Item 1. Financial Statements
Item 1. FINANCIAL STATEMENTS (UNAUDITED)
The March 31, 2024 and December 31, 2023, consolidated balance sheets of United Bankshares, Inc. and Subsidiaries (“United” or the “Company”), consolidated statements of income and comprehensive income for the three months ended March 31, 2024 and 2023, the related consolidated statement of changes in shareholders’ equity for the three months ended March 31, 2024 and 2023, the related condensed consolidated statements of cash flows for the three months ended March 31, 2024 and 2023, and the notes to consolidated financial statements appear on the following pages.
3
CONSOLIDATED BALANCE SHEETS
UNITED BANKSHARES, INC. AND SUBSIDIARIES
(Dollars in thousands, except par value)
March 31
2024
December 31
2023
(Unaudited)
(Note 1)
Assets
Cash and due from banks
$
238,148
$
257,153
Interest-bearing deposits with other banks
1,493,312
1,340,620
Federal funds sold
1,186
1,170
Total cash and cash equivalents
1,732,646
1,598,943
Securities available for sale at estimated fair value (amortized cost-$ 3,980,612 at March 31, 2024 and $ 4,149,895 at December 31, 2023, allowance for credit losses of $ 0 at March 31, 2024 and December 31, 2023)
3,613,975
3,786,377
Securities held to maturity, net of allowance for credit losses of $ 19 at March 31, 2024 and $ 17 at December 31, 2023 (estimated fair value-$ 1,020 at March 31, 2024 and December 31, 2023)
1,001
1,003
Equity securities at estimated fair value
8,762
8,945
Other investment securities
330,781
329,429
Loans held for sale measured using fair value option
44,426
56,261
Loans and leases
21,532,568
21,373,185
Less: Unearned income
( 12,492
)
( 14,101
)
Loans and leases, net of unearned income
21,520,076
21,359,084
Less: Allowance for loan and lease losses
( 262,905
)
( 259,237
)
Net loans and leases
21,257,171
21,099,847
Bank premises and equipment
190,988
190,520
Operating lease right-of-use
assets
86,074
86,986
Goodwill
1,888,889
1,888,889
Mortgage servicing rights
4,241
4,554
Bank-owned life insurance (“BOLI”)
490,596
486,895
Accrued interest receivable
113,815
111,420
Other assets
265,433
276,413
TOTAL ASSETS
$
30,028,798
$
29,926,482
Liabilities
Deposits:
Noninterest-bearing
$
6,017,349
$
6,149,080
Interest-bearing
16,902,397
16,670,239
Total deposits
22,919,746
22,819,319
Borrowings:
Securities sold under agreements to repurchase
207,727
196,095
Federal Home Loan Bank (“FHLB”) borrowings
1,460,415
1,510,487
Other long-term borrowings
279,019
278,616
Reserve for lending-related commitments
42,915
44,706
Operating lease liabilities
92,266
92,885
Accrued expenses and other liabilities
219,269
213,134
TOTAL LIABILITIES
25,221,357
25,155,242
Shareholders’ Equity
Preferred stock, $ 1.00 par value; Authorized- 50,000,000
shares, no ne issued
0
0
Common stock, $ 2.50 par value; Authorized- 200,000,000
shares; issued- 142,536,369
and 142,257,646 at March 31, 2024 and December 31, 2023, respectively, including 7,343,694 and 7,308,583 shares in treasury at March 31, 2024 and December 31, 2023, respectively
356,341
355,644
Surplus
3,183,198
3,181,764
Retained earnings
1,782,220
1,745,619
Accumulated other comprehensive loss
( 260,992
)
( 259,681
)
Treasury stock, at cost
( 253,326
)
( 252,106
)
TOTAL SHAREHOLDERS’ EQUITY
4,807,441
4,771,240
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$
30,028,798
$
29,926,482
See notes to consolidated unaudited financial statements
4
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
UNITED BANKSHARES, INC. AND SUBSIDIARIES
Three Months Ended
March 31
(Dollars in thousands, except per share data)
2024
2023
Interest income
Interest and fees on loans
$
320,991
$
279,896
Interest on federal funds sold and other short-term investments
12,303
10,983
Interest and dividends on securities:
Taxable
34,722
36,259
Tax-exempt
1,164
2,165
Total interest income
369,180
329,303
Interest expense
Interest on deposits
128,377
68,592
Interest on short-term borrowings
2,082
1,157
Interest on long-term borrowings
16,232
25,234
Total interest expense
146,691
94,983
Net interest income
222,489
234,320
Provision for credit losses
5,740
6,890
Net interest income after provision for credit losses
216,749
227,430
Other income
Fees from trust services
4,646
4,780
Fees from brokerage services
5,267
4,200
Fees from deposit services
8,971
9,362
Bankcard fees and merchant discounts
1,873
1,707
Other service charges, commissions, and fees
858
1,138
Income from bank-owned life insurance
2,418
1,891
Income from mortgage banking activities
5,298
6,384
Mortgage loan servicing income
789
2,276
Net investment securities losses
( 99
)
( 405
)
Other income
2,191
1,411
Total other income
32,212
32,744
Other expense
Employee compensation
59,293
55,414
Employee benefits
14,671
13,435
Net occupancy expense
12,343
11,833
Other real estate owned (“OREO”) expense
159
667
Net gains on the sales of OREO properties
( 83
)
( 43
)
Equipment expense
6,853
6,996
Data processing expense
7,463
7,473
Mortgage loan servicing expense and impairment
1,015
1,884
Bankcard processing expense
616
522
FDIC insurance expense
6,455
4,587
Other expense
31,957
34,651
Total other expense
140,742
137,419
Income before income taxes
108,219
122,755
Income taxes
21,405
24,448
Net income
$
86,814
$
98,307
5
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) - continued
UNITED BANKSHARES, INC. AND SUBSIDIARIES
Three Months Ended
March 31
(Dollars in thousands, except per share data)
2024
2023
Earnings per common share:
Basic
$
0.64
$
0.73
Diluted
$
0.64
$
0.73
Average outstanding shares:
Basic
134,808,634
134,411,166
Diluted
135,121,380
134,840,328
See notes to consolidated unaudited financial statements
6
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
UNITED BANKSHARES, INC. AND SUBSIDIARIES
Three Months Ended
March 31
(Dollars in thousands)
2024
2023
Net income
$
86,814
$
98,307
Change in net unrealized (loss) gain on available for sale (“AFS”) securities, net of tax
( 2,392
)
45,157
Change in net unrealized gain (loss) on cash flow hedge, net of tax
657
( 7,157
)
Change in defined benefit pension plan, net of tax
424
602
Comprehensive income, net of tax
$
85,503
$
136,909
See notes to consolidated unaudited financial statements
7
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)
UNITED BANKSHARES, INC. AND SUBSIDIARIES
(Dollars in thousands, except per share data)
Three Months Ended March 31, 2024
Common Stock
Surplus
Retained
Earnings
Accumulated
Other
Comprehensive
Loss
Treasury
Stock
Total
Shareholders’
Equity
Shares
Par
Value
Balance at January 1, 2024
142,257,646
$
355,644
$
3,181,764
$
1,745,619
$
( 259,681
)
$
( 252,106
)
$
4,771,240
Comprehensive income:
Net income
0
0
0
86,814
0
0
86,814
Other comprehensive loss, net of tax
0
0
0
0
( 1,311
)
0
( 1,311
)
Total comprehensive income, net of tax
85,503
Stock based compensation expense
0
0
3,266
0
0
0
3,266
Stock grant forfeiture ( 5,215 shares)
0
0
190
0
0
( 190
)
0
Purchase of treasury stock ( 29,896 shares)
0
0
0
0
0
( 1,030
)
( 1,030
)
Cash dividends ($ 0.37 per share)
0
0
0
( 50,213
)
0
0
( 50,213
)
Net issuance of common stock under stock-based compensation plans ( 278,723 shares)
278,723
697
( 2,022
)
0
0
0
( 1,325
)
Balance at March 31, 2024
142,536,369
$
356,341
$
3,183,198
$
1,782,220
$
( 260,992
)
$
( 253,326
)
$
4,807,441
Three Months Ended March 31, 2023
Common Stock
Surplus
Retained
Earnings
Accumulated
Other
Comprehensive
(Loss) Income
Treasury
Stock
Total
Shareholders’
Equity
Shares
Par
Value
Balance at January 1, 2023
142,011,560
$
355,029
$
3,168,874
$
1,575,426
$
( 332,732
)
$
( 250,404
)
$
4,516,193
Comprehensive income:
Net income
0
0
0
98,307
0
0
98,307
Other comprehensive income, net of tax
0
0
0
0
38,602
0
38,602
Total comprehensive income, net of tax
136,909
Stock based compensation expense
0
0
2,713
0
0
0
2,713
Stock grant forfeiture ( 1,506 shares)
0
0
58
0
0
( 58
)
0
Purchase of treasury stock ( 33,551 shares)
0
0
0
0
0
( 1,374
)
( 1,374
)
Cash dividends ($ 0.36 per share)
0
0
0
( 48,720
)
0
0
( 48,720
)
Net issuance of common stock under stock-based compensation plans ( 226,486 shares)
226,486
566
250
0
0
0
816
Balance at March 31, 2023
142,238,046
$
355,595
$
3,171,895
$
1,625,013
$
( 294,130
)
$
( 251,836
)
$
4,606,537
See notes to consolidated unaudited financial statements
8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
UNITED BANKSHARES, INC. AND SUBSIDIARIES
Three Months Ended
March 31
(Dollars in thousands)
2024
2023
NET CASH PROVIDED BY OPERATING ACTIVITIES
$
124,371
$
118,154
INVESTING ACTIVITIES
Proceeds from sales of securities available for sale
93
1,689
Proceeds from maturities and calls of securities available for sale
416,317
184,059
Purchases of securities available for sale
( 248,049
)
( 7,855
)
Proceeds from sales of equity securities
289
98
Purchases of equity securities
( 205
)
( 246
)
Proceeds from sales and redemptions of other investment securities
46,739
21,547
Purchases of other investment securities
( 52,379
)
( 52,217
)
Purchases of bank premises and equipment
( 4,772
)
( 3,447
)
Proceeds from sales of bank premises and equipment
63
2,465
Proceeds from the sales of OREO properties
146
279
Net change in loans and leases
( 160,675
)
( 54,938
)
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES
( 2,433
)
91,434
FINANCING ACTIVITIES
Cash dividends paid
( 50,137
)
( 48,651
)
Acquisition of treasury stock
( 1,030
)
( 1,374
)
Proceeds from exercise of stock options
702
1,559
Redemption of subordinated debt
0
( 10,250
)
Repayment of long-term Federal Home Loan Bank borrowings
( 1,500,000
)
( 1,900,000
)
Proceeds from issuance of long-term Federal Home Loan Bank borrowings
1,450,000
2,500,000
Changes in:
Deposits
100,598
( 18,227
)
Federal funds purchased, securities sold under agreements to repurchase and other short-term borrowings
11,632
9,396
NET CASH PROVIDED BY FINANCING ACTIVITIES
11,765
532,453
Increase in cash and cash equivalents
133,703
742,041
Cash and cash equivalents at beginning of year
1,598,943
1,176,652
Cash and cash equivalents at end of period
$
1,732,646
$
1,918,693
Supplemental information
Noncash investing activities:
Transfers of loans to OREO
$
119
$
2,919
Right-of-use
assets obtained in the exchange for lease liabilities
3,671
10,192
See notes to consolidated unaudited financial statements
.
9
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudite d)
UNITED BANKSHARES, INC. AND SUBSIDIARIES
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited consolidated interim financial statements of United Bankshares, Inc. and Subsidiaries (“United” or “the Company”) have been prepared in accordance with accounting principles for interim financial information generally accepted in the United States (“GAAP”) and with the instructions for Form 10-Q
and Article 10 of Regulation S-X.
