned
1,706
980
Lease liabilities under operating leases
20,202
17,059
Deferred mortgage points
5,413
6,518
Purchase accounting intangibles
0
820
Total deferred tax assets
102,839
100,030
Deferred tax liabilities:
Premises and equipment
6,750
5,878
Unrealized gain on securities available for sale
2,890
20,087
Right-of-use
assets under operating leases
19,092
16,198
Pension plan accruals
4,497
0
Derivatives
4,970
1,020
Purchase accounting intangibles
6,369
0
Other
957
1,312
Total deferred tax liabilities
45,525
44,495
Net deferred tax assets
$
57,314
$
55,535
At December 31, 2021 and 2020, United believes that all of the deferred tax amounts shown above are more likely than not to be realized based on an assessment of all available positive and negative evidence and therefore no valuation allowance has been recorded.
In accordance with ASC Topic 740, “Income Taxes,” United records a liability for uncertain income tax positions based on a recognition threshold of more-likely-than-not,
and a measurement attribute for all tax positions taken on a tax return, in order for those tax positions to be recognized in the financial statements.
Below is a reconciliation of the total amounts of unrecognized tax benefits:
December 31
(In thousands)
2021
2020
Unrecognized tax benefits at beginning of year
$
2,203
$
1,568
Increase in unrecognized tax benefits as a result of tax positions taken during the current period
199
1,158
Decreases in the unrecognized tax benefits as a result of a
lapse of the applicable statute of limitations
( 735
)
( 523
)
Unrecognized tax benefits at end of year
$
1,667
$
2,203
The entire amount of unrecognized tax benefits, if recognized, would impact United’s effective tax rate. Over the next 12 months, the statute of limitations will close on certain income tax returns. However, at this time, United cannot reasonably estimate the amount of tax benefits, if any, it may recognize over the next 12 months.
United is currently open to audit under the statute of limitations by the Internal Revenue Service for the years ended December 31, 2018, 2019 and 2020 and certain State Taxing authorities for the years ended December 31, 2018 through 2020.
As of December 31, 2021, and 2020, the total amount of accrued interest related to uncertain tax positions was $ 727,000 and $ 668,000 , respectively. United accounts for interest and penalties related to uncertain tax positions as part of its provision for federal and state income taxes. No interest or penalties were recognized in the results of operations for the years of 2021, 2020 and 2019.
122
Table of Contents
NOTE P—EMPLOYEE BENEFIT PLANS
United has a defined benefit retirement plan covering qualified employees. Pension benefits are based on years of service and the average of the employee’s highest five consecutive plan years of basic compensation paid during the ten plan years preceding the date of determination. Contributions by United are intended to provide not only for benefits attributed to service to date, but also for those expected to be earned in the future.
In September of 2007, after a recommendation by United’s Pension Committee and approval by United’s Board of Directors, the United Bankshares, Inc. Pension Plan (the “Plan”) was amended to change the participation rules. The decision to change the participation rules for the Plan followed current industry trends, as many large and medium size companies have taken similar steps. The amendment provided that employees hired on or after October 1, 2007, will not be eligible to participate in the Plan. However, new employees will continue to be eligible to participate in United’s Savings and Stock Investment 401(k) plan. This change had no impact on current employees hired prior to October 1, 2007 as they will continue to participate in the Plan, with no change in benefit provisions, and will continue to be eligible to participate in United’s Savings and Stock Investment 401(k) Plan.
Net periodic pension costs, except for service cost, are recognized in employee benefits on the consolidated statements of income. Service cost is recognized in employee compensation. Net consolidated periodic pension cost included the following components:
(Dollars in thousands)
Year Ended December 31,
2021
2020
2019
Service cost
$
2,936
$
2,742
$
2,173
Interest cost
4,241
5,222
5,931
Expected return on plan assets
( 11,874
)
( 11,010
)
( 9,434
)
Recognized net actuarial loss
6,770
6,050
4,965
Net periodic pension cost
$
2,073
$
3,004
$
3,635
Weighted-Average Assumptions:
Discount rate
2.81
%
3.42
%
4.52
%
Expected return on assets
6.25
%
6.75
%
7.00
%
Rate of compensation increase (prior to age 40)
5.00
%
5.00
%
n/a
Rate of compensation increase (ages 40-54)
4.00
%
4.00
%
n/a
Rate of compensation Increase (prior to age 45)
n/a
n/a
3.50
%
Rate of compensation Increase (otherwise)
3.50
%
3.50
%
3.00
%
Amounts related to the Plan recognized as a component of other comprehensive income were as follows:
(In thousands)
Year Ended December 31,
2021
2020
2019
Net actuarial (gain) loss
$( 14,286
)
$
10,583
$
10,324
Amortization of:
Prior service cost
0
0
0
Actuarial loss
( 6,770
)
( 6,050
)
( 4,965
)
Total recognized in other comprehensive income
$ ( 21,056
)
$
4,533
$
5,359
Included in accumulated other comprehensive income at December 31, 2021 are unrecognized actuarial losses of $ 44,370,000 ($ 34,032,000 net of tax) that have not yet been recognized in net periodic pension cost.
The reconciliation of the beginning and ending balances of the projected benefit obligation and the fair value of plan assets for the years ended December 31, 2021
and 2020
and the accumulated benefit obligation at December 31, 2021 and 2020 are as follows:
(Dollars in thousands)
December 31,
2021
2020
Change in Projected Benefit Obligation
Projected Benefit Obligation at the Beginning of the Year
$
194,775
$
173,777
Service Cost
2,936
2,742
Interest Cost
4,241
5,222
123
Table of Contents
(Dollars in thousands)
December 31,
2021
2020
Actuarial Loss
( 2,369
)
18,391
Benefits Paid
( 6,610
)
( 5,357
)
Projected Benefit at the End of the Year
$
192,973
$
194,775
Accumulated Benefit Obligation at the End of the Year
$
175,953
$
176,635
Change in Plan Assets
Fair Value of Plan Assets at the Beginning of the Year
$
193,022
$
159,560
Actual Return on Plan Assets
23,792
18,819
Benefits Paid
( 6,610
)
( 5,357
)
Employer Contributions
0
20,000
Fair value of plan assets at end of year
$
210,204
$
193,022
Net Amount Recognized
Funded Status
$
17,230
$
( 1,753
)
Unrecognized Transition Asset
0
0
Unrecognized Prior Service Cost
0
0
Unrecognized Net Loss
44,370
65,426
Net Amount Recognized
$
61,600
$
63,673
Weighted-Average Assumptions at the End of the Year
Discount Rate
3.08
%
2.81
%
Rate of compensation Increase (prior to age 40)
5.00
%
5.00
%
Rate of compensation Increase (ages 40-54)
4.00
%
4.00
%
Rate of compensation Increase (prior to age 45)
n/a
n/a
Rate of compensation Increase (otherwise)
3.50
%
3.50
%
Asset allocation for the defined benefit pension plan as of the measurement date
, by asset category, is as follows:
Plan Assets
Target Allocation
2022
Allowable
Allocation Range
Percentage of
Plan Assets at
December 31,
2021
December 31,
2020
Equity Securities
60
%
50 - 70
%
65
%
58
%
Debt Securities
39
%
20 - 50
%
34
%
37
%
Other
1
%
3 - 15
%
1
%
5
%
Total
100
%
100
%
Equity securities include United common stock in the amounts of $ 3,839,000 ( 3 %) at December 31, 2021 and $ 3,429,000 ( 2 %) at December 31, 2020 .
The policy, as established by the Pension Committee, primarily consisting of United’s Executive Management, is to invest assets based upon the target allocations stated above. The assets are reallocated periodically to meet the above target allocations. The investment policy is reviewed at least annually, subject to the approval of the Pension Committee, to determine if the policy should be changed. Prohibited investments include, but are not limited to, futures contracts, private placements, uncovered options, real estate, the use of margin, short sales, derivatives for speculative purposes, and other investments that are speculative in nature. In order to achieve a prudent level of portfolio diversification, the securities of any one company are not to exceed 10 % of the total plan assets, and no more than the 15 % of total plan assets is to be invested in any one industry (other than securities of U.S. Government or Agencies). Additionally, no more than 15 % of the plan assets is to be invested in foreign securities, both equity and fixed. The expected long-term rate of return for the plan’s total assets is based on the expected return of each of the above categories, weighted based on the median of the target allocation for each class. United uses the corridor approach based on 10 % of the greater of the projected benefit obligation and the market-related value of plan assets to amortize actuarial gains and losses.
124
Table of Contents
At December 31, 2021
, the benefits expected to be paid in each of the next five fiscal years, and in the aggregate for the five years thereafter are as follows:
Year
Amount
(Dollars in thousands)
2022
$
6,173
2023
7,084
2024
7,476
2025
7,907
2026
8,313
2027 through 2031
46,569
United made a discretionary contribution of $ 20,000,000 during the third quarter of 2020. United did not contribute to the plan in 2021 or in 2019 as no contributions were required by funding regulations or law. For 2022, no contributions to the plan are required by funding regulations or law. However, United may make a discretionary contribution in 2022, the amount of which cannot be reasonably estimated at this time.
In accordance with ASC Topic 715 and using the guidance contained in ASC Topic 820, the following is a description of the valuation methodologies used to measure the plan assets at fair value.
Cash and Cash Equivalents:
These underlying assets are highly liquid U.S. government obligations. The fair value of cash and cash equivalents approximates cost (Level 1).
Debt Securities
: Securities of the U.S. Government, municipalities, private issuers and corporations are valued at the closing price reported in the active market in which the individual security is traded, when available (Level 1). If quoted market prices are not available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable market data. Using a market approach valuation methodology, third party vendors compile prices from various sources and may determine the fair value of identical or similar securities by using pricing models that considers observable market data (Level 2).
Common and Preferred Stock:
These securities are valued at the closing price on the respective stock exchange (Level 1).
Mutual Funds:
Generally, these securities are valued at the closing price reported in the active market in which the individual mutual fund is traded (Level 1).