Accordingly, the financial statements do not contain all of the information and footnotes required by accounting principles generally accepted in the United States. 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. The financial statements presented as of March 31, 2024 and 2023 and for the three-month periods then ended have not been audited. The consolidated balance sheet as of December 31, 2023 has been extracted from the audited financial statements included in United’s 2023 Annual Report to Shareholders. The Notes to Consolidated Financial Statements appearing in United’s 2023 Annual Report on Form 10-K,
which includes descriptions of significant accounting policies, should be read in conjunction with these interim financial statements. In the opinion of management, any adjustments necessary for a fair presentation of financial position and results of operations for the interim periods have been made. Such adjustments are of a normal and recurring nature.
The accompanying consolidated interim 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. Information is presented in these notes to the unaudited consolidated interim financial statements with dollars expressed in thousands, except per share or unless otherwise noted.
Operating and Reporting Segments
As of March 31, 2024, United’s business activities are confined to one operating segment, United Bank, and one reportable segment, community banking. As a community banking entity, United, through United Bank, offers a full range of 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 as well as the origination and sale of residential mortgages in the secondary market. Also offered are trust and brokerage services, safe deposit boxes, and wire transfers. United’s chief operating decision maker regularly reviews the operating results of United Bank in order to assess performance and make decisions about resource allocation. Previously, United had three operating segments: United Bank, George Mason Mortgage, LLC (“George Mason”) and Crescent Mortgage Company (“Crescent”), and two reporting segments: community banking and mortgage banking. However, during the first quarter of 2024, United consolidated the mortgage origination and sales business of George Mason and Crescent with that of United Bank. United previously exited the third-party origination (“TPO”) business during the fourth quarter of 2023.
New Accounting Standards
In December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-09,
“Improvements to Income Tax Disclosures.” ASU 2023-09
enhances annual income tax disclosures by requiring (1) consistent categories and greater disaggregation of information in the rate reconciliation and (2) income taxes paid disaggregated by jurisdiction. ASU 2023-09
also includes certain other amendments to improve the effectiveness of income tax disclosures. ASU 2023-09
is effective for public business entities for annual periods beginning after December 15, 2024. For entities other than public business entities, the amendments are effective for annual periods beginning after December 15, 2025. Entities are permitted to early adopt the standard for annual financial statements that have not yet been issued or made available for issuance. The adoption of ASU 2023-09
is not expected to have an impact on the Company’s financial condition or results of operations but could change certain disclosures in United’s SEC filings.
10
In November 2023, the FASB issued ASU 2023-07,
“Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” The amendments in ASU 2023-07
improve reportable segment disclosure requirements, mainly through enhanced disclosures about significant segment expenses. In addition, the amendments enhance interim disclosure requirements, clarify circumstances in which an entity can disclose multiple segment measures of profit or loss, provide new segment disclosure requirements for entities with a single reportable segment, and contain other disclosure requirements. The purpose of the amendments will enable investors to better understand an entity’s overall performance and assess potential future cash flows. ASU No. 2023-07
is effective for public business entities for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption of the amendment is permitted. The adoption of ASU 2023-07
is not expected to have an impact on the Company’s financial condition or results of operations but could change certain disclosures in United’s SEC filings starting with its 2024 Annual Report on Form 10-K.
In October 2023, the FASB issued ASU 2023-06,
“Disclosure Improvements: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative,” which adopts certain disclosure requirements referred by the SEC. For entities subject to the SEC’s existing disclosure requirements and for entities required to file or furnish financial statements with or to the SEC in preparation for the sale of or for purposes of issuing securities that are not subject to contractual restrictions on transfer, the effective date for each amendment will be the date on which the SEC’s removal of that related disclosure from Regulation S-X
or Regulation S-K
becomes effective, with early adoption prohibited. For all other entities, the amendments will be effective two years later. The adoption of ASU 2023-06
is not expected to have an impact on the Company’s financial condition or results of operations but could change certain disclosures in United’s SEC filings.
In August 2023, the FASB issued ASU 2023-05,
“Business Combinations – Joint Venture Formations (Subtopic 805-60).”
ASU 2023-05
requires a joint venture to apply a new basis of accounting at its formation date by valuing the net assets contributed at fair value for both business and asset transactions. The value of the net assets in total is then allocated to individual assets and liabilities by applying Topic 805 with certain exceptions. ASU 2023-05
requires certain disclosures to aid the user of the financial statements in understanding the implications of the joint venture formation. ASU 2023-05
is effective for joint venture formations with a formation date on or after January 1, 2025. The adoption of ASU 2023-05
is not expected to have an impact on the Company’s financial condition or results of operations.
In July 2023, the FASB issued ASU No. 2023-03,
“Presentation of Financial Statements (Topic 205), Income Statement—Reporting Comprehensive Income (Topic 220), Distinguishing Liabilities from Equity (Topic 480), Equity (Topic 505), and Compensation—Stock Compensation (Topic 718): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 120, SEC Staff Announcement at the March 24, 2022 EITF Meeting, and Staff Accounting Bulletin Topic 6.B, Accounting Series Release 280—General Revision of Regulation S-X:
Income or Loss Applicable to Common Stock.” ASU 2023-03
amends the ASC for SEC updates pursuant to SEC Staff Accounting Bulletin No. 120; SEC Staff Announcement at the March 24, 2022 Emerging Issues Task Force (“EITF”) Meeting; and Staff Accounting Bulletin Topic 6.B, Accounting Series Release 280 - General Revision of Regulation S-X:
Income or Loss Applicable to Common Stock. These updates were immediately effective and did not have a significant impact on the Company’s financial statements.
In March 2023, the FASB issued Accounting ASU 2023-02,
“Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method.” ASU 2023-02
permits reporting entities to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. The amendments in this ASU apply to all reporting entities that hold
11
tax equity investments that meet the conditions for and elect to account for them using the proportional amortization method or an investment in a low income housing tax credit (“LIHTC”) structure through a limited liability entity that is not accounted for using the proportional amortization method and to which certain LIHTC-specific guidance removed from Subtopic 323-740
has been applied. Additionally, the disclosure requirements apply to investments that generate income tax credits and other income tax benefits from a tax credit program for which the entity has elected to apply the proportional amortization method (including investments within that elected program that do not meet the conditions to apply the proportional amortization method). ASU 2023-02
was effective for United on January 1, 2024. The amendments in this update must be applied on either a modified retrospective or a retrospective basis except for LIHTC investments not accounted for using the proportional amortization method. At January 1, 2024, United chose not to elect to account for its tax equity investments using the proportional amortization method.
In December 2022, the FASB issued ASU 2022-06,
“Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848.” ASU 2022-06
extends the period of time financial statement preparers can utilize the reference rate reform relief guidance. In 2020, the FASB issued ASU 2020-04
to provide temporary, optional expedients related to the accounting for contract modifications and hedging transactions as a result of the global markets’ anticipated transition away from the use of LIBOR and other interbank offered rates to alternative reference rates. At the time ASU 2020-04
was issued, the United Kingdom’s Financial Conduct Authority (“FCA”) had established the intent that it would no longer be necessary to persuade, or compel, banks to submit to LIBOR after December 31, 2021. As a result, the sunset provision was set for December 31, 2022; 12 months after the expected cessation date of all currencies and tenors of LIBOR. In March 2021, the FCA announced that the intended cessation date of LIBOR in the United States would be June 30, 2023, which has now taken effect as intended. Accordingly, ASU 2022-06
defers the expiration date of ASU 848 to December 31, 2024. United implemented a comprehensive project plan to execute the transition of its LIBOR-based financial instruments to alternative reference rates. United utilized the Secured Overnight Financing Rate (“SOFR”) and Prime as the preferred alternatives to LIBOR.
In June 2022, the FASB issued ASU 2022-03,
“Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions.” ASU 2022-03
clarifies that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. ASU 2022-03
also clarifies that an entity cannot, as a separate unit of account, recognize and measure a contractual sale restriction and requires certain new disclosures for equity securities subject to contractual sale restrictions. ASU 2022-03
was effective for United on January 1, 2024. The adoption of ASU 2022-03
did not have a material impact on the Company’s financial condition or results of operations.
12
2. 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, estimated fair values, and allowance for credit losses of securities available for sale are summarized as follows.
March 31, 2024
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Allowance
For Credit
Losses
Estimated
Fair
Value
U.S. Treasury securities and obligations of U.S. Government corporations and agencies
$
439,648
$
45
$
5,582
$
0
$
434,111
State and political subdivisions
611,240
14
82,953
0
528,301
Residential mortgage-backed securities
Agency
1,183,484
4
176,629
0
1,006,859
Non-agency
83,698
0
8,394
0
75,304
Commercial mortgage-backed securities
Agency
507,889
13
54,189
0
453,713
Asset-backed securities
837,064
75
6,209
0
830,930
Single issue trust preferred securities
16,390
0
1,057
0
15,333
Other corporate securities
301,199
0
31,775
0
269,424
Total
$
3,980,612
$
151
$
366,788
$
0
$
3,613,975
December 31, 2023
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Allowance
For Credit
Losses
Estimated
Fair
Value
U.S. Treasury securities and obligations of U.S. Government corporations and agencies
$
492,638
$
4
$
7,692
$
0
$
484,950
State and political subdivisions
613,588
11
79,768
0
533,831
Residential mortgage-backed securities
Agency
1,217,744
7
167,810
0
1,049,941
Non-agency
100,364
0
9,753
0
90,611
Commercial mortgage-backed securities
Agency
511,560
13
52,275
0
459,298
Asset-backed securities
872,048
44
11,454
0
860,638
Single issue trust preferred securities
16,380
0
1,239
0
15,141
Other corporate securities
325,573
0
33,606
0
291,967
Total
$
4,149,895
$
79
$
363,597
$
0
$
3,786,377
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 $ 19,963 and $ 20,878 at March 31, 2024 and December 31, 2023, respectively, that is recorded in “Accrued interest receivable.”
13
The following is a summary of securities available for sale which were in an unrealized loss position at March 31, 2024 and December 31, 2023.
Less than 12 months
12 months or longer
Total
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
March 31, 2024
U.S. Treasury securities and obligations of U.S. Government corporations and agencies
$
3,561
$
12
$
178,459
$
5,570
$
182,020
$
5,582
State and political subdivisions
4,089
196
512,438
82,757
516,527
82,953
Residential mortgage-backed securities
Agency
6,791
95
999,081
176,534
1,005,872
176,629
Non-agency
0
0
72,662
8,394
72,662
8,394
Commercial mortgage-backed securities
Agency
0
0
451,366
54,189
451,366
54,189
Asset-backed securities
79,624
175
656,712
6,034
736,336
6,209
Single issue trust preferred securities
0
0
15,333
1,057
15,333
1,057
Other corporate securities
2,422
78
261,891
31,697
264,313
31,775
Total
$
96,487
$
556
$
3,147,942
$
366,232
$
3,244,429
$
366,788
Less than 12 months
12 months or longer
Total
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
December 31, 2023
U.S. Treasury securities and obligations of U.S. Government corporations and agencies
$
4,625
$
11
$
477,615
$
7,681
$
482,240
$
7,692
State and political subdivisions
2,050
193
517,186
79,575
519,236
79,768
Residential mortgage-backed securities
Agency
9,755
51
1,038,632
167,759
1,048,387
167,810
Non-agency
8,964
101
81,647
9,652
90,611
9,753
Commercial mortgage-backed securities
Agency
0
0
456,866
52,275
456,866
52,275
Asset-backed securities
15,866
216
829,778
11,238
845,644
11,454
Single issue trust preferred securities
2,922
182
12,219
1,057
15,141
1,239
Other corporate securities
0
0
274,308
33,606
274,308
33,606
Total
$
44,182
$
754
$
3,688,251
$
362,843
$
3,732,433
$
363,597
14
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 sales and calls. Gains or losses on sales and calls of available for sale securities were recognized by the specific identification method.
Three Months Ended
March 31
2024
2023
Proceeds from maturities, sales and calls
$
416,410
$
185,748
Gross realized gains
0
0
Gross realized losses
0
420
At March 31, 2024, gross unrealized losses on available for sale securities were $ 366,788 on 1,071 securities of a total portfolio of 1,124 available for sale securities. Securities with the most significant gross unrealized losses at March 31, 2024 consisted primarily of agency residential mortgage-backed securities, state and political subdivision securities, agency commercial mortgage-backed securities and other corporate 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. Generally, the significant amount of gross unrealized losses on available for sale securities at March 31, 2024 was the result of rising interest rates.
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 $ 611,240 at March 31, 2024. As of March 31, 2024, approximately 48 % 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 March 31, 2024. 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 March 31, 2024.
Mortgage-backed securities
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 $ 239,195 on mortgage-backed
securities at March 31, 2024. Below is a detailed discussion of mortgage-backed securities by type.
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 $ 1,691,373 at March 31, 2024. Of the $ 1,691,373 amount, $ 507,889 was related to agency commercial mortgage-backed securities and $ 1,183,484 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 March 31, 2024.
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 $ 83,698 at March 31, 2024. Of the $ 83,698 , 100 % was rated AAA. Based upon management’s analysis and judgment, it was determined that none of the non-agency
residential mortgage-backed securities had credit losses at March 31, 2024.
15
Asset-backed securities
As of March 31, 2024, United’s asset-backed securities portfolio had a total amortized cost balance of $ 837,064 . 100 % of the portfolio was investment grade rated as of March 31, 2024. Approximately 24 % 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 76 % of the portfolio relates to collateralized loan obligation securities that are all AAA rated. Upon reviewing this portfolio as of March 31, 2024, it was determined that none of the asset-backed securities had credit losses.
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 March 31, 2024 consisted of $ 7,477 in investment grade bonds, $ 3,109 in split rated bonds, and $ 5,804 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 first quarter of 2024, it was determined that none of the single issue trust preferred securities had credit losses.
Other corporate securities
As of March 31, 2024, United’s other corporate securities portfolio had a total amortized cost balance of $ 301,199 . The majority of the portfolio consisted of debt issuances of corporations representing a variety of industries, including financial institutions. Of the $ 301,199 , 96 % had at least one rating above investment grade, 1 % were below investment grade rated, and 3 % were unrated. For other 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 other corporate securities had credit losses at March 31, 2024.
The amortized cost and estimated fair value of securities available for sale at March 31, 2024 and December 31, 2023 by contractual maturity are shown as follows. Expected maturities may differ from contractual maturities because the issuers may have the right to call or prepay obligations without penalties.
March 31, 2024
December 31, 2023
Amortized
Cost
Estimated
Fair
Value
Amortized
Cost
Estimated
Fair
Value
Due in one year or less
$
431,832
$
429,801
$
497,555
$
493,651
Due after one year through five years
483,693
447,504
448,020
416,436
Due after five years through ten years
853,498
754,469
852,698
751,780
Due after ten years
2,211,589
1,982,201
2,351,622
2,124,510
Total
$
3,980,612
$
3,613,975
$
4,149,895
$
3,786,377
Equity securities at fair value
Equity securities consist mainly of mutual funds of Community Reinvestment Act (“CRA”) qualified investments and equity securities 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 $
8,762 at March 31, 2024 and $ 8,945 at December 31, 2023.
16
Three Months Ended
March 31
2024
2023
Unrealized gains recognized during the period on equity securities still held at period end
$
0
82
Unrealized losses recognized during the period on equity securities still held at period end
( 99
)
( 67
)
Net (losses) gains recognized during the period
$
( 99 )
$
15
Other investment securities
During the first quarter of 2024, United evaluated all of its cost method investments to determine if certain events or changes in circumstances during the first quarter of 2024 had a significant adverse effect on the recorded value of any of its cost method securities. United determined that there was no individual security that experienced an adverse event during the first quarter. There were no other events or changes in circumstances during the first quarter which would have an adverse effect on the recorded fair value of its cost method securities.
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 $ 2,279,895 and $ 2,307,591 at March 31, 2024 and December 31, 2023, respectively.
3. LOANS AND LEASES
Major classes of loans and leases are as follows:
March 31, 2024
December 31, 2023
Commercial, financial and agricultural:
Owner-occupied commercial real estate
$
1,624,746
$
1,598,231
Nonowner-occupied commercial real estate
7,010,266
6,718,343
Other commercial
3,539,826
3,572,440
Total commercial, financial & agricultural
12,174,838
11,889,014
Residential real estate
5,366,385
5,271,236
Construction & land development
2,997,678
3,148,245
Consumer:
Bankcard
9,431
9,962
Other consumer
984,236
1,054,728
Less: Unearned income
( 12,492
)
( 14,101
)
Total gross loans
$
21,520,076
$
21,359,084
The table above does not include loans held for sale of $ 44,426 and $ 56,261 at March 31, 2024 and December 31, 2023, respectively. Loans held for sale consist of single-family residential real estate loans originated for sale in the secondary market.
United’s subsidiary bank has made loans to the directors and officers of United and its subsidiaries, and to their affiliates. The aggregate dollar amount of these loans was $ 68,274 and $ 68,460 at March 31, 2024 and December 31, 2023, respectively.
4. 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.
17
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 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 collectability 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.
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 March 31, 2024
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
$
3,503
$
8,840
$
12,343
$
1,612,403
$
1,624,746
$
95
Nonowner-occupied
10,041
6,950
16,991
6,993,275
7,010,266
0
Other commercial
4,108
33,979
38,087
3,501,739
3,539,826
582
Residential real estate
27,179
12,881
40,060
5,326,325
5,366,385
6,981
Construction & land development
957
6,027
6,984
2,990,694
2,997,678
0
Consumer:
Bankcard
122
138
260
9,171
9,431
138
Other consumer
23,483
5,567
29,050
955,186
984,236
3,533
Total
$
69,393
$
74,382
$
143,775
$
21,388,793
$
21,532,568
$
11,329
Age Analysis of Past Due Loans and Leases
As of December 31, 2023
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
$
6,361
$
6,335
$
12,696
$
1,585,535
$
1,598,231
$
110
Nonowner-occupied
10,373
13,146
23,519
6,694,824
6,718,343
2,460
Other commercial
3,218
1,224
4,442
3,567,998
3,572,440
560
Residential real estate
26,523
12,136
38,659
5,232,577
5,271,236
6,244
Construction & land development
879
6,423
7,302
3,140,943
3,148,245
0
Consumer:
Bankcard
145
127
272
9,690
9,962
127
Other consumer
36,451
6,107
42,558
1,012,170
1,054,728
5,078
Total
$
83,950
$
45,498
$
129,448
$
21,243,737
$
21,373,185
$
14,579
18
The following table sets forth United’s nonaccrual loans and leases, segregated by class of loans and leases:
At March 31, 2024
At December 31, 2023
Nonaccruals
With No Related
Allowance for
Credit Losses
Nonaccruals
With No
Related
Allowance
for Credit
Losses
Commercial Real Estate:
Owner-occupied
$
8,745
$
8,745
$
6,225
$
6,225
Nonowner-occupied
6,950
4,061
10,686
10,686
Other Commercial
33,397
548
664
664
Residential Real Estate
5,900
5,900
5,892
5,892
Construction
6,027
6,027
6,423
6,423
Consumer:
Bankcard
0
0
0
0
Other consumer
2,034
2,034
1,029
1,029
Total
$
63,053
$
27,315
$
30,919
$
30,919
Interest income recognized on nonaccrual loans was insignificant during the three months ended March 31, 2024 and 2023.
In some cases, United will modify a loan to a borrower experiencing financial difficulty by providing multiple types of concessions such as a term extension, principal forgiveness, an interest rate reduction or a combination thereof. The following table presents the amortized cost of loans and leases to borrowers experiencing financial difficulty modified during the first three months of 2024 and 2023, respectively, by class of financing receivable and by type of modification. The percentage of the amortized cost basis of loans and leases that were modified to borrowers experiencing financial difficulty as compared to the amortized cost basis of each class of financing receivable is also represented below.
Amortized Cost Basis of Loan Modifications Made to Borrowers Experiencing Financial
Difficulty
For the Three Months ended March 31, 2024
Term
Extension
Interest
Rate
Reduction
Term Extension &
Interest Rate
Reduction
Term Extension &
Payment Delay
% of Total Class of
Financing
Receivable
Commercial real estate:
Owner-occupied
$
0
$
0
$
0
$
0
0.00
%
Nonowner-occupied
5,726
0
0
0
0.08
%
Other commercial
0
0
2,316
0
0.07
%
Residential real estate
8,750
0
0
170
0.17
%
Construction & land development
300
0
0
0
0.01
%
Consumer:
Bankcard
0
0
0
0
0.00
%
Other consumer
0
0
0
0
0.00
%
Total
$
14,776
$
0
$
2,316
$
170
0.08
%
19
Amortized Cost Basis of Loan Modifications Made to Borrowers Experiencing Financial
Difficulty
For the Three Months ended March 31, 2023
Term
Extension
Interest
Rate
Reduction
Term Extension &
Interest Rate
Reduction
Term Extension &
Payment Delay
% of Total Class of
Financing
Receivable
Commercial real estate:
Owner-occupied
$
0
$
0
$
0
$
0
0.00
%
Nonowner-occupied
0
1,771
0
0
0.03
%
Other commercial
0
0
0
0
0.00
%
Residential real estate
95
0
0
0
0.00
%
Construction & land development
0
0
0
0
0.00
%
Consumer:
Bankcard
0
0
0
0
0.00
%
Other consumer
0
0
0
0
0.00
%
Total
$
95
$
1,771
$
0
$
0
0.01
%
As of March 31, 2024 and December 31, 2023, there were commitments to lend additional funds of $
718 and $ 28
, respectively, to debtors owing loan receivables whose terms have been modified.
United’s estimate of future credit losses uses a lifetime methodology, derived from modeled loan performance based on the extensive historical experience of loans with similar risk characteristics, adjusted to reflect current conditions and reasonable and supportable forecasts. The historical loss experience used in United’s credit loss models includes the impact of loan modifications provided to borrowers experiencing financial difficulty, and also includes the impact of projected loss severities as a result of loan defaults.
United closely monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the performance in the 12 months after a modification made to borrowers experiencing financial difficulty presented by class of financing receivable:
Payment Status (Amortized Cost Basis)
As of March 31, 2024
As of March 31, 2023
Current
30-89 Days
Past Due
90+ Days
Past Due
Current
30-89 Days
Past Due
90+ Days
Past Due
Commercial real estate:
Owner-occupied
$
474
$
0
$
0
$
0
$
0
$
0
Nonowner-occupied
38,736
0
0
1,771
0
0
Other commercial
2,474
0
0
0
0
0
Residential real estate
9,420
0
0
0
95
0
Construction & land development
300
0
0
0
0
0
Consumer:
Bankcard
0
0
0
0
0
0
Other consumer
0
0
0
0
0
0
Total
$
51,404
$
0
$
0
$
1,771
$
95
$
0
20
The following table presents the financial effect of loan and lease modifications to borrowers experiencing financial difficulty for the three months ended March 31, 2024 and 2023.