The following tables present the balances of the pl a
n assets, by fair value hierarchy level, as of December 31, 2021 and 2020:
Fair Value Measurements at December 31, 2021 Using
(In thousands)
Description
Balance as of
December 31,
2021
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Cash and Cash equivalents
$
1,641
$
1,641
$
0
$
0
Fixed Income Mutual Funds:
Taxable
72,075
72,075
0
0
Equity Securities:
Common stock
34,198
34,198
0
0
Equity Mutual Funds:
Global equity
5,407
5,407
0
0
Domestic equity large cap
47,387
47,387
0
0
Domestic equity small cap
30,176
30,176
0
0
International emerging equity
5,435
5,435
0
0
International equity developed
13,885
13,885
0
0
Total
$
210,204
$
210,204
$
0
$
0
125
Table of Contents
Fair Value Measurements at December 31, 2020 Using
(In thousands)
Description
Balance as of
December 31,
2020
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Cash and Cash equivalents
$
10,285
$
10,285
$
0
$
0
Fixed Income Mutual Funds:
Taxable
70,331
70,331
0
0
Equity Securities:
Common stock
28,102
28,102
0
0
Equity Mutual Funds:
Global equity
4,968
4,968
0
0
Domestic equity large cap
34,186
34,186
0
0
Domestic equity small cap
22,165
22,165
0
0
International emerging equity
8,018
8,018
0
0
International equity developed
14,967
14,967
0
0
Total
$
193,022
$
193,022
$
0
$
0
Common stock investments are diversified amongst various i n
dustries with no industry representing more than 5% of the total plan assets.
The United Bankshares, Inc. Savings and Stock Investment Plan (the Plan) is a defined contribution plan under Section 401(k) of the Internal Revenue Code. Each employee of United, who completes ninety ( 90 ) days of qualified service, is eligible to participate in the Plan. Each participant may contribute from 1 % to 100 % of compensation to his/her account, subject to Internal Revenue Service maximum deferral limits. United matches 100 % of the first 5 % of salary deferred with United stock. Vesting is 100 % for employee deferrals and the company match at the time the employee makes his/her deferral. United’s expense relating to the Plan approximated $ 7,984,000 , $ 6,531,000 , and $ 4,565,000 in 2021, 2020 and 2019, respectively.
The assets of United’s defined benefit plan and 401(k) Plan each include investments in United common stock. At December 31, 2021 and 2020, the combined plan assets included 1,578,389 and 1,437,641 shares, respectively, of United common stock with an approximate fair value of $ 57,264,000 and $ 46,580,000 , respectively. Dividends paid on United common stock held by the plans approximated $ 2,060,000 , $ 1,776,000 , and $ 1,566,000 for the years ended December 31, 2021, 2020, and 2019, respectively.
United has certain other supplemental deferred compensation plans covering various key employees. Periodic charges are made to operations so that the liability due each employee is fully recorded as of the date of their retirement. Amounts charged to expense have not been significant in any year.
NOTE Q—STOCK BASED COMPENSATION
On May 12, 2020, United’s shareholders approved the 2020 Long-Term Incentive Plan (“2020 LTI Plan”). The 2020 LTI Plan became effective May 13, 2020. An award granted under the 2020 LTI Plan may consist of any non-qualified
stock options or incentive stock options, stock appreciation rights (“SARs”), restricted stock, restricted stock units, performance units or other-stock-based award. These awards all relate to the common stock of United. The maximum number of shares of United common stock which may be issued under the 2020 LTI Plan is 2,300,000 . The 2020 LTI Plan will be administered by a board committee appointed by United’s Board of Directors (the “Board”). Unless otherwise determined by the Board, the Compensation Committee of the Board (the “Committee”) shall administer the 2020 LTI Plan. The maximum number of options and stock appreciation rights, in the aggregate, which may be awarded to any individual key employee during any calendar year is 100,000 . The maximum number of options and stock appreciation rights, in the aggregate, which may be awarded to any non-employee
director during any calendar year is 10,000 or, if such Award is payable in cash, the Fair Market Value equivalent thereof. The maximum number of shares of restricted stock or shares subject to a restricted stock units award that may be granted during any calendar year is 225,000 shares to any individual key employee and 10,000 shares to any individual non-employee
director. Subject to certain change in control provisions,
126
Table of Contents
the 2020 LTI Plan provides that all awards of will vest as the Committee determines in the award agreement, provided that no awards will vest sooner than
1/3 per year over the first three anniversaries of the award. United adopted a clawback policy that applies to named executive officers and other executive officers and permits the Committee to cancel certain awards and to recoup gains realized from previous awards should United be required to prepare an accounting restatement due to materially inaccurate performance metrics. A Form S-8
was filed on May 29, 2020 with the Securities and Exchange Commission to register all the shares which were available for the 2020 LTI Plan. The 2020 LTI Plan replaces the 2016 LTI Plan.
During the year of 2021, a total of 182,344 of restricted stock, 136,896 of restricted stock units and 49,978 of non-qualified
stock options were granted under the 2020 LTI Plan. Compensation expense of $ 8,018,000 , $ 5,980,000 , and $ 4,914,000 related to all share-based grants and awards under United’s Long-Term Incentive Plans was incurred for the years
2021, 2020 and 2019, respectively. Compensation expense was included in employee compensation in the Consolidated Statements of Income.
Stock Options
United currently has options outstanding from various option plans other than the 2020 LTI Plan (the “Prior Plans”); however, no common shares of United stock are available for grants under the Prior Plans as these plans have expired. Awards outstanding under the Prior Plans will remain in effect in accordance with their respective terms. The maximum term for options granted under the plans is ten (10) years.
The fair value of the options for 2021 was estimated at the date of grant using a binomial lattice option pricing model with the following weighted-average assumptions: risk-free interest rates of 1.33 %; dividend yield of 3.00 %; volatility factors of the expected market price of United’s common stock of 0.2503 ; and a weighted-average expected option life of 8.30 years, respectively. The estimated fair value of the options at the date of grant was $ 5.83 for the options granted during 2021. ASC Topic 718, “Compensation – Stock Compensation” defines a lattice model as a model that produces an estimated fair value based on the assumed changes in prices of a financial instrument over successive periods of time. A binomial lattice model assumes at least two price movements are possible in each period of time.
A summary of activity under the United’s stock option plans as of December 31, 2021, and the changes during the year of 2021 are presented below:
Year ended December 31, 2021
Weighted Average
(Dollars in thousands, except per share amounts)
Aggregate
Intrinsic
Remaining
Contractual
Exercise
Shares
Value
Term (Yrs.)
Price
Outstanding at January 1, 2021
1,904,557
$
34.14
Assumed in Community Bankers Trust merger
582,162
22.06
Granted
49,978
32.51
Exercised
( 232,777
)
27.59
Forfeited or expired
( 154,803
)
27.63
Outstanding at December 31, 2021
2,149,117
$
12,237
5.2
$
32.01
Exercisable at December 31, 2021
1,754,083
$
10,988
4.6
$
31.56
The following table summarizes the status of United’s nonvested awards for the year ended December 31, 2021:
Shares
Weighted-Average
Grant Date Fair Value
Per Share
Nonvested at January 1, 2021
544,905
$
6.93
Assumed in Community Bankers Trust merger
84,237
13.67
Granted
49,978
5.83
Vested
( 240,927
)
7.32
Forfeited or expired
( 43,159
)
12.82
Nonvested at December 31, 2021
395,034
$
7.33
As of December 31, 2021, the total unrecognized compensation cost related to nonvested option awards was $ 1,174,000 with a weighted-average expense recognition period of 0.7 years. The total fair value of awards vested during the year ended December 31, 2021, was $ 1,764,000 .
127
Table of Contents
Cash received from options exercised under the Plans for the years ended December
31 ,
2021 ,
2020 and
2019 was $
5,206,000 , $
1,241,000 , and $
1,272,000 , respectively. During
2021 and
2020 ,
232,777 and
100,736 shares, respectively, were issued in connection with stock option exercises. All shares issued in connection with stock option exercises for
2021 and
2020 were issued from authorized and unissued stock. The weighted-average grant-date fair value of options granted in the year of
2021 ,
2020 and
2019 was $
5.83 , $
5.65 , and $
7.16 , respectively. The total intrinsic value of options exercised under the Plans during the years ended December
31 ,
2021 ,
2020 , and
2019 was $
2,337,000 , $
1,917,000 , and $
1,932,000 , respectively.
ASC Topic 230, “Statement of Cash Flows,” requires the benefits of tax deductions in excess of recognized compensation cost to be reported as an operating cash flow. This requirement reduces net operating cash flows. While the company cannot estimate what those amounts will be in the future (because they depend on, among other things, the date employees exercise stock options), United recognized cash flows used in operating activities of $ 303,000 , $ 351,000 , and $ 223,000 from excess tax benefits related to share-based compensation arrangements for the year of 2021, 2020 and 2019, respectively.
Restricted Stock
Under the 2020 LTI Plan, United may award restricted common shares to key employees and non-employee
directors. Restricted shares granted to participants will vest no sooner than 1/3 per year
over the first three anniversaries of the award. Unless determined by the Committee or the Board and provided in the award agreement, recipients of restricted shares do not pay any consideration to United for the shares, have the right to vote all shares subject to such grant and receive all dividends with respect to such shares, whether or not the shares have vested. Presently, these nonvested participating securities have an immaterial impact on diluted earnings per share. As of December 31, 2021, the total unrecognized compensation cost related to nonvested restricted stock awards was $ 8,015,000 with a weighted-average expense recognition period of 1.0 years.
The following summarizes the changes to United’s restricted common shares for the year ended December 31, 2021:
Number
of
Shares
Weighted-Average
Grant Date Fair Value
Per Share
Outstanding at January 1, 2021
340,976
$ 35.41
Granted
182,344
35.97
Vested
( 131,949
)
36.72
Forfeited
( 7,400
)
36.20
Outstanding at December 31, 2021
383,971
$ 35.21
Restricted Stock Units
Under the 2020 LTI Plan, United may grant restricted stock units (“RSUs”) to key employees. These awards help align the interests of these employees with the interests of the shareholders of United by providing economic value directly related to the performance of the Company. These RSU grants could be time-vested RSUs, performance-vested RSUs, or a combination of both. Currently, time-vested RSUs vest ratably over three years from the date of grant. Performance-vested RSUs cliff-vest after assessment of the Company’s performance over a period of three years. The number of performance-vested RSUs that vest is determined by two metrics measured relative to peers: Return on Average Tangible Common Equity (“ROATCE”) and Total Shareholder Return (“TSR”). Based on ASC Topic 718, the ROATCE comparison is considered a performance condition while the TSR comparison is considered a market condition. There will be no payout of the performance-vested awards if the threshold performance is not achieved. United communicates the specific threshold, target, and maximum performance-vested RSU awards and performance targets to the applicable key employees at the beginning of a performance period. Dividends are accrued but not paid in respect to the awards until the RSUs vest. The holder does not have the right to vote the shares during the time and performance periods. The value of the time-vested RSUs and the performance-vested, based on the performance condition, RSUs awarded is established as the fair market value of the stock at the time of the grant. The value of the performance-vested, based on the market condition, RSUs awarded is estimated through the use of a Monte Carlo valuation model as of the grant date. The Company recognizes expense on the RSUs in accordance with ASC Topic 718.