For the Three Months Ended
March 31, 2024
For the Three Months Ended
March 31, 2023
Weighted-
Average
Interest Rate
Reduction
Weighted
Average Term
Extension
(in years)
Weighted-
Average
Interest Rate
Reduction
Weighted
Average Term
Extension
(in years)
Commercial Real Estate:
Owner-occupied
0.00
%
0
0.00
%
0
Nonowner-occupied
0.00
%
0.6
1.50
%
0
Other Commercial
1.00
%
0.3
0.00
%
0
Residential Real Estate
0.00
%
0.6
0.00
%
2.5
Construction & land development
0.00
%
0.5
0.00
%
0
Consumer:
Bankcard
0.00
%
0
0.00
%
0
Other consumer
0.00
%
0
0.00
%
0
Total
1.00
%
0.6
1.50
%
2.5
No loan or lease modifications completed within the last 12 months to borrowers experiencing financial difficulty had a payment default during the first three months ended March 31, 2024 and 2023.
United elects 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, 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 and where the borrower is experiencing financial difficulty, by class of loans and leases as of March 31, 2024 and December 31, 2023:
Collateral Dependent Loans and Leases
At March 31, 2024
Residential
Property
Business
Assets
Land
Commercial
Property
Other
Total
Commercial r
eal e
state:
Owner-occupied
$
22
$
0
$
0
$
4,834
$
9,022
$
13,878
Nonowner-occupied
6,909
0
0
27,163
1,575
35,647
Other commercial
0
33,611
0
5,168
251
39,030
Residential real estate
9,132
0
0
0
0
9,132
Construction & land development
954
0
3,395
0
3,164
7,513
Consumer:
Bankcard
0
0
0
0
0
0
Other consumer
0
0
0
0
0
0
Total
$
17,017
$
33,611
$
3,395
$
37,165
$
14,012
$
105,200
Collateral Dependent Loans and Leases
At December 31, 2023
Residential
Property
Business
Assets
Land
Commercial
Property
Other
Total
Commercial real estate:
Owner-occupied
$
27
$
0
$
0
$
5,208
$
9,272
$
14,507
Nonowner-occupied
11,200
0
0
13,555
1,810
26,565
Other commercial
0
891
0
5,193
256
6,340
Residential real estate
9,775
0
0
0
0
9,775
Construction & land development
954
0
3,661
0
3,314
7,929
Consumer:
Bankcard
0
0
0
0
0
0
Other consumer
0
0
0
0
0
0
Total
$
21,956
$
891
$
3,661
$
23,956
$
14,652
$
65,116
21
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 or greater) and classified (substandard-rated and worse in the amount of $500 and greater) loans is completed once per quarter. Review of notes with committed exposure of $2,000 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 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.
22
Based on the most recent analysis performed, the risk category of loans and leases as well as charge-offs and recoveries by class of loans is as follows:
Commercial Real Estate – Owner-occupied
Term Loans
Origination Year
Revolving loans
amortized cost
basis
Revolving
loans
converted to
term loans
Total
As of March 31, 2024
2024
2023
2022
2021
2020
Prior
Internal Risk Grade:
Pass
$
46,413
$
134,319
$
315,027
$
259,889
$
243,586
$
550,971
$
24,909
$
0
$
1,575,114
Special Mention
0
0
0
0
0
17,068
0
0
17,068
Substandard
0
881
1,733
265
459
28,413
449
127
32,327
Doubtful
0
0
0
0
0
237
0
0
237
Total
$
46,413
$
135,200
$
316,760
$
260,154
$
244,045
$
596,689
$
25,358
$
127
$
1,624,746
Current-period charge-offs
0
0
0
0
0
0
0
0
0
Current-period recoveries
0
0
4
0
0
532
0
0
536
Current-period net recoveries
$
0
$
0
$
4
$
0
$
0
$
532
$
0
$
0
$
536
Term Loans
Origination Year
Revolving loans
amortized cost
basis
Revolving
loans and leases
converted to
term loans
Total
As of December 31, 2023
2023
2022
2021
2020
2019
Prior
Internal Risk Grade:
Pass
$
132,376
$
316,117
$
246,635
$
248,861
$
109,182
$
465,223
$
29,619
$
0
$
1,548,013
Special Mention
0
0
0
0
2,460
15,423
125
0
18,008
Substandard
0
1,734
274
475
436
28,469
449
129
31,966
Doubtful
0
0
0
0
0
244
0
0
244
Total
$
132,376
$
317,851
$
246,909
$
249,336
$
112,078
$
509,359
$
30,193
$
129
$
1,598,231
Current-period charge-offs
0
0
0
0
0
( 855
)
0
0
( 855
)
Current-period recoveries
0
13
0
0
0
174
0
0
187
Current-period net recoveries (charge-offs)
$
0
$
13
$
0
$
0
$
0
$
( 681
)
$
0
$
0
$
( 668
)
Commercial Real Estate – Nonowner-occupied
Term Loans
Origination Year
Revolving loans
amortized cost
basis
Revolving
loans
converted to
term loans
Total
As of March 31, 2024
2024
2023
2022
2021
2020
Prior
Internal Risk Grade:
Pass
$
115,786
$
546,520
$
1,517,166
$
1,717,621
$
678,954
$
1,903,586
$
241,589
$
98
$
6,721,320
Special Mention
0
0
4,569
2,371
25,121
161,110
30,774
0
223,945
Substandard
0
0
0
4,020
363
60,618
0
0
65,001
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
115,786
$
546,520
$
1,521,735
$
1,724,012
$
704,438
$
2,125,314
$
272,363
$
98
$
7,010,266
Current-period charge-offs
0
0
0
0
( 751
)
( 35
)
0
0
( 786
)
Current-period recoveries
0
0
0
0
0
195
0
0
195
Current-period net (charge-offs) recoveries
$
0
$
0
$
0
$
0
$
( 751
)
$
160
$
0
$
0
$
( 591
)
23
Term Loans
Origination Year
Revolving loans
amortized cost
basis
Revolving
loans and leases
converted to
term loans
Total
As of December 31, 2023
2023
2022
2021
2020
2019
Prior
Internal Risk Grade:
Pass
$
455,399
$
1,428,880
$
1,587,315
$
717,189
$
695,492
$
1,335,526
$
228,743
$
106
$
6,448,650
Special Mention
0
4,614
2,381
25,437
43,017
104,997
30,651
0
211,097
Substandard
0
0
4,020
4,736
3,493
46,347
0
0
58,596
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
455,399
$
1,433,494
$
1,593,716
$
747,362
$
742,002
$
1,486,870
$
259,394
$
106
$
6,718,343
Current-period charge-offs
0
0
0
0
0
( 24
)
0
0
( 24
)
Current-period recoveries
0
0
0
0
0
1,233
0
0
1,233
Current-period net recoveries
$
0
$
0
$
0
$
0
$
0
$
1,209
$
0
$
0
$
1,209
Other commercial
Term Loans and leases
Origination Year
Revolving loans
and leases
amortized cost
basis
Revolving
loans and leases
converted to
term loans
Total
As of March 31, 2024
2024
2023
2022
2021
2020
Prior
Internal Risk Grade:
Pass
$
174,543
$
547,168
$
501,378
$
458,070
$
130,013
$
786,592
$
864,039
$
7
$
3,461,810
Special Mention
116
130
4,173
475
1,806
5,867
11,053
10
23,630
Substandard
0
59
16,109
263
806
9,727
27,383
0
54,347
Doubtful
0
0
0
0
0
39
0
0
39
Total
$
174,659
$
547,357
$
521,660
$
458,808
$
132,625
$
802,225
$
902,475
$
17
$
3,539,826
Current-period charge-offs
0
0
0
( 33
)
0
( 4
)
( 179
)
0
( 216
)
Current-period recoveries
0
0
1
43
0
464
1
0
509
Current-period net recoveries (charge-offs)
$
0
$
0
$
1
$
10
$
0
$
460
$
( 178
)
$
0
$
293
Term Loans and leases
Origination Year
Revolving loans
and leases
amortized cost
basis
Revolving
loans and leases
converted to
term loans
Total
As of December 31, 2023
2023
2022
2021
2020
2019
Prior
Internal Risk Grade:
Pass
$
593,153
$
596,258
$
477,457
$
197,173
$
187,560
$
447,430
$
988,809
$
13
$
3,487,853
Special Mention
221
4,798
542
1,775
1,611
2,093
16,901
15
27,956
Substandard
1,059
16,248
306
792
660
11,923
25,597
0
56,585
Doubtful
0
0
0
0
0
46
0
0
46
Total
$
594,433
$
617,304
$
478,305
$
199,740
$
189,831
$
461,492
$
1,031,307
$
28
$
3,572,440
Current-period charge-offs
( 88
)
( 163
)
( 233
)
0
( 661
)
( 567
)
( 217
)
( 78
)
( 2,007
)
Current-period recoveries
0
0
0
0
25
1,699
5
0
1,729
Current-period net (charge- offs) recoveries
$
( 88
)
$
( 163
)
$
( 233
)
$
0
$
( 636
)
$
1,132
$
( 212
)
$
( 78
)
$
( 278
)
Residential Real Estate
Term Loans
Origination Year
Revolving loans
amortized cost
basis
Revolving
loans
converted to
term loans
Total
As of March 31, 2024
2024
2023
2022
2021
2020
Prior
Internal Risk Grade:
Pass
$
130,784
$
785,953
$
1,630,062
$
838,872
$
433,662
$
1,087,426
$
425,977
$
2,549
$
5,335,285
Special Mention
170
0
0
0
8,750
3,847
1,700
0
14,467
Substandard
0
50
73
376
0
15,213
833
88
16,633
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
130,954
$
786,003
$
1,630,135
$
839,248
$
442,412
$
1,106,486
$
428,510
$
2,637
$
5,366,385
Current-period charge-offs
0
0
0
0
0
( 127
)
0
0
( 127
)
Current-period recoveries
0
0
0
0
0
39
0
0
39
Current-period net charge- offs
$
0
$
0
$
0
$
0
$
0
$
( 88
)
$
0
$
0
$
( 88
)
24
Term Loans
Origination Year
Revolving loans
amortized cost
basis
Revolving
loans
converted to
term loans
Total
As of December 31, 2023
2023
2022
2021
2020
2019
Prior
Internal Risk Grade:
Pass
$
783,866
$
1,618,774
$
850,760
$
443,514
$
262,524
$
863,186
$
423,302
$
2,568
$
5,248,494
Special Mention
0
0
0
0
65
3,561
1,710
0
5,336
Substandard
51
75
386
258
599
14,827
1,121
89
17,406
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
783,917
$
1,618,849
$
851,146
$
443,772
$
263,188
$
881,574
$
426,133
$
2,657
$
5,271,236
Current-period charge-offs
0
0
0
0
( 785
)
0
0
0
( 785
)
Current-period recoveries
0
0
8
0
688
1
0
0
697
Current-period net recoveries (charge-offs)
$
0
$
0
$
8
$
0
$
( 97
)
$
1
$
0
$
0
$
( 88
)
Construction and Land Development
Term Loans
Origination Year
Revolving loans
amortized cost
basis
Revolving
loans
converted to
term loans
Total
As of March 31, 2024
2024
2023
2022
2021
2020
Prior
Internal Risk Grade:
Pass
$
74,884
$
651,658
$
1,274,582
$
656,065
$
50,762
$
51,936
$
226,321
$
0
$
2,986,208
Special Mention
0
0
2,902
0
61
344
300
0
3,607
Substandard
0
0
954
2,490
2,470
1,949
0
0
7,863
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
74,884
$
651,658
$
1,278,438
$
658,555
$
53,293
$
54,229
$
226,621
$
0
$
2,997,678
Current-period charge-offs
0
0
0
0
0
0
0
0
0
Current-period recoveries
0
0
0
0
0
1
0
0
1
Current-period net recoveries
$
0
$
0
$
0
$
0
$
0
$
1
$
0
$
0
$
1
Term Loans
Origination Year
Revolving loans
amortized cost
basis
Revolving
loans
converted to
term loans
Total
As of December 31, 2023
2023
2022
2021
2020
2019
Prior
Internal Risk Grade:
Pass
$
628,047
$
1,308,793
$
827,138
$
53,004
$
16,062
$
60,920
$
239,390
$
0
$
3,133,354
Special Mention
0
2,902
0
62
3,386
258
0
0
6,608
Substandard
0
1,091
2,490
2,470
0
2,232
0
0
8,283
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
628,047
$
1,312,786
$
829,628
$
55,536
$
19,448
$
63,410
$
239,390
$
0
$
3,148,245
Current-period charge-offs
0
0
0
0
0
( 14
)
0
0
( 14
)
Current-period recoveries
0
0
0
0
0
80
0
0
80
Current-period net recoveries
$
0
$
0
$
0
$
0
$
0
$
66
$
0
$
0
$
66
Bankcard
Term Loans
Origination Year
Revolving loans
amortized cost