128
Table of Contents
The following table summarizes the status of United’s nonvested RSUs during the year ended December 31, 2021:
Shares
Weighted-Average
Grant Date Fair
Value
Per Share
Nonvested at January 1, 2021
0
$
0.00
Granted
136,896
35.65
Vested
0
0.00
Forfeited or expired
0
0.00
Nonvested at December 31, 2021
136,896
$
35.65
As of
December 31, 2021
, the total unrecognized compensation cost related to nonvested restricted stock units was $ 3,234,000
with a weighted-average expense recognition period of 1.2 years.
NOTE R—COMMITMENTS AND CONTINGENT LIABILITIES
Lending-related Commitments
United is a party to financial instruments with off-balance-sheet
risk in the normal course of business to meet the financing needs of its customers and to alter its own exposure to fluctuations in interest rates. These financial instruments include loan commitments, standby letters of credit, and interest rate swap agreements. The instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the financial statements.
United’s maximum exposure to credit loss in the event of nonperformance by the counterparty to the financial instrument for the loan commitments and standby letters of credit is the contractual or notional amount of those instruments. United uses the same policies in making commitments and conditional obligations as it does for on-balance
sheet instruments. Collateral may be obtained, if deemed necessary, based on management’s credit evaluation of the counterparty.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the commitment contract. Commitments generally have fixed expiration dates or other termination clauses and may require the payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily, and historically do not, represent future cash requirements. The amount of collateral obtained, if deemed necessary upon the extension of credit, is based on management’s credit evaluation of the counterparty. United had approximately $ 7,419,342,000 and $ 5,730,876,000 of loan commitments outstanding as of December 31, 2021 and December 31, 2020, respectively, approximately 42% of which contractually expire within
one year . Included in the December 31, 2021 and December 31, 2020 amounts are commitments to extend credit of
$ 571,792,000 and
$ 374,003,000 ,
respectively, related to mortgage loan funding commitments of United’s mortgage banking segment and are of a short-term nature.
Commercial and standby letters of credit are agreements used by United’s customers as a means of improving their credit standing in their dealings with others. Under these agreements, United guarantees certain financial commitments of its customers. A commercial letter of credit is issued specifically to facilitate trade or commerce. Typically, under the terms of a commercial letter of credit, a commitment is drawn upon when the underlying transaction is consummated as intended between the customer and a third party. As of December 31, 2021 and December 31, 2020, United had $ 14,774,000 and $ 5,092,000 of commercial letters of credit outstanding. A standby letter of credit is generally contingent upon the failure of a customer to perform according to the terms of an underlying contract with a third party. United has issued standby letters of credit of $ 164,743,000 and $ 134,916,000 as of December 31, 2021 and December 31, 2020, respectively. In accordance with the Contingencies Topic of the FASB Accounting Standards Codification, United has determined that substantially all of its letters of credit are renewed on an annual basis and the fees associated with these letters of credit are immaterial.
Mortgage Repurchase Reserve
United’s mortgage banking segment provides for its estimated exposure to repurchase loans previously sold to investors for which borrowers failed to provide full and accurate information on their loan application or for which appraisals have not been acceptable or where the loan was not underwritten in accordance with the loan program specified by the loan investor, and for other exposure to its investors related to loan sales activities. United evaluates the merits of each claim and estimates its reserve based on actual and expected claims received and considers the historical amounts paid to settle such claims. United’s mortgage banking segment has a reserve of $ 1,150,000 and $ 1,216,000 as of December 31, 2021 and 2020, respectively.
129
Table of Contents
United has derivative counter-party risk that may arise from the possible inability of United’s mortgage banking segment’s third party investors to meet the terms of their forward sales contracts. United’s mortgage banking segment works with third-party investors that are generally well-capitalized, are investment grade and exhibit strong financial performance to mitigate this risk. United does not expect any third-party investor to fail to meet its obligation.
Legal Proceedings
United and its subsidiaries are currently involved in various legal proceedings in the normal course of business. Management is vigorously pursuing all its legal and factual defenses and, after consultation with legal counsel, believes that all such litigation will be resolved with no material effect on United’s financial position.
Regulatory Matters
A variety of consumer products, including mortgage and deposit products, and certain fees and charges related to such products, have come under increased regulatory scrutiny. It is possible that regulatory authorities could bring enforcement actions, including civil money penalties, or take other actions against United in regard to these consumer products. United could also determine of its own accord, or be required by regulators, to refund or otherwise make remediation payments to customers in connection with these products. It is not possible at this time for management to assess the probability of a material adverse outcome or reasonably estimate the amount of any potential loss related to such matters.
NOTE S—DERIVATIVE FINANCIAL INSTRUMENTS
United uses derivative instruments to help aid against adverse price changes or interest rate movements on the value of certain assets or liabilities and on future cash flows. These derivatives may consist of interest rate swaps, caps, floors, collars, futures, forward contracts, written and purchased options. United also executes derivative instruments with its commercial banking customers to facilitate its risk management strategies.
During the second quarter of 2020, United entered into a new interest rate swap derivative designated as a cash flow hedge. The notional amount of the cash flow hedge derivative totaled $ 250,000,000 . The derivative is intended to hedge the changes in cash flows associated with floating rate FHLB borrowings. United is required to pay-fixed
0.59 % and receive-variable 1-month
LIBOR with monthly resets. The tenor of the interest rate swap derivative is 10 years with an expiration date in June 2030. During the third quarter of 2020, United entered into an additional interest rate swap derivative designated as a cash flow hedge. The notional amount of the cash flow hedge derivative totaled $ 250,000,000 . The derivative is intended to hedge the changes in cash flows associated with floating rate FHLB borrowings. United is required to pay-fixed
0.19 % and receive-variable 1-month
LIBOR with monthly resets. The tenor of the interest rate swap derivative is 4 years with an expiration date in August 2024. As of December 31, 2021, United has determined that no forecasted transactions related to its cash flow hedges resulted in gains or losses pertaining to cash flow hedge reclassification from AOCI to income because the forecasted transactions became probable of not occurring. United estimates that $ 163,000 will be reclassified from AOCI as an increase to interest expense over the next 12-months
following December 31, 2021 related to the cash flow hedges. As of December 31, 2021, the maximum length of time over which forecasted transactions are hedged is nine years.
United is subject to the Dodd-Frank Act clearing requirement for eligible derivatives. United has executed and cleared eligible derivatives through the London Clearing House (“LCH”). Variation margin at the LCH is distinguished as settled-to-market
and settled daily based on the prior day value, rather than collateralized-to-market.
The total notional amount of interest rate swap derivatives cleared through the LCH include $ 500,000,000 for asset derivatives as of December 31, 2021. The related fair value on a net basis approximate zero .
130
Table of Contents
The following tables disclose the derivative instruments’ location on the Company’s Consolidated Balance Sheets and the notional amount and fair value of those instruments at December 31, 2021 and December 31, 2020.
Asset Derivatives
December 31, 2021
December 31, 2020
(In thousands)
Balance
Sheet
Location
Notional
Amount
Fair
Value
Balance
Sheet
Location
Notional
Amount
Fair
Value
Cash Flow Hedges:
Interest rate swap contracts
(hedging
FHLB borrowings)
Other assets
$
500,000
$
21,328
Other assets
$
500,000
$
4,378
Total Cash Flow Hedges
$
500,000
$
21,328
$
500,000
$
4,378
Total derivatives designated as hedging instruments
$
500,000
$
21,328
$
500,000
$
4,378
Derivatives not designated as hedging instruments
Forward loan sales commitments
Other assets
$
33,349
$
430
Other assets
$
62,418
$
1,581
TBA mortgage-backed securities
Other assets
133,747
127
Other assets
0
0
Interest rate lock commitments
Other assets
467,472
10,380
Other assets
973,350
38,332
Total derivatives not designated as hedging instruments
$
634,568
$
10,937
$
1,035,768
$
39,913
Total asset derivatives
$
1,134,568
$
32,265
$
1,535,768
$
44,291
Liability Derivatives
December 31, 2021
December 31, 2020
(In thousands)
Balance
Sheet
Location
Notional
Amount
Fair
Value
Balance
Sheet
Location
Notional
Amount
Fair
Value
Derivatives designated as hedging instruments
Fair Value Hedges:
Interest rate swap contracts
(hedging
commercial loans)
Other liabilities
$
72,447
$
3,197
Other liabilities
$
77,011
$
6,782
Total Fair Value Hedges
$
72,447
$
3,197
$
77,011
$
6,782
Total derivatives designated as hedging instruments
$
72,447
$
3,197
$
77,011
$
6,782
Derivatives not designated as hedging instruments
Forward loan sales commitments
Other liabilities
$
15,005
$
36
Other liabilities
$
0
$
0
TBA mortgage-backed securities
550,000
470
0
0
Interest rate lock commitments
Other liabilities
24,743
25
789,000
6,276
Total derivatives not designated as hedging instruments
$
589,748
$
531
$
789,000
$
6,276
Total liability derivatives
$
662,195
$
3,728
$
866,011
$
13,058
The following table represents the carrying amount of the hedged assets/(liabilities) and the cumulative amount of fair value hedging adjustment included in the carrying amount of the hedged assets/(liabilities) that are designated as a fair value accounting relationship as of December 31, 2021 and December 31, 2020.
December 31, 2021
(In thousands)
Derivatives in Fair Value
Hedging Relationships
Location in the Statement
of Condition
Carrying Amount of
the Hedged
Assets/(Liabilities)
Cumulative Amount
of Fair Value Hedging
Adjustment Included
in the Carrying
Amount of the Hedged
Assets/(Liabilities)
Cumulative Amount of
Fair Value Hedging
Adjustment Remaining for
any Hedged Assets/
(Liabilities) for which
Hedge Accounting has
been Discontinued
Interest rate swaps
Loans and leases, net of unearned income
$
73,232
$
( 3,197 )
$
0
131
Table of Contents
December 31, 202 0
(In thousands)
Derivatives in Fair Value
Hedging Relationships
Location in the Statement
of Condition
Carrying Amount of
the Hedged
Assets/
(Liabilities)
Cumulative Amount
of Fair Value Hedging
Adjustment Included
in the Carrying
Amount of the Hedged
Assets/(Liabilities)
Cumulative Amount of
Fair Value Hedging
Adjustment Remaining for
any Hedged Assets/
(Liabilities) for which
Hedge Accounting has
been Discontinued
Interest rate swaps
Loans and leases, net of unearned income
$
77,810
$
( 6,782 )
$
0
Derivative contracts involve the risk of dealing with both bank customers and institutional derivative counterparties and their ability to meet contractual terms. Credit risk arises from the possible inability of counterparties to meet the terms of their contracts. United’s exposure is limited to the replacement value of the contracts rather than the notional amount of the contract. The Company’s agreements generally contain provisions that limit the unsecured exposure up to an agreed upon threshold. Additionally, the Company attempts to minimize credit risk through certain approval processes established by management.
The effect of United’s derivative financial instruments on its Consolidated Statements of Income for the years ended December 31, 2021
, 2020 and 2019 is presented as follows:
Year Ended
(In thousands)
Income Statement
Location
December 31,
2021
December 31,
2020
December 31,
2019
Derivatives in hedging relationships
Cash Flow Hedges:
Interest rate swap contracts
Interest on long-term
borrowings
$
( 1,354 )
$
( 578 )
$
0
Fair Value Hedges:
Interest rate swap contracts
Interest and fees on loans and leases
$
( 1,744 )
$
( 1,414 )
$
( 95 )
Total derivatives in hedging relationships
$
( 3,098 )
$
( 1,992 )
$
( 95 )
Derivatives not designated as hedging instruments
Forward loan sales commitments
Income from Mortgage Banking Activities
( 1,187
)
( 725
)
925
TBA mortgage-backed securities
Income from Mortgage Banking Activities
5,932
( 3,825
)
2,331
Interest rate lock commitments
Income from Mortgage Banking Activities
( 22,219
)
21,299
3,607
Total derivatives not designated as hedging instruments
$
( 17,474
)
$
16,749
$
6,863
Total derivatives
$
( 20,572
)
$
14,757
$
6,768
For the years ended December 31, 2021, 2020 and 2019, changes in the fair value of any interest rate swaps attributed to hedge ineffectiveness were recorded, but not significant to United’s Consolidated Statements of Income.
NOTE T—COMPREHENSIVE INCOME
The changes in accumulated other comprehensive income are as follows:
For the Years Ended December 31
(In thousands)
2021
2020
2019
Net Income
$
367,738
$
289,023
$
260,099
Available for sale (“AFS”) securities:
AFS securities with OTTI charges during the period
0
0
( 641 )
Related income tax effect
0
0
149
132
Table of Contents
For the Years Ended December 31
(In thousands)
2021
2020
2019
Less : OTTI charges recognized in net income
0
0
198
Related income tax effect
0
0
( 46
)
Reclassification of previous noncredit OTTI to credit OTTI
0
0
2,188
Related income tax effect
0
0
( 510
)
Net unrealized gains on AFS securities with OTTI
0
0
1,338
AFS securities – all other:
Change in net unrealized gains (losses) on AFS securities arising during the period
( 72,257
)
77,142
32,570
Related income tax effect
16,836
( 17,974
)
( 7,589
)
Net reclassification adjustment for (gains) losses included in net income
( 1,552
)
( 2,502
)
( 97
)
Related income tax effect
362
583
23
( 56,611
)
57,249
24,907
Net effect of AFS securities on other comprehensive income
( 56,611
)
57,249
26,245
Cash flow hedge derivatives:
Unrealized gain on cash flow hedge before reclassification to interest expense
15,597
3,800
0
Related income tax effect
( 3,634
)
( 885
)
0
Net reclassification adjustment for losses included in net income
1,354
578
0
Related income tax effect
( 316
)
( 135
)
0
Net effect of cash flow hedge derivatives on other comprehensive income
13,001
3,358
0
Defined benefit pension plan:
Net actuarial loss during the period
14,286
( 10,583
)
( 10,324
)
Related income tax expense
( 483
)
3,263
2,384
Amortization of prior service cost recognized in net income
0
0
0
Related income tax effect
0
0
0
Amortization of net actuarial loss recognized in net income
6,770
6,050
4,965
Related income tax effect
( 4,221
)
( 2,098
)
( 1,170
)
Net effect of change in defined benefit pension plan on other comprehensive income
16,352
( 3,368
)
( 4,145
)
Total change in other comprehensive income, net of tax
( 27,258
)
57,239
22,100
Total Comprehensive Income
$
340,480
$
346,262
$
282,199
The components of accumulated other comprehensive income for the year ended December 31, 2021 are as follows:
Changes in Accumulated Other Comprehensive Income (AOCI)
by Component
(a)
For the Year Ended December 31, 2021
(Dollars in thousands)
Unrealized
Gains/
Losses on
AFS
Securities
Unrealized
Gains/
Losses on
Cash Flow
Hedges
Defined
Benefit
Pension
Items
Total
Balance at January 1, 2021
$
65,205
$
3,358
$
( 46,193
)
$
22,370
Other comprehensive income before reclassification
( 55,421
)
11,963
0
( 43,458
)
Amounts reclassified from accumulated other comprehensive income
( 1,190
)
1,038
16,352
16,200
Net current-period other comprehensive income, net of tax
( 56,611
)
13,001
16,352
( 27,258
)
Balance at December 31, 2021
$
8,594
$
16,359
$
( 29,841
)
$
( 4,888
)
(a) All amounts are net-of-tax.
133
Table of Contents
Reclassifications out of Accumulated Other Comprehensive Income (AOCI)
For the Year Ended December 31, 2021
(In thousands)
Details about AOCI Components
Amount
Reclassified
from AOCI
Affected Line Item in the Statement Where
Net Income is Presented
Available for sale (“AFS”) securities:
Net reclassification adjustment for
gains included in net income
$
( 1,552
)
Net investment securities gains
( 1,552
)
Total before tax
Related income tax effect
362
Tax expense
( 1,190
)
Net of tax
Cash flow hedge:
Net reclassification adjustment for
losses included in net income
$
1,354
Interest expense
1,354
Total before tax
Related income tax effect
( 316
)
Tax expense
1,038
Net of tax
Pension plan:
Recognized net actuarial loss
14,286
(a)
Amortization of net actuarial loss
6,770
(b)
21,056
Total before tax
Related income tax effect
( 4,704
)
Tax expense
16,352
Net of tax
Total reclassifications for the period
$
16,200
(a) This AOCI component is included in the computation of changes in plan assets (see Note P, Employee Benefit Plans)
(b) This AOCI component is included in the computation of net periodic pension cost (see Note P, Employee Benefit Plans)
NOTE U—UNITED BANKSHARES, INC. (PARENT COMPANY ONLY) FINANCIAL INFORMATION
Condensed Balance Sheets
December 31
(In thousands)
2021
2020
Assets
Cash and due from banks
$
262,067
$
158,147
Securities available for sale
5,758
7,138
Securities held to maturity
20
20
Equity securities
6,593
4,737
Other investment securities
13,055
10,725
Investment in subsidiaries:
Bank subsidiaries
4,784,480
4,466,132
Nonbank subsidiaries
33,449
30,287
Goodwill
( 16,715
)
( 16,397
)
Other assets
19,471
14,591
Total Assets
$
5,108,158
$
4,675,380
Liabilities and Shareholders’ Equity
Subordinated notes
$
9,872
$
9,865
Junior subordinated debentures of subsidiary trusts
275,323
269,972
Accrued expenses and other liabilities
104,335
97,923
Shareholders’ equity (including other accumulated comprehensive loss of
$ 4,888 at December 31, 2021 and other
accumulated comprehensive gain of
$ 22,370 at December 31, 2020)
4,718,628
4,297,620
Total Liabilities and Shareholders’ Equity
$
5,108,158
$
4,675,380
134
Table of Contents
Condensed Statements of Income
Year Ended December 31
(In thousands)
2021
2020
2019
Income
Dividends from banking subsidiaries
$
287,500
$
232,000
$
249,000
Net interest income
335
202
126
Management fees:
Bank subsidiaries
39,678
30,464
27,325
Nonbank subsidiaries
27
27
27
Other income
3,418
556
147
Total Income
330,958
263,249
276,625
Expenses
Operating expenses
47,273
53,880
38,569
Income Before Income Taxes and Equity in Undistributed Net Income of Subsidiaries
283,685
209,369
238,056
Applicable income tax benefit
( 779
)
( 4,196
)
( 2,123
)
Income Before Equity in Undistributed Net
Income of Subsidiaries
284,464
213,565
240,179
Equity in undistributed net income of subsidiaries:
Bank subsidiaries
83,507
75,054
19,557
Nonbank subsidiaries
( 233
)
404
363
Net Income
$
367,738
$
289,023
$
260,099
Condensed Statements of Cash Flows
Year Ended December 31
(In thousands)
2021
2020
2019
Operating Activities
Net income
$
367,738
$
289,023
$
260,099
Adjustments to reconcile net income to net cash provided by operating activities:
Equity in undistributed net income of subsidiaries
( 83,274
)
( 75,458
)
( 19,920
)
Amortization of net periodic pension costs
203
315
302
Stock-based compensation
8,018
5,980
4,914
Excess tax benefits from stock-based
compensation arrangements
303
351
223
Net change in other assets and liabilities
2,519
( 7
)
1,770
Net Cash Provided by Operating Activities
295,507
220,204
247,388
Investing Activities
Net proceeds from sales of securities
1,449
380
236
Net (purchases of) proceeds from sales of equity securities
( 1,016
)
( 54
)
1,116
Net cash paid in acquisition of subsidiary
1,072
( 47
)
0
Increase in investment in subsidiaries
( 3,500
)
( 5,573
)
( 7,000
)
Change in other investment securities
( 2,310
)
( 672
)
( 9,890
)
Net Cash Used in Investing Activities
( 4,305
)
( 5,966
)
( 15,538
)
Financing Activities
Cash dividends paid
( 181,277
)
( 162,713
)
( 138,939
)
Acquisition of treasury stock
( 11,211
)
( 21,317
)
( 35,673
)
Proceeds from sale of treasury stock from deferred
compensation plan
0
1
1
Proceeds from exercise of stock options
5,206
1,241
1,272
Net Cash Used in Financing Activities
( 187,282
)
( 182,788
)
( 173,339
)
Increase in Cash and Cash Equivalents
103,920
31,450
58,511
Cash and Cash Equivalents at Beginning of Year
158,147
126,697
68,186
Cash and Cash Equivalents at End of Year
$
262,067
$
158,147
$
126,697
135
Table of Contents
NOTE V— REGULATORY MATTERS
United Bank is required to maintain average res e
rve balances with its Federal Reserve Bank. The average amount of those consolidated reserve balances maintained for the year ended December 31, 2021 were approximately $ 3,119,391,000 . No reserve balance for the year ended December 31, 2021 was required. The average amount of those consolidated reserve balances maintained and required for the year ended December 31, 2020, was approximately $ 1,409,598,000 and $ 71,883,000 , respectively.