basis
Revolving
loans
converted to
term loans
Total
As of March 31, 2024
2024
2023
2022
2021
2020
Prior
Internal Risk Grade:
Pass
Special Mention
$
0
$
0
$
0
$
0
$
0
$
0
$
9,171
$
0
$
9,171
Substandard
0
0
0
0
0
0
122
0
122
Doubtful
0
0
0
0
0
0
138
0
138
Total
0
0
0
0
0
0
0
0
0
$
0
$
0
$
0
$
0
$
0
$
0
$
9,431
$
0
$
9,431
Current-period charge-offs
0
0
0
0
0
0
( 87
)
0
( 87
)
Current-period recoveries
0
0
0
0
0
0
9
0
9
Current-period net charge-offs
$
0
$
0
$
0
$
0
$
0
$
0
$
( 78
)
$
0
$
( 78
)
25
Term Loans
Origination Year
Revolving loans
amortized cost
basis
Revolving
loans
converted to
term loans
Total
As of December 31, 2023
2023
2022
2021
2020
2019
Prior
Internal Risk Grade:
Pass
$
0
$
0
$
0
$
0
$
0
$
0
$
9,690
$
0
$
9,690
Special Mention
0
0
0
0
0
0
145
0
145
Substandard
0
0
0
0
0
0
127
0
127
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
0
$
0
$
0
$
0
$
0
$
0
$
9,962
$
0
$
9,962
Current-period charge-offs
0
0
0
0
0
0
( 263
)
0
( 263
)
Current-period recoveries
0
0
0
0
0
0
28
0
28
Current-period net charge-offs
$
0
$
0
$
0
$
0
$
0
$
0
$
( 235
)
$
0
$
( 235
)
Other Consumer
Term Loans
Origination Year
Revolving loans
amortized cost
basis
Revolving
loans
converted to
term loans
Total
As of March 31, 2024
2024
2023
2022
2021
2020
Prior
Internal Risk Grade:
Pass
$
44,489
$
177,286
$
393,071
$
185,076
$
88,124
$
64,619
$
2,521
$
0
$
955,186
Special Mention
0
416
10,082
8,419
2,812
1,715
39
0
23,483
Substandard
0
51
2,784
1,928
646
153
5
0
5,567
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
44,489
$
177,753
$
405,937
$
195,423
$
91,582
$
66,487
$
2,565
$
0
$
984,236
Current-period charge-offs
0
( 32
)
( 1,366
)
( 646
)
( 172
)
( 144
)
0
0
( 2,360
)
Current-period recoveries
0
5
73
37
41
61
0
0
217
Current-period net (charge- offs) recoveries
$
0
$
( 27
)
$
( 1,293
)
$
( 609
)
$
( 131
)
$
( 83
)
$
0
$
0
$
( 2,143
)
Term Loans
Origination Year
Revolving loans
amortized cost
basis
Revolving
loans
converted
to term
loans
Total
As of December 31, 2023
2023
2022
2021
2020
2019
Prior
Internal Risk Grade:
Pass
$
192,184
$
428,295
$
205,015
$
102,300
$
62,861
$
18,876
$
2,638
$
0
$
1,012,169
Special Mention
674
16,031
12,220
4,454
2,050
977
46
0
36,452
Substandard
0
3,010
2,207
647
126
96
21
0
6,107
Doubtful
0
0
0
0
0
0
0
0
0
Total
$
192,858
$
447,336
$
219,442
$
107,401
$
65,037
$
19,949
$
2,705
$
0
$
1,054,728
Current-period charge-offs
( 9
)
( 3,205
)
( 2,699
)
( 933
)
( 319
)
( 191
)
0
0
( 7,356
)
Current-period recoveries
0
219
125
54
54
235
0
0
687
Current-period net (charge- offs) recoveries
$
( 9
)
$
( 2,986
)
$
( 2,574
)
$
( 879
)
$
( 265
)
$
44
$
0
$
0
$
( 6,669
)
At March 31, 2024 and December 31, 2023, other real estate owned (“OREO”) included in other assets in the Consolidated Balance Sheets was $ 2,670 and $ 2,615 , 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 March 31, 2024 and December 31, 2023, the recorded investment of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process was $ 258 and $ 142 , respectively.
26
5. ALLOWANCE FOR CREDIT LOSSES
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 credit 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. Accrued interest receivable was $ 91,178 and $ 88,963 at March 31, 2024 and December 31, 2023, respectively, related to loans and leases are included separately in “Accrued interest receivable” in the consolidated balance sheets. 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 March 31, 2024 and December 31, 2023:
Accrued Interest Receivable
At March 31, 2024
At December 31, 2023
Commercial Real Estate:
Owner-occupied
$
4,662
$
4,751
Nonowner-occupied
36,089
27,507
Other Commercial
12,540
14,562
Residential Real Estate
20,931
20,718
Construction
14,438
18,504
Consumer:
Bankcard
0
0
Other consumer
2,518
2,921
Total
$
91,178
$
88,963
The following table represents the accrued interest receivables written off by reversing interest income for the three months ended March 31, 2024 and 2023:
Accrued Interest Receivables Written Off
by Reversing Interest Income
Three Months Ended
March 31
2024
2023
Commercial Real Estate:
Owner-occupied
$
168
$
0
Nonowner-occupied
2
0
Other Commercial
669
13
Residential Real Estate
6
50
Construction
0
2
Consumer:
Bankcard
0
0
Other consumer
115
94
Total
$
960
$
159
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.
27
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)
•
Commercial Real Estate Owner-Occupied
•
Commercial Real Estate Nonowner-Occupied
•
Commercial Other
•
Method: Cohort
•
Residential Real Estate
•
Construction & Land Development
•
Consumer
•
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, 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.
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 management has a reasonable expectation at the reporting date that the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancelable by United.
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.
United maintains an allowance for loan losses and a reserve for lending-related commitments such as unfunded loan commitments and letters of credit. The reserve for lending-related commitments of $ 42,915 and $ 44,706 at March 31, 2024 and December 31, 2023, 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.
28
United’s allowance for credit losses at March 31, 2024 was relatively flat from December 31, 2023, increasing
$ 1,877 or less than
1 %. This slight increase was due mainly to increases in the loan loss reserves for the commercial real estate, both owner and non-owner occupied, the residential real estate and the other commercial loans segments due to increased outstanding loan balances and increased adjustments resulting from the reasonable and supportable forecast.
The first quarter of 2024 qualitative adjustments include analyses of the following:
•
Current conditions
– United considered the impact of inflation, interest rates, the banking regulatory environment and geopolitical conflict when making determinations related to factor adjustments for the external environment. United also considered portfolio trends related to economic and business conditions, collateral values for dependent loans; past due, nonaccrual and graded loans and leases; and concentrations of credit.
•
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:
•
The forecast for real GDP in 2024 increased in the first quarter, from a projection of 1.40 % for 2024 at the end of 2023 to 2.10 % for 2024 with a slightly smaller increase for 2025, from a projection of 1.80 % for 2025 at the end of 2023 to 2.00 % for 2025. The unemployment rate remained fairly consistent to the end of 2023 with a steady trend expected throughout 2024 and 2025.
•
Greater risk of loss is probable in the office portfolio due to continued hybrid and remote work that may be exacerbated by future economic conditions as well as higher interest rates and cap rates.
•
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 and lease 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 Three Months Ended March 31, 2024
Commercial Real Estate
Other
Commercial
Residential
Real
Estate
Construction
& Land
Development
Bankcard
Total
Owner-
occupied
Nonowner-
occupied
Other
Consumer
Allowance for Loan and Lease Losses:
Beginning balance
$
11,895
$
57,935
$
75,007
$
41,167
$
59,913
$
810
$
12,510
$
259,237
Charge-offs
0
( 786
)
( 216
)
( 127
)
0
( 87
)
( 2,360
)
( 3,576
)
Recoveries
536
195
509
39
1
9
217
1,506
Provision
( 731
)
5,491
( 1,005
)
4,879
( 4,389
)
80
1,413
5,738
Ending balance
$
11,700
$
62,835
$
74,295
$
45,958
$
55,525
$
812
$
11,780
$
262,905
29
Allowance for Loan and Lease Losses and Carrying Amount of Loans and Leases
For the Year Ended December 31, 2023
Commercial Real Estate
Other
Commercial
Residential
Real
Estate
Construction
& Land
Development
Bankcard
Total
Owner-
occupied
Nonowner-
occupied
Other
Consumer
Allowance for Loan and Lease Losses:
Beginning balance
$
13,945
$
38,543
$
79,706
$
36,227
$
48,390
$
561
$
17,374
$
234,746
Charge-offs
( 855
)
( 24
)
( 2,007
)
( 785
)
( 14
)
( 263
)
( 7,356
)
( 11,304
)
Recoveries
187
1,233
1,729
697
80
28
687
4,641
Provision
( 1,382
)
18,183
( 4,421
)
5,028
11,457
484
1,805
31,154
Ending balance
$
11,895
$
57,935
$
75,007
$
41,167
$
59,913
$
810
$
12,510
$
259,237
6. INTANGIBLE ASSETS
The following is a summary of intangible assets subject to amortization and those not subject to amortization:
March 31, 2024
Community Banking
Total
Gross
Carrying
Amount
Accumulated
Amortization
Gross
Carrying
Amount
Accumulated
Amortization
Amortized intangible assets:
Core deposit intangible assets
$
105,165
($
93,570
)
$
105,165
($
93,570
)
Goodwill not subject to amortization
$
1,888,889
$
1,888,889
December 31, 2023
Community Banking
Mortgage Banking
Total
Gross
Carrying
Amount
Accumulated
Amortization
Gross
Carrying
Amount
Accumulated
Amortization
Gross
Carrying
Amount
Accumulated
Amortization
Amortized intangible assets:
Core deposit intangible assets
$
105,165
($
92,660
)
$
0
$
0
$
105,165
($
92,660
)
Goodwill not subject to amortization
$
1,883,574
$
5,315
$
1,888,889
United incurred amortization expense of $ 910 and $ 1,279 for the quarters ended March 31, 2024 and 2023, respectively.
30
The following table sets forth the anticipated amortization expense for intangible assets for the years subsequent to 2023:
Year
Amount
2024
$
3,639
2025
3,282
2026
2,758
2027
1,152
2028
560
2029 and thereafter
1,114
7. 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 Company initially measures servicing assets and liabilities retained related to the sale of residential loans held for sale (“MSRs”) at fair value, if practicable. For subsequent measurement purposes, the Company measures servicing assets and liabilities based on the lower of cost or market 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”) 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.
The unpaid principal balances of loans serviced for others were approximately $ 1,173,246 at March 31, 2024 and $ 1,202,448 at December 31, 2023.
The estimated fair value of the mortgage servicing rights was $ 13,439 and $ 13,427 at March 31, 2024 and December 31, 2023, respectively. The estimated fair value of servicing rights at March 31, 2024 was determined using a net servicing fee of 0.25 %, average discount rates ranging from 10.19 % to 11.15 % with a weighted average discount rate of 10.59 %, average constant prepayment rates (“CPR”) ranging from 7.62 % to 9.96 % with a weighted average prepayment rate of 9.16 %, depending upon the stratification of the specific servicing right, and a delinquency rate, including loans on forbearance of 2.65 %. The estimated fair value of servicing rights at December 31, 2023 was determined using a net servicing fee of 0.25 %, average discount rates ranging from 10.50 % to 10.82 % with a weighted average discount rate of 10.58 %, average constant prepayment rates (“CPR”) ranging from 7.84 % to 10.25 % with a weighted average prepayment rate of 9.43 %, depending upon the stratification of the specific servicing right, and a delinquency rate, including loans on forbearance of 3.29 %. Please refer to Note 13 in these Notes to Consolidated Financial Statements for additional information concerning the fair value of MSRs.
31
The following presents the activity in mortgage servicing rights, including their valuation allowance for the three months ended March 31, 2024 and 2023:
Three Months Ended
March 31, 2024
Three Months Ended
March 31, 2023
MSRs beginning balance
$
4,554
$
21,022
Amount sold
0
( 235
)
Amount capitalized
0
145
Amount amortized
( 313
)
( 945
)
MSRs ending balance
$
4,241
$
19,987
MSRs valuation allowance beginning balance
$
0
$
0
Aggregate additions charged and recoveries credited to operations
0
0
MSRs impairment
0
0
MSRs valuation allowance ending balance
$
0
$
0
MSRs, net of valuation allowance
$
4,241
$
19,987
The Company did no t record any temporary impairments on mortgage servicing rights for the three months ended March 31, 2024 and 2023.
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.
8. 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 15 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:
Three Months Ended
Classification
March 31, 2024
March 31, 2023
Operating lease cost
Net occupancy expense
$
5,671
$
5,392
Sublease income
Net occupancy expense
( 84
)
( 60
)
Net lease cost
$
5,587
$
5,332
32
Supplemental balance sheet information related to leases was as follows:
Classification
March 31, 2024
December 31, 2023
Operating lease right-of-use
assets
Operating lease right-of-use assets
$
86,074
$
86,986
Operating lease liabilities
Operating lease liabilities
$
92,266
$
92,885
Other information related to leases was as follows:
March 31, 2024
Weighted-average remaining lease term:
Operating leases
7.79 years
Weighted-average discount rate:
Operating leases
3.25
%
Supplemental cash flow information related to leases was as follows:
Three Months Ended
March 31, 2024
March 31, 2023
Cash paid for amounts in the measurement of lease liabilities:
Operating cash flows from operating leases
$
5,378
$
5,487
ROU assets obtained in the exchange for lease liabilities
3,671
10,192
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, 2023, consists of the following as of March 31, 2024:
Year
Amount
2024
$
13,586
2025
16,007
2026
14,469
2027
12,598
2028
10,616
Thereafter
38,715
Total lease payments
105,991
Less: imputed interest
( 13,725
)
Total
$
92,266
9. SHORT-TERM BORROWINGS
At March 31, 2024 and December 31, 2023, short-term borrowings were as follows:
As of
March 31, 2024
As of
December 31, 2023
Federal funds purchased
$
0
$
0
Securities sold under agreements to repurchase
207,727
196,095
Total short-term borrowings
$
207,727
$
196,095
Federal funds purchased and securities sold under agreements to repurchase have not been a significant source of funds for the company. The securities sold under agreements to repurchase were accounted for as collateralized financial transactions. They were recorded at the amounts at which the securities were acquired or sold plus accrued interest.
United has various unused lines of credit available from certain of its correspondent banks in the aggregate amount of $ 280,000 . 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.
33
United has a $ 20,000 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 March 31, 2024, United had no outstanding balance under this credit.
10. 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 March 31, 2024, United had an unused borrowing amount of approximately $ 7,001,680 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 March 31, 2024, $ 1,460,415 of FHLB advances with a weighted-average contractual interest rate of 5.43 % and a weighted-average effective interest rate of 3.70 % are scheduled to mature within the next two years. The weighted-average effective rate considers the effect of any interest rate swaps designated as cash flow hedges outstanding at March 31, 2024 to manage interest rate risk on its long-term debt.
The scheduled maturities of these FHLB borrowings are as follows:
Year
Amount
2024
$
1,450,000
2025
10,415
2026
0
2027
0
2028 and thereafter
0
Total
$
1,460,415
At March 31, 2024, 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. At March 31, 2024 and December 31, 2023, the outstanding balance of the Debentures was $ 279,019 and $ 278,616 , 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.
34
11. 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 $ 6,817,449 and $ 6,851,890 of loan commitments outstanding as of March 31, 2024 and December 31, 2023, respectively, approximately 41% of which contractually expire within one year . Excluded in the December 31, 2023 amount above were commitments to extend credit of $ 416,095 related to mortgage loan funding commitments of United’s previous mortgage banking segment which were 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 March 31, 2024 and December 31, 2023, United had $ 16,113 and $ 16,233 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 $ 155,354 and $ 147,705 as of March 31, 2024 and December 31, 2023, 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 Banking
Related to its mortgage banking activities, United 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 reserve was immaterial as of March 31, 2024 and December 31, 2023.
United has derivative counter-party risk that may arise from the possible inability of United’s mortgage banking third party investors to meet the terms of their forward sales contracts. United works with mortgage banking 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.
35
Legal Proceedings
United and its subsidiaries are currently involved in various legal proceedings in the normal course of business. On at least a quarterly basis, United assesses its liabilities and contingencies in connection with all pending or threatened claims and litigation, utilizing the most recent information available. On a matter-by-matter
basis, an accrual for loss is established for those matters which United believes it is probable that a loss may be incurred and that the amount of such loss can be reasonably estimated. Once established, each accrual is adjusted as appropriate to reflect any subsequent developments. Accordingly, management’s estimate will change from time to time, and actual losses may be more or less than the current estimate. For matters where a loss is not probable, or the amount of the loss cannot be estimated, no accrual is established.
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 statements.
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.
12. 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.
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.
Fair value hedges may be eligible for offset on the consolidated balance sheets because they are subject to master netting arrangements or similar agreements. United has elected not to offset the assets and liabilities subject to such arrangements on the consolidated financial statements.
During 2020, United entered into two interest rate swap derivatives designated as cash flow hedges. The notional amount of these cash flow hedge derivatives totaled $ 500,000 . The derivatives are intended to hedge the changes in cash flows associated with floating rate FHLB borrowings. As of March 31, 2024, 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 $ 16,625 will be reclassified from AOCI as a decrease to interest expense over the next 12-months
following March 31, 2024 related to the cash flow hedges. As of March 31, 2024, the maximum length of time over which forecasted transactions are hedged is six years.
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
36
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.
The daily settlement of the derivative exposure does not change or reset the contractual terms of the instrument. The total notional amount of interest rate swap derivatives designated as cash flow hedges cleared through the LCH include $ 500,000 for asset derivatives as of March 31, 2024. Balances related to LCH are presented as a single unit of account with the fair value of the designated cash flow interest rate swap asset being reduced by variation margin posted by (with) the applicable counterparty and reported in the following table on a net basis. The related fair value on a net basis approximates zero .
United through its mortgage banking channel 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 with servicing either released or retained 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 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) with some adjusted for the Company’s actual sales experience versus the investor’s indicated pricing. Fair values of TBA mortgage-backed securities are measured using valuations from investors for mortgage-backed securities with similar characteristics. Income from mortgage banking activities includes the gain recognized for the period presented and associated elements of fair value.
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 March 31, 2024 and December 31, 2023.
Asset Derivatives
March 31, 2024
December 31, 2023
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 assets
$
11,721
$
761
Other assets
$
12,032
$
611
Total Fair Value Hedges
$
11,721
$
761
$
12,032
$
611
Cash Flow Hedges:
Interest rate swap contracts
(hedging FHLB borrowings)
Other assets
$
500,000
$
0
Other assets
$
500,000
$
0
Total Cash Flow Hedges
$
500,000
$
0
$
500,000
$
0
Total derivatives designated as hedging instruments
$
511,721
$
761
$
512,032
$
611
Derivatives not designated as hedging instruments
Forward loan sales commitments
Other assets
$
3,565
$
5
Other assets
$
3,880
$
93
TBA mortgage-backed securities
Other assets
19,060
16
Other assets
0
0
37
Asset Derivatives
March 31, 2024
December 31, 2023
Balance
Sheet
Location
Notional
Amount
Fair
Value
Balance
Sheet
Location
Notional
Amount
Fair
Value
Interest rate lock commitments
Other assets
130,339
1,264
Other assets
99,278
1,144
Total derivatives not designated as hedging instruments
$
152,964
$
1,285
$
103,158
$
1,237
Total asset derivatives
$
664,685
$
2,046
$
615,190
$
1,848
Liability Derivatives
March 31, 2024
December 31, 2023
Balance
Sheet
Location
Notional
Amount
Fair
Value
Balance
Sheet
Location
Notional
Amount
Fair
Value
Derivatives not designated as hedging instruments
TBA mortgage-backed securities
Other liabilities
$
70,074
$
23
Other liabilities
$
77,115
$
678
Interest rate lock commitments
Other liabilities
6,569
3
Other liabilities
0
0
Total derivatives not designated as hedging instruments
$
76,643
$
26
$
77,115
$
678
Total liability derivatives
$
76,643
$
26
$
77,115
$
678
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 March 31, 2024 and December 31, 2023.
Derivatives in Fair Value
Hedging Relationships
March 31, 2024
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, net of unearned
income
$
11,721
$
( 777
)
$
0
Derivatives in Fair Value
Hedging Relationships
December 31, 2023
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, net of unearned
income
$
12,032
$
( 632
)
$
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.
38
The effect of United’s derivative financial instruments on its unaudited Consolidated Statements of Income for the three months ended March 31, 2024 and 2023 are presented as follows:
Three Months Ended
Income Statement
Location
March 31,
2024
March 31,
2023
Derivatives in hedging relationships Fair Value Hedges:
Interest
rate swap contracts
Interest and fees on loans
$
5
$
89
Cash flow Hedges:
Interest rate swap contracts
Interest on long-term borrowings
6,352
4,915
Total derivatives in hedging relationships
$
6,357
$
5,004
Derivatives not designated as hedging instruments
Forward loan sales commitments
Income from Mortgage Banking Activities
$
( 89
)
$
( 93
)
TBA mortgage-backed securities
Income from Mortgage Banking Activities
671
( 499
)
Interest rate lock commitments
Income from Mortgage Banking Activities
252
607
Total derivatives not designated as hedging instruments
$
834
$
15
Total derivatives
$
7,191
$
5,019
For the three months ended March 31, 2024 and 2023, 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.
13. 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.
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 no t
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 no t 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 no t actively traded, the fair value measurement is based primarily upon estimates that require significant judgment. Therefore, the results may no t be realized in an actual sale or immediate
39
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.
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 March 31, 2024, 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 March 31, 2024. 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 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, 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 (“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 March 31, 2024, the range of historical sales prices increased the investor’s indicated pricing by a range of 0.001 % to 0.392 % with a weighted average increase of 0.140 %.
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.
40
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, through its mortgage banking channel, enters 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. Interest rate 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, through its mortgage banking channel, enters into either a forward sales contract to sell loans to investors or a TBA mortgage-backed security. 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. These valuations fall into a Level 2 category. 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 March 31, 2024, the range of historical sales prices increased the investor’s indicated pricing by a range of 0.001 % to 0.392 % with a weighted average increase of 0.140 %.