The primary source of funds for the dividends paid by United to its shareholders is dividends received from United Bank. Dividends paid by United Bank are subject to certain regulatory limitations. Generally, the most restrictive provision requires regulatory approval if dividends declared in any year exceed that year’s net income, as defined, plus the retained net profits of the two preceding years.
During 2022, the retained net profits available for distribution to United by United Bank as dividends without regulatory approval, are approximately $ 158,561,000 , plus net income for the interim period through the date of declaration.
Under Federal Reserve regulation, United Bank is also limited as to the amount they may loan to affiliates, including the parent company. Loans from United Bank to the parent company are limited to 10 % of the banking subsidiaries’ capital and surplus, as defined, or $ 395,066,000 at December 31, 2021, and must be secured by qualifying collateral.
United’s subsidiary banks are subject to various regulatory capital requirements administered by federal banking agencies. Pursuant to capital adequacy guidelines, United’s subsidiary banks must meet specific capital guidelines that involve various quantitative measures of the banks’ assets, liabilities, and certain off-balance-sheet
items as calculated under regulatory accounting practices. United’s subsidiary banks’ capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
As previously mentioned, the new Basel III Capital Rules became effective for United and United Bank on January 1, 2015 (subject to a phase-in
period). These new quantitative measures established by regulation to ensure capital adequacy require United and United Bank to maintain minimum amounts and ratios of total, Tier I capital, and common Tier I capital as defined in the regulations, to risk-weighted assets, as defined, and of Tier I capital, as defined, to average assets, as defined. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on United’s financial statements. As of December 31, 2021, United exceeds all capital adequacy requirements to which it is subject.
At December 31, 2021, the most recent notification from its regulators, United and United Bank were categorized as well-capitalized. To be categorized as well-capitalized, United must maintain minimum total risk-based, Tier I risk-based, Common Tier I risk-based, and Tier I leverage ratios as set forth in the following table. There are no conditions or events since that notification that management believes would impact United’s well-capitalized status.
United’s and United Bank’s capital amounts (in thousands of dollars) and ratios are presented in the following table.
(Dollars in thousands)
Actual
For Capital
Adequacy Purposes
To Be Well-
Capitalized
Amount
Ratio
Amount
Ratio
Amount
Ratio
As of December 31, 2021:
Total Capital (to Risk- Weighted Assets):
United Bankshares
$
3,317,133
15.4
%
$
1,719,342
≥
8.0
%
$
2,149,177
≥
10.0
%
United Bank
3,066,779
14.3
%
1,715,234
≥
8.0
%
2,144,042
≥
10.0
%
Tier I Capital (to Risk- Weighted Assets):
United Bankshares
$
2,877,791
13.4
%
$
1,289,506
≥
6.0
%
$
1,719,342
≥
8.0
%
United Bank
2,925,437
13.6
%
1,286,425
≥
6.0
%
1,715,234
≥
8.0
%
Common Tier I Capital (to Risk Weighted Assets):
United Bankshares
$
2,877,791
13.4
%
$
967,130
≥
4.5
%
$
1,396,965
≥
6.5
%
United Bank
2,925,437
13.6
%
964,819
≥
4.5
%
1,393,627
≥
6.5
%
136
Table of Contents
(Dollars in thousands)
Actual
For Capital
Adequacy Purposes
To Be Well-
Capitalized
Amount
Ratio
Amount
Ratio
Amount
Ratio
Tier I Capital (to Average Assets):
United Bankshares
$
2,877,791
11.0
%
$
1,050,891
≥
4.0
%
$
1,313,614
≥
5.0
%
United Bank
2,925,437
11.2
%
1,049,526
≥
4.0
%
1,311,907
≥
5.0
%
As of December 31, 2020:
Total Capital (to Risk- Weighted Assets):
United Bankshares
$
2,945,669
15.6
%
$
1,515,403
≥
8.0
%
$
1,894,254
≥
10.0
%
United Bank
2,800,753
14.8
%
1,511,961
≥
8.0
%
1,889,951
≥
10.0
%
Tier I Capital (to Risk- Weighted Assets):
United Bankshares
$
2,519,595
13.3
%
$
1,136,552
≥
6.0
%
$
1,515,403
≥
8.0
%
United Bank
2,669,210
14.1
%
1,133,971
≥
6.0
%
1,511,961
≥
8.0
%
Common Tier I Capital (to Risk Weighted Assets):
United Bankshares
$
2,519,595
13.3
%
$
852,414
≥
4.5
%
$
1,231,265
≥
6.5
%
United Bank
2,669,210
14.1
%
850,478
≥
4.5
%
1,228,468
≥
6.5
%
Tier I Capital (to Average Assets):
United Bankshares
$
2,519,595
10.3
%
$
975,099
≥
4.0
%
$
1,218,873
≥
5.0
%
United Bank
2,669,210
11.0
%
974,912
≥
4.0
%
1,218,640
≥
5.0
%
United’s mortgage banking entities, George Mason and Crescent, are subject to net worth requirements issued by the U.S. Department of Housing and Urban Development (“HUD”). Failure to meet minimum capital requirements of HUD can result in certain mandatory and possibly additional discretionary actions that, if undertaken, could have a direct material effect on George Mason’s and Crescent’s operations.
For George Mason and Crescent, the maximum net worth requirement of HUD at December 31, 2021 was $ 2,500,000 . George Mason’s net worth and Crescent’s net worth were $ 161,595,000 and $ 101,615,000 at December 31, 2021, which both exceeded the HUD requirements.
NOTE W—FAIR VALUES OF FINANCIAL INSTRUMENTS
In accordance with ASC Topic 820, the following describes the valuation techniques used by United to measure certain financial assets and liabilities recorded at fair value on a recurring basis in the financial statements.
Securities available for sale and equity securities
: Securities available for sale and equity securities are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted market prices, when available (“Level 1”). If quoted market prices are not available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable market data. Using a market approach valuation methodology, third party vendors compile prices based on observable market inputs, which include benchmark yields, reported trades, issuer spreads, benchmark securities, and “To Be Announced” prices (“Level 2”). Management internally reviews the fair values provided by third party vendors on a monthly basis. Management also performs a quarterly price testing analysis at the individual security level which compares the pricing provided by the third party vendors to an independent pricing source’s valuation of the same securities. Variances that are deemed to be material are reviewed by management. Additionally, to further assess the reliability of the information received from third party vendors, management obtains documentation from third party vendors related to the sources, methodologies, and inputs utilized in valuing securities classified as Level 2. Management analyzes this information to ensure the underlying assumptions appear reasonable. Management also obtains an independent service auditor’s report from third party vendors to provide reasonable assurance that appropriate controls are in place over the valuation process. Upon completing its review of the pricing from third party vendors at December 31, 2021, management determined that the prices provided by its third party pricing sources were reasonable and in line with management’s expectations for the market values of these securities. Therefore, prices obtained from third party vendors that did not reflect forced liquidation or distressed sales were not adjusted materially by management at December 31, 2021. Management utilizes a number of factors to determine if a market is inactive, all of which may require a significant level of judgment. Factors that
137
Table of Contents
management considers include: a significant widening of the bid-ask
spread, a considerable decline in the volume and level of trading activity in the instrument, a significant variance in prices among market participants, and a significant reduction in the level of observable inputs. Any securities available for sale not valued based upon quoted market prices or third party pricing models that consider observable market data are considered Level 3. Currently, United does not have any available-for-sale
securities considered as Level 3.
Loans held for sale
: For residential mortgage loans sold in the mortgage banking segment, the loans closed are recorded at fair value using the fair value option which is measured using valuations from investors for loans with similar characteristics as well as considering the probability of the loan closing (i.e. the “pull-through” rate) (“Level 2”) with some adjusted for the Company’s actual sales experience versus the investor’s indicated pricing (“Level 3”). The unobservable input for Level 3 valuations is the Company’s historical sales prices. For December 31, 2021, the range of historical sales prices increased the investor’s indicated pricing by a range of
0.19 % to 0.51 % with a weighted average increase of 0.29 %.
Derivatives
: United utilizes interest rate swaps to hedge exposure to interest rate risk and variability of cash flows associated to changes in the underlying interest rate of the hedged item. These hedging interest rate swaps are classified as either a fair value hedge or a cash flow hedge. United utilizes third-party vendors for derivative valuation purposes. These vendors determine the appropriate fair value based on a net present value calculation of the cash flows related to the interest rate swaps using primarily observable market inputs such as interest rate yield curves (“Level 2”). Valuation adjustments to derivative fair values for liquidity and credit risk are also taken into consideration, as well as the likelihood of default by United and derivative counterparties, the net counterparty exposure and the remaining maturities of the positions. Values obtained from third party vendors are typically not adjusted by management. Management internally reviews the derivative values provided by third party vendors on a quarterly basis. All derivative values are tested for reasonableness by management utilizing a net present value calculation.