For interest rate swap derivatives that are not designated in a hedge relationship within United’s mortgage banking activities, changes in the fair value of the derivatives are recognized in income from mortgage banking activities 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 relationships are included in noninterest income and noninterest expense, respectively.
The following tables present the balances of financial assets and liabilities measured at fair value on a recurring basis as of March 31, 2024 and December 31, 2023, segregated by the level of the valuation inputs within the fair value hierarchy.
Fair Value at March 31, 2024 Using
Description
Balance as
of
March 31,
2024
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
$
434,111
$
0
$
434,111
$
0
State and political subdivisions
528,301
0
528,301
0
Residential mortgage-backed securities
41
Fair Value at March 31, 2024 Using
Description
Balance as
of
March 31,
2024
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Agency
1,006,859
0
1,006,859
0
Non-agency
75,304
0
75,304
0
Commercial mortgage-backed securities Agency
453,713
0
453,713
0
Asset-backed securities
830,930
0
830,930
0
Single issue trust preferred securities
15,333
0
15,333
0
Other corporate securities
269,424
5,111
264,313
0
Total available for sale securities
3,613,975
5,111
3,608,864
0
Equity securities:
Financial services industry
168
168
0
0
Equity mutual funds (1)
3,439
3,439
0
0
Other equity securities
5,155
5,155
0
0
Total equity securities
8,762
8,762
0
0
Loans held for sale
44,426
0
4,164
40,262
Derivative financial assets
:
Interest rate swap contracts
761
0
761
0
Forward sales commitments
5
0
0
5
TBA mortgage-backed securities
16
0
0
16
Interest rate lock commitments
1,264
0
128
1,136
Total derivative financial assets
2,046
0
889
1,157
Liabilities
Derivative financial liabilities
:
TBA mortgage-backed securities
23
0
0
23
Interest rate lock commitments
3
0
0
3
Total derivative financial liabilities
26
0
0
26
Fair Value at December 31, 2023 Using
Description
Balance as of
December 31,
2023
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
$
484,950
$
0
$
484,950
$
0
State and political subdivisions
533,831
0
533,831
0
Residential mortgage-backed securities
Agency
1,049,941
0
1,049,941
0
Non-agency
90,611
0
90,611
0
Commercial mortgage-backed securities
Agency
459,298
0
459,298
0
Asset-backed securities
860,638
0
860,638
0
Single issue trust preferred securities
15,141
0
15,141
0
Other corporate securities
291,967
5,159
286,808
0
Total available for sale securities
3,786,377
5,159
3,781,218
0
Equity securities:
Financial services industry
211
211
0
0
Equity mutual funds (1)
3,524
3,524
0
0
42
Fair Value at December 31, 2023 Using
Description
Balance as of
December 31,
2023
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Fixed income mutual funds
5,210
5,210
0
0
Total equity securities
8,945
8,945
0
0
Loans held for sale
56,261
0
4,283
51,978
Derivative financial assets:
Interest rate swap contracts
611
0
611
0
Forward sales commitments
93
0
60
33
Interest rate lock commitments
1,144
0
139
1,005
Total derivative financial assets
1,848
0
810
1,038
Liabilities
Derivative financial liabilities:
TBA mortgage-backed securities
678
0
11
667
Total derivative financial liabilities
678
0
11
667
There were no transfers between Level 1 and Level 2 for financial assets and liabilities measured at fair value on a recurring basis during the three months ended March 31, 2024 and the year ended December 31, 2023.
The following tables present additional information about financial assets and liabilities measured at fair value at March 31, 2024 and December 31, 2023 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.
Derivative Assets
Derivative Liabilities
March 31, 2024
Loans Held
for Sale
TBA
Securities
Forward
Sales
Commitments
Interest Rate
Lock
Commitments
TBA
Securities
Interest Rate
Lock
Commitments
Balance, beginning of period
$
51,978
$
0
$
33
$
1,005
$
667
$
0
Originations
149,142
0
0
0
0
0
Sales
( 165,006
)
0
0
0
0
0
Transfers other
0
16
( 28
)
131
( 644
)
3
Total gains during the period recognized in earnings
4,148
0
0
0
0
0
Balance, end of period
$
40,262
$
16
$
5
$
1,136
$
23
$
3
The amount of total (losses) 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
$
( 813
)
$
16
$
5
$
1,136
$
23
$
3
43
Derivative Assets
Derivative Liabilities
December 31, 2023
Loans Held
for Sale
TBA
Securities
Forward
Sales
Commitments
Interest Rate
Lock
Commitments
TBA
Securities
Interest Rate
Lock
Commitments
Balance, beginning of period
$
44,871
$
26
$
6
$
844
$
213
$
348
Originations
1,156,616
0
0
0
0
0
Sales
( 1,179,612
)
0
0
0
0
0
Transfers other
0
( 26
)
27
161
454
( 348
)
Total gains during the period recognized in earnings
30,103
0
0
0
0
0
Balance, end of period
$
51,978
$
0
$
33
$
1,005
$
667
$
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
$
1,142
$
0
$
33
$
1,005
$
667
$
0
Fair Value Option
The following table reflects the change in fair value included in earnings of financial instruments for which the fair value option has been elected:
Description
Three Months Ended
March 31, 2024
Three Months Ended
March 31, 2023
Income from mortgage banking activities
$
( 836
)
$
788
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:
March 31, 2024
December 31, 2023
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
$
43,378
$
44,426
$
1,048
$
54,377
$
56,261
$
1,884
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.
44
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.
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.
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, 2023. The goodwill impairment test did not identify any goodwill impairment. In subsequent periods, economic uncertainty, market volatility 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
45
impairment exist, and evaluates changes in facts and circumstances that may indicate impairment in the carrying value. During the fourth quarter of 2023, United’s management formulated a plan to consolidate its mortgage delivery channels by consolidating George Mason’s and Crescent’s mortgage banking business into United Bank. As a result of this consolidation decision, United impaired the trade names intangibles at George Mason and Crescent to zero at December 31
, 2023. No fair value measurement of intangible assets was made during the first three months of 2024 and 2023.
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 March 31, 2024 and December 31, 2023, refer to Note 7 of these Notes to Consolidated Financial Statements. The Company did no t record any temporary impairment of mortgage servicing rights in the quarter ended March 31, 2024 and 2023.
The following table summarizes United’s financial assets that were measured at fair value on a nonrecurring basis during the period:
Description
Balance
as of
March 31,
2024
Fair Value at March 31, 2024
YTD Losses
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Assets
Individually assessed loans
$
53,018
$
0
$
52,450
$
568
$
( 881
)
OREO
2,670
0
2,584
86
0
Description
Balance as of
December 31,
2023
Fair Value at December 31, 2023
YTD
Gains
(Losses)
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Assets
Individually assessed loans
$
45,308
$
0
$
44,722
$
586
$
314
OREO
2,615
0
2,615
0
( 67
)
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.
46
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.
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:
Carrying
Amount
Fair Value
Fair Value Measurements
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
March 31, 2024
Cash and cash equivalents
$
1,732,646
$
1,732,646
$
0
$
1,732,646
$
0
Securities available for sale
3,613,975
3,613,975
5,111
3,608,864
0
Securities held to maturity
1,001
1,020
0
0
1,020
Equity securities
8,762
8,762
8,762
0
0
47
Carrying
Amount
Fair Value
Fair Value Measurements
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Other securities
330,781
314,242
0
0
314,242
Loans held for sale
44,426
44,426
0
4,164
40,262
Net loans
21,257,171
20,476,689
0
0
20,476,689
Derivative financial assets
2,046
2,046
0
889
1,157
Mortgage servicing rights
4,241
13,439
0
0
13,439
Deposits
22,919,746
22,864,127
0
22,864,127
0
Short-term borrowings
207,727
207,727
0
207,727
0
Long-term borrowings
1,739,434
1,719,423
0
1,719,423
0
Derivative financial liabilities
26
26
0
0
26
December 31, 2023
Cash and cash equivalents
$
1,598,943
$
1,598,943
$
0
$
1,598,943
$
0
Securities available for sale
3,786,377
3,786,377
5,159
3,781,218
0
Securities held to maturity
1,003
1,020
0
0
1,020
Equity securities
8,945
8,945
8,945
0
0
Other securities
329,429
312,958
0
0
312,958
Loans held for sale
56,261
56,261
0
4,283
51,978
Net loans
21,099,847
20,463,710
0
0
20,463,710
Derivative financial assets
1,848
1,848
0
810
1,038
Mortgage servicing rights
4,554
13,427
0
0
13,427
Deposits
22,819,319
22,760,310
0
22,760,310
0
Short-term borrowings
196,095
196,095
0
196,095
0
Long-term borrowings
1,789,103
1,769,123
0
1,769,123
0
Derivative financial liabilities
678
678
0
11
667
14. 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, 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.
48
Compensation expense of $ 3,266 and $ 2,713 related to the nonvested awards under United’s Long-Term Incentive Plans was incurred for the first quarter of 2024 and 2023, respectively. Compensation expense was included in employee compensation in the unaudited 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.
A summary of activity under United’s stock option plans as of March 31, 2024, and the changes during the first three months of 2024 are presented below:
Three Months Ended March 31, 2024
Shares
Aggregate
Intrinsic
Value
Weighted Average
Remaining
Contractual
Term (Yrs.)
Exercise
Price
Outstanding at January 1, 2024
1,337,382
$
35.47
Exercised
( 25,991
)
27.15
Forfeited or expired
( 3,477
)
27.49
Outstanding at March 31, 2024
1,307,914
$
3,440
3.6
$
35.66
Exercisable at March 31, 2024
1,307,914
$
3,440
3.6
$
35.66
The following table summarizes the status of United’s nonvested stock option awards during the first three months of 2024:
Shares
Weighted-Average
Grant Date Fair Value
Per Share
Nonvested at January 1, 2024
56,526
$
5.65
Vested
( 56,526
)
5.65
Forfeited or expired
0
0.00
Nonvested at March 31, 2024
0
$
0.00
During the three months ended March 31, 2024 and 2023, 25,991 and 55,796 shares, respectively, were issued in connection with stock option exercises. All shares issued in connection with stock option exercises for the three months ended March 31, 2024 and 2023 were issued from authorized and unissued stock. The total intrinsic value of options exercised under the Plans during the three months ended March 31, 2024 and 2023 was $ 207 and $ 722 respectively.
As of March 31, 2024, there was no
unrecognized compensation cost related to nonvested stock option awards.
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 March 31, 2024, the total unrecognized compensation cost related to nonvested restricted stock awards was $ 10,971 with a weighted-average expense recognition period of 1.6 years.
49
The following summarizes the changes to United’s nonvested restricted common shares for the period ended March 31, 2024:
Shares
Weighted-Average
Grant Date Fair Value
Per Share
Nonvested at January 1, 2024
333,932
$
37.75
Granted
183,908
34.36
Vested
( 187,258
)
36.60
Forfeited
( 5,215
)
36.48
Nonvested at March 31, 2024
325,367
$
36.51
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.
The following table summarizes the status of United’s nonvested RSUs during the first three months of 2024:
Shares
Weighted-Average
Grant Date Fair Value
Per Share
Nonvested at January 1, 2024
363,502
$
37.53
Granted
254,592
32.80
Vested
( 127,536
)
36.28
Forfeited or expired
( 439
)
34.72
Nonvested at March 31, 2024
490,119
$
35.41
As of March 31, 2024, the total unrecognized compensation cost related to nonvested restricted stock units was $ 13,314 with a weighted-average expense recognition period of 2.0 years.