For a fair value hedge, the fair value of the interest rate swap is recognized on the balance sheet as either a freestanding asset or liability with a corresponding adjustment to the hedged financial instrument. Subsequent adjustments due to changes in the fair value of a derivative that qualifies as a fair value hedge are offset in current period earnings either in interest income or interest expense depending on the nature of the hedged financial instrument. For a cash flow hedge, the fair value of the interest rate swap is recognized on the balance sheet as either a freestanding asset or liability with a corresponding adjustment to accumulated other comprehensive income within shareholders’ equity, net of tax. Subsequent adjustments due to changes in the fair value of a derivative that qualifies as a cash flow hedge are offset to accumulated other comprehensive income, net of tax and reclassified into earnings in the same line associated with the forecasted transaction when the forecasted transaction affects earnings.
The Company records its interest rate lock commitments and forward loan sales commitments at fair value determined as the amount that would be required to settle each of these derivative financial instruments at the balance sheet date. In the normal course of business, United’s mortgage banking subsidiaries enter into contractual interest rate lock commitments to extend credit to borrowers with fixed expiration dates. The commitments become effective when the borrowers “lock-in” a specified interest rate within the timeframes established by the mortgage companies. All borrowers are evaluated for credit worthiness prior to the extension of the commitment. Market risk arises if interest rates move adversely between the time of the interest rate lock by the borrower and the sale date of the loan to the investor. To mitigate the effect of the interest rate risk inherent in providing rate lock commitments to borrowers, United’s mortgage banking subsidiaries enter into either a forward sales contract to sell loans to investors when using best efforts or a TBA mortgage-backed security under mandatory delivery. Fair values of TBA mortgage-backed securities are measured using valuations from investors for mortgage-backed securities with similar characteristics (“Level 2”). The forward sales contracts lock in an interest rate and price for the sale of loans similar to the specific rate lock commitments. Under the Company’s best efforts model, the rate lock commitments to borrowers and the forward sales contracts to investors through to the date the loan closes are undesignated derivatives and accordingly, are marked to fair value through earnings. These valuations fall into a Level 2 category. For residential mortgage loans sold in the mortgage banking segment, the interest rate lock commitments are recorded at fair value which is measured using valuations from investors for loans with similar characteristics (“Level 2”) with some adjusted for the Company’s actual sales experience versus the investor’s indicated pricing (“Level 3”). The unobservable input for Level 3 valuations is the Company’s historical sales prices. For December 31, 2021, the range of historical sales prices increased the investor’s indicated pricing by a range of
0.19 % to 0.51 % with a weighted average increase of 0.29 %.
For interest rate swap derivatives that are not designated in a hedge relationship, changes in the fair value of the derivatives are recognized in earnings in the same period as the change in the fair value. Unrealized gains and losses due to changes in the fair value of other derivative financial instruments not in hedge relationship are included in noninterest income and noninterest expense, respectively.
138
Table of Contents
The following table presents the balances of financial assets and liabilities measured at fair value on a recurring basis as of December 31 ,
2021 and
2020 , segregated by the level of the valuation inputs within the fair value hierarchy:
Fair Value at December 31, 2021 Using
(In thousands)
Description
Balance as of
December 31,
2021
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Assets
Available for sale debt securities:
U.S. Treasury securities and obligations of U.S. Government corporations and agencies
$
81,850
$
0
$
81,850
$
0
State and political subdivisions
847,298
0
847,298
0
Residential mortgage-backed securities
Agency
1,113,774
0
1,113,774
0
Non-agency
74,545
0
74,545
0
Commercial mortgage-backed securities
Agency
639,925
0
639,925
0
Asset-backed securities
656,572
0
656,572
0
Single issue trust preferred securities
16,811
0
16,811
0
Other corporate securities
611,924
5,758
606,166
0
Total available for sale securities
4,042,699
5,758
4,036,941
0
Equity securities:
Financial services industry
187
187
0
0
Equity mutual funds (1)
6,406
6,406
0
0
Other equity securities
5,811
5,811
0
0
Total equity securities
12,404
12,404
0
0
Loans held for sale
504,416
0
40,307
464,109
Derivative financial assets:
Interest rate swap contracts
21,328
0
21,328
0
Forward sales commitments
430
0
430
0
TBA mortgage-backed securities
127
0
66
61
Interest rate lock commitments
10,380
0
936
9,444
Total derivative financial assets
32,265
0
22,760
9,505
Liabilities
Derivative financial liabilities:
Interest rate swap contracts
3,197
0
3,197
0
Forward sales commitments
36
0
0
36
TBA mortgage-backed securities
470
0
0
470
Interest rate lock commitments
25
0
0
25
Total derivative financial liabilities
3,728
0
3,197
531
Fair Value at December 31, 2020 Using
(In thousands)
Description
Balance as of
December 31,
2020
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Assets
Available for sale debt securities:
U.S. Treasury securities and obligations of
U.S. Government corporations and
agencies
$
66,344
$
0
$
66,344
$
0
State and political subdivisions
565,160
0
565,160
0
Residential mortgage-backed securities
Agency
928,891
0
928,891
0
Non-agency
21,776
0
21,776
0
139
Table of Contents
Fair Value at December 31, 202 0
Using
(In thousands)
Description
Balance as of
December 31,
202 0
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Commercial mortgage-backed securities
Agency
675,145
0
675,145
0
Asset-backed securities
294,623
0
294,623
0
Single issue trust preferred securities
17,027
0
17,027
0
Other corporate securities
384,393
6,207
378,186
0
Total available for sale
securities
2,953,359
6,207
2,947,152
0
Equity securities:
Financial services industry
134
134
0
0
Equity mutual funds (1)
4,602
4,602
0
0
Other equity securities
5,982
5.982
0
0
Total equity securities
10,718
10,718
0
0
Loans held for sale
698,341
0
43,608
654,733
Derivative financial assets:
Interest rate swap contracts
4,378
0
4,378
0
Forward sales commitments
1,581
0
1,581
0
TBA mortgage-backed securities
0
0
0
0
Interest rate lock commitments
38,332
0
6,321
32,011
Total derivative financial assets
44,291
0
12,280
32,011
Liabilities
Derivative financial liabilities:
Interest rate swap contracts
6,782
0
6,782
0
TBA mortgage-backed securities
6,276
0
6,276
0
Total derivative financial liabilities
13,058
0
13,058
0
(1)
The equity mutual funds are within a rabbi trust for the payment of benefits under a deferred compensation plan for certain key officers of United and its subsidiaries.
There were no transfers between Level 1, Level 2 and Level 3 for financial assets and liabilities measured at fair value on a recurring basis during the year ended December 31, 2021 and 2020.
The following tables present additional information about financial assets and liabilities measured at fair value at December 31, 2021 and 2020 on a recurring basis and for which United has utilized Level 3 inputs to determine fair value. The amount of total gains or losses for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses related to assets still held at the reporting date are recorded in Income from mortgage banking activities in the Consolidated Statements of Income.
Loans held for sale
(In thousands)
December 31,
2021
December 31,
2020
Balance, beginning of period
$
654,733
$
384,375
Originations
4,984,363
5,699,581
Sales
( 5,313,758
)
( 5,652,693
)
Total gains or losses during the period recognized in earnings
138,771
223,470
Balance, end of period
$
464,109
$
654,733
The amount of total gains for the period included in earnings (or
changes in net assets) attributable to the change in unrealized gains
or losses relating to assets still held at reporting date
$
10,506
$
25,194
Derivative Financial Assets
TBA Securities
(In thousands)
December 31,
2021
December 31,
2020
Balance, beginning of period
$
0
$
0
Transfers other
61
0
Balance, end of period
$
61
$
0
140
Table of Contents
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date
$
61
$
0
Derivative Financial Assets
Interest Rate Lock
Commitments
(In thousands)
December 31,
2021
December 31,
2020
Balance, beginning of period
$
32,011
$
4,518
Transfers other
( 22,567
)
27,493
Balance, end of period
$
9,444
$
32,011
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date
$
9,444
$
32,011
Derivative Financial Liabilities
Forward Sales Commitments
(In thousands)
December 31,
2021
December 31,
2020
Balance, beginning of period
$
0
$
0
Transfers other
36
0
Balance, end of period
$
36
$
0
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date
$
36
$
0
Derivative Financial Liabilities
TBA Securities
(In thousands)
December 31,
2021
December 31,
2020
Balance, beginning of period
$
0
$
0
Transfers other
470
0
Balance, end of period
$
470
$
0
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date
$
470
$
0
Derivative Financial Liabilities
Interest Rate Lock
Commitments
(In thousands)
December 31,
2021
December 31,
2020
Balance, beginning of period
$
0
$
0
Transfers other
25
0
Balance, end of period
$
25
$
0
The amount of total gains for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at reporting date
$
25
$
0
141
Table of Contents
Fair Value Option
As of January 1, 2021, United elected the fair value option for new loans held for sale originated in its community banking segment after that date to mitigate a divergence between accounting losses and economic exposure. Prior to January 1, 2021, United elected the fair value option only for its loans held for sale in its mortgage banking segment.
The following table reflects the change in fair value included in earnings of financial instruments for which the fair value option has been elected:
(In thousands)
Description
Year Ended
December 31, 2021
Year Ended
December 31, 2020
Income from mortgage banking activities
$ ( 15,267 )
$ 14,947
The following table reflects the difference between the aggregate fair value and the remaining contractual principal outstanding for financial instruments for which the fair value option has been elected:
December 31, 2021
December 31, 2020
(In thousands)
Description
Unpaid
Principal
Balance
Fair Value
Fair Value
Over/
(Under)
Unpaid
Principal
Balance
Unpaid
Principal
Balance
Fair Value
Fair Value
Over/
(Under)
Unpaid
Principal
Balance
Loans held for sale
$
493,340
$
504,416
$
11,076
$
672,458
$
698,341
$
25,883
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
Certain financial assets are measured at fair value on a nonrecurring basis in accordance with GAAP. Adjustments to the fair value of these assets usually result from the application of lower-of-cost-or-market
accounting or write-downs of individual assets.
The following describes the valuation techniques used by United to measure certain financial assets recorded at fair value on a nonrecurring basis in the financial statements.
Loans held for sale
: Loans held for sale within the community banking segment that are delivered on a best efforts basis are carried at the lower of cost or fair value. The fair value is based on the price secondary markets are currently offering for similar loans using observable market data which is not materially different than cost due to the short duration between origination and sale (“Level 2”). As such, United records any fair value adjustments for these loans held for sale on a nonrecurring basis. No nonrecurring fair value adjustments were recorded on loans held for sale during the year ended December 31, 2021. Gains and losses on sale of loans are recorded within income from mortgage banking activities on the Consolidated Statements of Income.
Individually assessed loans
: In the determination of the allowance for loan losses, loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not also included in the collective evaluation. When management determines that foreclosure is probable or when the borrower is experiencing financial difficulty at the reporting date and repayment is expected to be provided substantially through the operation or sale of the collateral, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate. Fair value is measured using a market approach based on the value of the collateral securing the loans. Collateral may be in the form of real estate or business assets including equipment, inventory, and accounts receivable. The vast majority of the collateral is real estate. The value of real estate collateral is determined utilizing an appraisal conducted by an independent, licensed appraiser outside of the Company using comparable property sales (“Level 2”). However, if the collateral is a house or building in the process of construction or if an appraisal of the real estate property is over two years old, then the fair value is considered Level 3. The value of business equipment is based upon an outside appraisal if deemed significant, or the net book value on the applicable business’ financial statements if not considered significant using observable market data. Likewise, values for inventory and accounts receivables collateral are based on financial statement balances or aging reports (“Level 3”). For individually assessed loans, a specific reserve is established through the allowance for loan losses, if necessary, by estimating the fair value of the underlying collateral on a nonrecurring basis. Any fair value adjustments are recorded in the period incurred as provision for credit losses expense on the Consolidated Statements of Income.
142
Table of Contents
OREO
: OREO consists of real estate acquired in foreclosure or other settlement of loans. Such assets are carried on the balance sheet at the lower of the investment in the assets or the fair value of the assets less estimated selling costs. Fair value is determined by one of two market approach methods depending on whether the property has been vacated and an appraisal can be conducted. If the property has yet to be vacated and thus an appraisal cannot be performed, a Brokers Price Opinion (i.e. BPO), is obtained. A BPO represents a best estimate valuation performed by a realtor based on knowledge of current property values and a visual examination of the exterior condition of the property. Once the property is subsequently vacated, a formal appraisal is obtained and the recorded asset value appropriately adjusted. On the other hand, if the OREO property has been vacated and an appraisal can be conducted, the fair value of the property is determined based upon the appraisal using a market approach. An authorized independent appraiser conducts appraisals for United. Appraisals for property other than ongoing construction are based on consideration of comparable property sales (“Level 2”). In contrast, valuation of ongoing construction assets requires some degree of professional judgment. In conducting an appraisal for ongoing construction property, the appraiser develops two appraised amounts: an “as is” appraised value and a “completed” value. Based on professional judgment and their knowledge of the particular situation, management determines the appropriate fair value to be utilized for such property (“Level 3”). As a matter of policy, valuations are reviewed at least annually and appraisals are generally updated on a bi-annual
basis with values lowered as necessary.
Intangible Assets
: For United, intangible assets consist of goodwill and core deposit intangibles. Goodwill is tested for impairment at least annually or sooner if indicators of impairment exist. United may elect to perform a qualitative analysis to determine whether or not it is more-likely-than not that the fair value of a reporting unit is less than its carrying amount. If United elects to bypass this qualitative analysis, or concludes via qualitative analysis that it is more-likely-than-not
that the fair value of a reporting unit is less than its carrying value, United may use either a market or income quantitative approach to determine the fair value of the reporting unit. If the fair value of the reporting unit is less than its carrying value, an impairment charge would be recorded for the difference, not to exceed the amount of goodwill allocated to the reporting unit. At each reporting date, the Company considers potential indicators of impairment. United performed its annual goodwill impairment test on the Company’s reporting units as of September 30, 2021. The goodwill impairment test did not identify any goodwill impairment. In subsequent periods, economic uncertainty and volatility surrounding COVID-19
and the performance of the Company’s stock as well as possible other impairment indicators could cause us to perform a goodwill impairment test which could result in an impairment charge being recorded for that period if the carrying value of goodwill was found to exceed fair value. Core deposit intangibles relate to the estimated value of the deposit base of acquired institutions. Management reviews core deposit intangible assets on an annual basis, or sooner if indicators of impairment exist, and evaluates changes in facts and circumstances that may indicate impairment in the carrying value. Other than those intangible assets recorded in the acquisition of Community Bankers Trust in the fourth quarter of 2021 and Carolina Financial in the second quarter
of 2020, no other fair value measurement of intangible assets was made during the year of 2021 and 2020.
Mortgage Servicing Rights (“MSRs”):
A mortgage servicing right asset represents the amount by which the present value of the estimated future net cash flows to be received from servicing loans are expected to more than adequately compensate the Company for performing the servicing. The Company initially measures servicing assets and liabilities retained related to the sale of residential loans held for sale (“mortgage servicing rights”) at fair value. For subsequent measurement purposes, the Company measures servicing assets and liabilities using the amortization method on a quarterly basis. The quarterly determination of fair value of servicing rights is provided by a third party and is estimated using a present value cash flow model. The most important assumptions used in the valuation model are the anticipated rate of the loan prepayments and discount rates. Although some assumptions in determining fair value are based on standards used by market participants, some are based on unobservable inputs and therefore are classified in Level 3 of the valuation hierarchy. The unobservable inputs for Level 3 valuations are market discount rates, anticipated prepayment speeds, projected delinquency rates, and ancillary fee income net of servicing costs. For the unobservable inputs used in the valuation of mortgage servicing rights at December 31, 2021 and 2020, refer to Note J of these Notes to Consolidated Financial Statements.
The Company recorded a net recovery of $ 500,000 on mortgage servicing rights in the year ended December 31, 2021. The Company recorded a $ 1,383,000 temporary impairment of mortgage servicing rights in the year ended December 31, 2020.
143
Table of Contents
The Company does not hedge the mortgage servicing rights positions and the impact of falling long-term interest rates increased prepayment speed assumptions reducing the value of MSRs asset.
The following table summarizes United’s financial assets that were measured at fair value on a nonrecurring basis during the period:
(In thousands)
Description
Carrying value at December 31, 2021
Balance as of
December 31,
2021
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
YTD
Gains
(Losses)
Assets
Individually assessed loans
$
65,431
$
0
$
46,830
$
18,601
$
( 601
)
OREO
14,823
0
3,209
11,614
( 4,020
)
Mortgage servicing rights
27,355
0
0
27,355
( 629
)
(In thousands)
Description
Carrying value at December 31, 2020
Balance as of
December 31,
2020
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
YTD
Gains
(Losses)
Assets
Loans held for sale
$
20,596
$
0
$
20,596
$
0
$
( 197
)
Individually assessed loans
37,498
0
14,467
23,031
1,318
OREO
22,595
0
22,595
0
( 1,618
)
Mortgage servicing rights
20,955
0
0
20,955
( 1,383
)
Fair Value of Other Financial Instruments
The following methods and assumptions were used by United in estimating its fair value disclosures for other financial instruments:
Cash and Cash Equivalents:
The carrying amounts reported in the balance sheet for cash and cash equivalents approximate those assets’ fair values.
Securities held to maturity and other securities
: The estimated fair values of securities held to maturity are based on quoted market prices, where available. If quoted market prices are not available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable market data. Third party vendors compile prices from various sources and may determine the fair value of identical or similar securities by using pricing models that consider observable market data. Any securities held to maturity, not valued based upon the methods above, are valued based on a discounted cash flow methodology using appropriately adjusted discount rates reflecting nonperformance and liquidity risks. Other securities consist mainly of shares of Federal Home Loan Bank and Federal Reserve Bank stock that do not have readily determinable fair values and are carried at cost.
Loans and leases
: The fair values of certain mortgage loans (e.g., one-to-four
family residential), credit card loans, and other consumer loans are based on quoted market prices of similar loans sold in conjunction with securitization transactions, adjusted for differences in loan characteristics. The fair values of other loans and leases (e.g., commercial real estate and rental property mortgage loans, commercial and industrial loans, financial institution loans and agricultural loans) are estimated using discounted cash flow analyses, using market interest rates currently being offered for loans and leases with similar terms to borrowers of similar creditworthiness, which include adjustments for liquidity concerns. For acquired PCD loans, fair value is assumed to equal United’s carrying value, which represents the present value of expected future principal and interest cash flows, as adjusted for any Allowance for Credit Losses recorded for these loans.
144
Table of Contents
Deposits
: The fair values of demand deposits (e.g., interest and noninterest checking, regular savings and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). The carrying amounts of variable-rate, fixed-term money market accounts and certificates of deposit approximate their fair values at the reporting date. Fair values of fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits.
Short-term Borrowings:
The carrying amounts of federal funds purchased, borrowings under repurchase agreements and any other short-term borrowings approximate their fair values.
Long-term Borrowings:
The fair values of United’s Federal Home Loan Bank borrowings and trust preferred securities are estimated using discounted cash flow analyses, based on United’s current incremental borrowing rates for similar types of borrowing arrangements.