15. EMPLOYEE BENEFIT PLANS
United has a defined benefit retirement plan covering qualified employees hired prior to October 1, 2007. 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 are intended to provide not only for benefits attributed to service to date, but also for those expected to be earned in the future. No discretionary contributions were made during the first quarter of 2024 and 2023.
Included in accumulated other comprehensive income at December 31, 2023 are unrecognized actuarial losses of $ 32,548 ($ 20,817 net of tax) that have not yet been recognized in net periodic pension cost.
50
Net periodic pension cost for the three months ended March 31, 2024 and 2023 included the following components:
Three Months Ended March 31
2024
2023
Service cost
$
391
$
461
Interest cost
1,719
1,736
Expected return on plan assets
( 2,650
)
( 2,897
)
Recognized net actuarial loss
550
775
Net periodic pension cost
$
10
$
75
Weighted-Average Assumptions:
Discount Rate
5.07
%
5.25
%
Expected return on assets
6.25
%
7.25
%
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 (otherwise)
3.50
%
3.50
%
16. 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.
As of March 31, 2024 and 2023, the total amount of accrued interest related to uncertain tax positions was $ 773 and $ 525 , respectively. United accounts for interest and penalties related to uncertain tax positions as part of its provision for federal and state income taxes.
United is currently open to audit under the statute of limitations by the Internal Revenue Service for the years ended December 31, 2020, 2021 and 2022 and certain State Taxing authorities for the years ended December 31, 2020 through 2022.
United’s effective tax rate was 19.78 % for the first quarter of 2024 and 19.92 % for the first quarter of 2023.
17. COMPREHENSIVE INCOME
The components of total comprehensive income for the three months ended March 31, 2024 and 2023 are as follows:
Three Months Ended
March 31
2024
2023
Net Income
$
86,814
$
98,307
Available for sale (“AFS”) securities:
Change in net unrealized (loss) gain on AFS securities arising during the period
( 3,119
)
58,455
Related income tax effect
727
( 13,620
)
Net reclassification adjustment for gains included in net income
0
420
Related income tax effect
0
( 98
)
( 2,392
)
45,157
Net effect of AFS securities on other comprehensive income
( 2,392
)
45,157
51
Three Months Ended
March 31
2024
2023
Cash flow hedge derivatives:
Unrealized gain (loss) on cash flow hedge before reclassification to interest expense
7,209
( 4,416
)
Related income tax effect
( 1,680
)
1,029
Net reclassification adjustment for gains included in net income
( 6,352
)
( 4,915
)
Related income tax effect
1,480
1,145
Net effect of cash flow hedge derivatives on other comprehensive income
657
( 7,157
)
Pension plan:
Recognized net actuarial loss
550
775
Related income tax benefit
( 126
)
( 173
)
Net effect of change in pension plan asset on other comprehensive income
424
602
Total change in other comprehensive income
( 1,311
)
38,602
Total Comprehensive Income
$
85,503
$
136,909
The components of accumulated other comprehensive income for the three months ended March 31, 2024 are as follows:
Changes in Accumulated Other Comprehensive Income (AOCI) by Component (a)
For the Three Months Ended March 31, 2024
Unrealized
Gains/Losses
on AFS
Securities
Unrealized
Gains/Losses
on Cash
Flow Hedges
Defined
Benefit
Pension
Items
Total
Balance at January 1, 2024
$
( 278,819
)
$
39,955
$
( 20,817
)
$
( 259,681
)
Other comprehensive income before reclassification
( 2,392
)
5,529
0
3,137
Amounts reclassified from accumulated other comprehensive income
0
( 4,872
)
424
( 4,448
)
Net current-period other comprehensive (loss) income, net of tax
( 2,392
)
657
424
( 1,311
)
Balance at March 31, 2024
$
( 281,211
)
$
40,612
$
( 20,393
)
$
( 260,992
)
(a)
All amounts are net-of-tax.
Reclassifications out of Accumulated Other Comprehensive Income (AOCI)
For the Three Months Ended March 31, 2024
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
$
0
Net investment securities gains
0
Total before tax
Related income tax effect
0
Income taxes
0
Net of tax
Cash flow hedge:
Net reclassification adjustment for losses included in net income
$
( 6,352
)
Interest expense
( 6,352
)
Total before tax
Related income tax effect
1,480
Income taxes
( 4,872
)
Net of tax
52
Reclassifications out of Accumulated Other Comprehensive Income (AOCI)
For the Three Months Ended March 31, 2024
Details about AOCI Components
Amount
Reclassified
from AOCI
Affected Line Item in the Statement Where
Net Income is Presented
Pension plan:
Recognized net actuarial loss
550
(a)
550
Total before tax
Related income tax effect
( 126
)
Income taxes
424
Net of tax
Total reclassifications for the period
$
( 4,448
)
(a)
This AOCI component is included in the computation of net periodic pension cost (see Note 15, Employee Benefit Plans)
18. EARNINGS PER SHARE
The reconciliation of the numerator and denominator of basic earnings per share with that of diluted earnings per share is presented as follows:
Three Months Ended
March 31
2024
2023
Distributed earnings allocated to common stock
$
50,374
$
48,450
Undistributed earnings allocated to common stock
36,242
49,611
Net earnings allocated to common shareholders
$
86,616
$
98,061
Average common shares outstanding
134,808,634
134,411,166
Common stock equivalents
312,746
429,162
Average diluted shares outstanding
135,121,380
134,840,328
Earnings per basic common share
$
0.64
$
0.73
Earnings per diluted common share
$
0.64
$
0.73
Antidilutive stock options and restricted stock outstanding of 1,198,358 for the three months ended March 31, 2024 were excluded from the earnings per diluted common share calculation as compared to 563,127 for the three months ended March 31, 2023.
19. 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.
United currently sponsors twenty 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.
53
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. At March 31, 2024 and December 31, 2023, United’s investment (maximum exposure to loss) in these trusts w ere
$ 11,876 and $ 11,751 , respectively.
Information related to United’s statutory trusts is presented in the table below:
Description
Issuance Date
Amount of
Capital
Securities Issued
Stated Interest Rate (1)
Maturity Date
United Statutory Trust III
December 17, 2003
$
20,000
3-month CME Term SOFR + 2.85%
December 17, 2033
United Statutory Trust IV
December 19, 2003
$
25,000
3-month CME Term SOFR + 2.85%
January 23, 2034
United Statutory Trust V
July 12, 2007
$
50,000
3-month CME Term SOFR + 1.55%
October 1, 2037
United Statutory Trust VI
September 20, 2007
$
30,000
3-month CME Term SOFR + 1.30%
December 15, 2037
Premier Statutory Trust II
September 25, 2003
$
6,000
3-month CME Term SOFR + 3.10%
October 8, 2033
Premier Statutory Trust III
May 16, 2005
$
8,000
3-month CME Term SOFR + 1.74%
June 15, 2035
Premier Statutory Trust IV
June 20, 2006
$
14,000
3-month CME Term SOFR + 1.55%
September 23, 2036
Premier Statutory Trust V
December 14, 2006
$
10,000
3-month CME Term SOFR + 1.61%
March 1, 2037
Centra Statutory Trust I
September 20, 2004
$
10,000
3-month CME Term SOFR + 2.29%
September 20, 2034
Centra Statutory Trust II
June 15, 2006
$
10,000
3-month CME Term SOFR + 1.65%
July 7, 2036
VCBI Capital Trust II
December 19, 2002
$
15,000
6-month CME Term SOFR + 3.30%
December 19, 2032
VCBI Capital Trust III
December 20, 2005
$
25,000
3-month CME Term SOFR + 1.42%
February 23, 2036
Cardinal Statutory Trust I
July 27, 2004
$
20,000
3-month CME Term SOFR + 2.40%
September 15, 2034
UFBC Capital Trust I
December 30, 2004
$
5,000
3-month CME Term SOFR + 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 CME Term SOFR + 3.05%
January 7, 2034
Greer Capital Trust I
October 12, 2004
$
6,000
3-month CME Term SOFR + 2.20%
October 18, 2034
Greer Capital Trust II
December 28, 2006
$
5,000
3-month CME Term SOFR + 1.73%
January 30, 2037
First South Preferred Trust I
September 26, 2003
$
10,000
3-month CME Term SOFR + 2.95%
September 30, 2033
BOE Statutory Trust I
December 12, 2003
$
4,000
3-month CME Term SOFR + 3.00%
December 12, 2033
(1)
The 3-month
CME Term SOFR rates have a spread adjustment of 0.26161 % and the 6-month
CME Term SOFR rate has a spread adjustment of 0.42826 %.
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. At March 31, 2024 and December 31, 2023, United’s investment (maximum exposure to loss) in these low income housing and community development partnerships were $ 90,919 and $ 87,554 , respectively, while related unfunded commitments were $ 65,039 and $ 63,539 , respectively. As of March 31, 2024, United expects to recover its remaining investments through the use of the tax credits that are generated by the investments.
54
20. SUBSEQUENT EVENT
Agreement to Acquire Piedmont Bancorp, Inc.
On May 9, 2024, United entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Piedmont Bancorp, Inc., a Georgia corporation (“Piedmont”). The Merger Agreement provides that, upon the terms and subject to the conditions set forth therein, Piedmont will merge with and into United (the “Merger”), with United as the surviving corporation in the Merger. Immediately following
the Merger, Piedmont’s wholly-owned subsidiary, The Piedmont Bank, a state bank chartered under the laws of the State of Georgia, will merge with and into United’s wholly-owned subsidiary, United Bank, a state bank chartered under the laws of the Commonwealth of Virginia (the “Bank Merger”), with United Bank as the surviving bank in the Bank Merger. The Merger Agreement was approved and adopted by the board of directors of each of United and Piedmont.
Piedmont is a well-capitalized, single bank holding company headquartered in Atlanta, Georgia
with total assets of approximately $ 2.1 billion, total loans of approximately $ 1.7 billion, total liabilities of approximately $ 1.9 billion, total deposits of approximately $ 1.8 billion, and total shareholders’ equity of approximately $ 195 million as of March 31, 2024. Piedmont is the holding company for The Piedmont Bank, a Georgia state-chartered bank, with sixteen locations
in the State of Georgia.
Subject to the terms and conditions of the Merger Agreement, at the effective time of the Merger (the “Effective Time”), each share of common stock, $ 0.01 par value, of Piedmont (“Piedmont Common Stock”) outstanding immediately prior to the Effective Time, other than certain shares of Piedmont Common Stock held by United and its subsidiaries, will be converted into the right to receive, without interest, (a) 0.300 of a share (the “Exchange Ratio”) of common stock, $ 2.50 par value, of United (“United Common Stock” and such consideration is hereinafter referred to as the “Merger Consideration”) and (b) cash in lieu of fractional shares.
At the Effective Time, (i) each option to purchase shares of Piedmont Common Stock will fully vest and will be cashed out based on a formula that takes into account the difference between the exercise price and the volume-weighted average of the closing sales price on Nasdaq of United Common Stock for the 10 full trading days ending on the second trading day immediately preceding the Effective Time and the Exchange Ratio, (ii) each warrant to purchase shares of Piedmont Common Stock will fully vest and holders will have the option to convert into the right to receive shares of United Common Stock based on the exchange ratio or be cashed out based on the same formula applicable to option holders, and (iii) each restricted stock grant, restricted stock unit grant and any other outstanding equity award with respect to Piedmont Common Stock that is subject to vesting will fully vest and be entitled to receive the Merger Consideration.
The completion of the Merger
and the Bank Merger are
subject to the satisfaction of customary closing conditions, including receipt of regulatory approvals from the Board of Governors of the Federal Reserve System and the Virginia Bureau of Financial Institutions, regulatory filings with the Georgia Department of Banking and Finance, and the approval by the stockholders of Piedmont.
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.