Summary of Fair Values for All Financial Instruments
The estimated fair values of United’s financial instruments are summarized below:
Fair Value Measurements
(In thousands)
Carrying
Amount
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
Cash and cash equivalents
$
3,758,170
$
3,758,170
$
0
$
3,758,170
$
0
Securities available for sale
4,042,699
4,042,699
5,758
4,036,941
0
Securities held to maturity
1,001
1,020
0
0
1,020
Equity securities
12,404
12,404
12,404
0
0
Other securities
239,645
227,663
0
0
227,663
Loans held for sale
504,416
504,416
0
40,307
464,109
Net loans
17,807,632
17,119,202
0
0
17,119,202
Derivative financial assets
32,265
32,265
0
22,760
9,505
Mortgage servicing rights
23,144
27,355
0
0
27,355
Deposits
23,350,263
23,334,431
0
23,334,431
0
Short-term borrowings
128,844
128,844
0
128,844
0
Long-term borrowings
817,394
773,291
0
773,291
0
Derivative financial liabilities
3,728
3,728
0
3,197
531
December 31, 2020
Cash and cash equivalents
$
2,209,068
$
2,209,068
$
0
$
2,209,068
$
0
Securities available for sale
2,953,359
2,953,359
6,207
2,947,152
0
Securities held to maturity
1,212
1,212
0
192
1,020
Equity securities
10,718
10,718
10,718
0
0
Other securities
220,895
209,850
0
0
209,850
Loans held for sale
718,937
718,937
0
64,204
654,733
Net loans
17,355,583
16,559,797
0
0
16,559,797
Derivative financial assets
44,291
44,291
0
12,280
32,011
Mortgage servicing rights
20,955
20,955
0
0
20,955
Deposits
20,585,160
20,583,607
0
20,583,607
0
Short-term borrowings
142,300
142,300
0
142,300
0
Long-term borrowings
864,369
815,991
0
815,991
0
Derivative financial liabilities
13,058
13,058
0
13,058
0
NOTE X—VARIABLE INTEREST ENTITIES
Variable interest entities (“VIEs”) are entities that either have a total equity investment that is insufficient to permit the entity to finance its activities without additional subordinated financial support or whose equity investors lack the characteristics of a controlling financial interest (i.e., ability to make significant decisions, through voting rights, right to receive the expected residual returns of the entity, and obligation to absorb the expected losses of the entity). VIEs can be structured as corporations, trusts, partnerships, or other legal entities. United’s business practices include relationships with certain VIEs. For United, the business purpose of these relationships primarily consists of funding activities in the form of issuing trust preferred securities.
145
Table of Contents
United currently sponsors
nineteen statutory business trusts that were created for the purpose of raising funds that originally qualified for Tier I regulatory capital. As previously discussed, these trusts now are considered Tier II regulatory capital. These trusts, of which several were acquired through bank acquisitions, issued or participated in pools of trust preferred capital securities to third-party investors with the proceeds invested in junior subordinated debt securities of United. The Company, through a small capital contribution, owns
100 % of the voting equity shares of each trust. The assets, liabilities, operations, and cash flows of each trust are solely related to the issuance, administration, and repayment of the preferred equity securities held by third-party investors. United fully and unconditionally guarantees the obligations of each trust and is obligated to redeem the junior subordinated debentures upon maturity.
United does not consolidate these trusts as it is not the primary beneficiary of these entities because United’s wholly owned and indirect wholly owned statutory trust subsidiaries do not have a controlling financial interest in the VIEs. A controlling financial interest is present when an enterprise has both the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and an obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE. The enterprise with a controlling financial interest, known as the primary beneficiary, consolidates the VIE.
United, through its banking subsidiary, also makes limited partner equity investments in various low income housing and community development partnerships sponsored by independent third-parties. United invests in these partnerships to either realize tax credits on its consolidated federal income tax return or for purposes of earning a return on its investment. These partnerships are considered VIEs as the limited partners lack a controlling financial interest in the entities through their inability to make decisions that have a significant effect on the operations and success of the partnerships. United’s limited partner interests in these entities is immaterial, however; these partnerships are not consolidated as United is not deemed to be the primary beneficiary.
The following table summarizes quantitative information about United’s significant involvement in unconsolidated VIEs:
As of December 31, 2021
As of December 31, 2020
(In thousands)
Aggregate
Assets
Aggregate
Liabilities
Risk
Of
Loss (1)
Aggregate
Assets
Aggregate
Liabilities
Risk
Of
Loss (1)
Trust preferred securities
$
299,531
$
288,499
$
11,032
$
295,466
$
284,788
$
10,678
(1) Represents investment in VIEs.
NOTE Y—SEGMENT INFORMATION
United operates in
two business segments: community banking and mortgage banking. Through its community banking segment, United offers a full range of products and services through various delivery channels. In particular, the community banking segment includes both commercial and consumer lending and provides customers with such products as commercial loans, real estate loans, business financing and consumer loans. In addition, this segment provides customers with several choices of deposit products including demand deposit accounts, savings accounts and certificates of deposit as well as investment and financial advisory services to businesses and individuals, including financial planning, retirement/estate planning, and investment management. The mortgage banking segment engages primarily in the origination and acquisition of residential mortgages for sale into the secondary market though United’s mortgage banking subsidiaries, George Mason and Crescent. Crescent may retain servicing rights on their mortgage loans sold. At certain times, Crescent may purchase rights to service loans from third parties. These rights are known as mortgage servicing rights provide the owner with the contractual right to receive a stream of cash flows in exchange for performing specified mortgage servicing functions.
The community banking segment provides the mortgage banking segment (George Mason and Crescent) with short-term funds to originate mortgage loans through a warehouse line of credit and charges the mortgage banking segment interest based on the 30-day
LIBOR rate. These transactions are eliminated in the consolidation process.
146
Table of Contents
The Company does not have any operating segments other than those reported. The “Other” category consists of financial information not directly attributable to a specific segment, including interest income from investments and net securities gains or losses of parent companies and their non-banking
subsidiaries, interest expense related to subordinated notes of unconsolidated subsidiaries as well as the elimination of non-segment
related intercompany transactions such as management fees. The “Other” represents an overhead function rather than an operating segment.
Information about the reportable segments and reconciliation of this information to the consolidated financial statements at and for the years ended December 31, 2021, 2020 and 2019 is as follows:
At and For the Year Ended December 31, 2021
(In thousands)
Community
Banking
Mortgage
Banking
Other
Intersegment
Eliminations
Consolidated
Net interest income
$
731,305
$
10,497
$
( 8,378
)
$
9,310
$
742,734
Provision for credit losses
( 23,970
)
0
0
0
( 23,970
)
Other income
99,974
183,216
3,769
( 8,867
)
278,092
Other expense
443,457
138,508
( 465
)
443
581,943
Income taxes
84,715
11,275
( 875
)
0
95,115
Net income (loss)
$
327,077
$
43,930
$
( 3,269
)
$
0
$
367,738
Total assets (liabilities)
$
29,022,170
$
691,642
$
39,182
$
( 424,092
)
$
29,328,902
Average assets (liabilities)
26,910,956
659,105
27,445
( 341,411
)
27,256,095
At and For the Year Ended December 31, 2020
(In thousands)
Community
Banking
Mortgage
Banking
Other
Intersegment
Eliminations
Consolidated
Net interest income
$
677,907
$
8,853
$
( 9,658
)
$
12,671
$
689,773
Provision for credit losses
106,562
0
0
0
106,562
Other income
90,092
276,185
730
( 12,261
)
354,746
Other expense
423,934
140,628
13,245
410
578,217
Income taxes
47,162
27,698
( 4,143
)
0
70,717
Net income (loss)
$
190,341
$
116,712
$
( 18,030
)
$
0
$
289,023
Total assets (liabilities)
$
25,892,396
$
870,151
$
31,623
$
( 609,923
)
$
26,184,247
Average assets (liabilities)
23,927,889
651,778
7,283
( 449,880
)
24,137,070
At and For the Year Ended December 31, 2019
(In thousands)
Community
Banking
Mortgage
Banking
Other
Intersegment
Eliminations
Consolidated
Net interest income
$
583,547
$
916
$
( 12,472
)
$
5,931
$
577,922
Provision for credit losses
21,313
0
0
0
21,313
Other income
74,956
83,884
392
( 8,748
)
150,484
Other expense
314,710
72,288
( 1,527
)
( 2,817
)
382,654
Income taxes
64,080
2,355
( 2,095
)
0
64,340
Net income (loss)
$
258,400
$
10,157
$
( 8,458
)
$
0
$
260,099
Total assets (liabilities)
$
19,564,036
$
507,124
$
17,777
$
( 426,613
)
$
19,662,324
Average assets (liabilities)
19,401,397
358,087
8,411
( 292,427
)
19,475,468
NOTE Z—QUARTERLY FINANCIAL DATA (UNAUDITED)
Quarterly financial data for 2021 and 2020 is summarized below (dollars in thousands, except for per share data):
(Dollars in thousands)
1st Quarter
2nd Quarter
3rd Quarter
4th Quarter
2021
Interest income
$
205,657
$
200,186
$
194,080
$
195,194
Interest expense
14,697
13,669
12,501
11,516
Net interest income
190,960
186,517
181,579
183,678
Provision for credit losses
143
( 8,879
)
( 7,829
)
( 7,405
)
Mortgage banking income
65,395
36,943
42,012
27,342
Securities gains (losses), net
2,609
24
82
( 39
)
Other noninterest income
24,569
25,879
26,530
26,746
Noninterest expense
148,927
138,951
142,276
151,789
147
Table of Contents
(Dollars in thousands)
1st Quarter
2nd Quarter
3rd Quarter
4th Quarter
Income taxes
27,565
24,455
23,604
19,491
Net income (1)
106,898
94,836
92,152
73,852
Per share data:
Average shares outstanding (000s):
Basic
128,636
128,751
128,763
130,940
Diluted
128,891
129,034
128,960
131,296
Net income per share:
Basic
$
0.83
$
0.73
$
0.71
$
0.56
Diluted
$
0.83
$
0.73
$
0.71
$
0.56
Dividends per share
$
0.35
$
0.35
$
0.35
$
0.36
2020
Interest income
$
180,482
$
198,717
$
210,269
$
208,914
Interest expense
38,964
28,115
24,605
16,925
Net interest income
141,518
170,602
185,664
191,989
Provision for credit losses
27,119
45,911
16,781
16,751
Mortgage banking income
17,631
68,213
109,457
70,793
Securities losses, net
196
1,510
860
589
Other noninterest income
18,979
18,667
25,151
22,700
Noninterest expense
101,133
149,374
171,593
156,117
Income taxes
9,889
11,021
28,974
20,833
Net income (1)
40,183
52,686
103,784
92,370
Per share data:
Average shares outstanding (000s):
Basic
101,295
119,824
129,373
129,372
Diluted
101,399
119,888
129,455
129,479
Net income per share:
Basic
$
0.40
$
0.44
$
0.80
$
0.71
Diluted
$
0.40
$
0.44
$
0.80
$
0.71
Dividends per share
$
0.35
$
0.35
$
0.35
$
0.35
(1)
For further information, see the related discussion “Quarterly Results” included in Management’s Discussion and Analysis.
Item 9.
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURES
This item is omitted since it is not applicable.
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.