These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
PENNSYLVANIA
|
25-1428528
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
601 PHILADELPHIA STREET INDIANA, PA
|
15701
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
COMMON STOCK, $1 PAR VALUE
|
|
NEW YORK STOCK EXCHANGE
|
|
PART I
|
|
PAGE
|
|
|
|
|
|
ITEM 1.
|
||
|
|
|
|
|
ITEM 1A.
|
||
|
|
|
|
|
ITEM 1B.
|
||
|
|
|
|
|
ITEM 2.
|
||
|
|
|
|
|
ITEM 3.
|
||
|
|
|
|
|
ITEM 4.
|
||
|
|
|
|
|
|
||
|
|
|
|
|
PART II
|
|
|
|
|
|
|
|
ITEM 5.
|
||
|
|
|
|
|
ITEM 6.
|
||
|
|
|
|
|
ITEM 7.
|
||
|
|
|
|
|
ITEM 7A.
|
||
|
|
|
|
|
ITEM 8.
|
||
|
|
|
|
|
ITEM 9.
|
||
|
|
|
|
|
ITEM 9A.
|
||
|
|
|
|
|
ITEM 9B.
|
||
|
|
|
|
|
PART III
|
|
|
|
|
|
|
|
ITEM 10.
|
||
|
|
|
|
|
ITEM 11.
|
||
|
|
|
|
|
ITEM 12.
|
||
|
|
|
|
|
ITEM 13.
|
||
|
|
|
|
|
ITEM 14.
|
||
|
|
|
|
|
PART IV
|
|
|
|
|
|
|
|
ITEM 15.
|
||
|
|
|
|
|
|
||
|
•
|
Local, regional, national and international economic conditions and the impact they may have on us and our customers and our assessment of that impact.
|
|
•
|
Volatility and disruption in national and international financial and commodity markets.
|
|
•
|
Government intervention in the U.S. financial system.
|
|
•
|
Changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs.
|
|
•
|
Changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
|
|
•
|
The effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board.
|
|
•
|
Inflation, interest rate, securities market and monetary fluctuations.
|
|
•
|
The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) with which we and our subsidiaries must comply.
|
|
•
|
The soundness of other financial institutions.
|
|
•
|
Political instability.
|
|
•
|
Impairment of our goodwill or other intangible assets.
|
|
•
|
Acts of God or of war or terrorism.
|
|
•
|
The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
|
|
•
|
Changes in consumer spending, borrowings and savings habits.
|
|
•
|
Changes in the financial performance and/or condition of our borrowers.
|
|
•
|
Technological changes.
|
|
•
|
The cost and effects of failure, interruption, or breach of security of our systems.
|
|
•
|
Acquisitions and integration of acquired businesses.
|
|
•
|
Our ability to attract and retain qualified employees.
|
|
•
|
Changes in the competitive environment in our markets and among banking organizations and other financial service providers.
|
|
•
|
The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters.
|
|
•
|
Changes in the reliability of our vendors, internal control systems or information systems.
|
|
•
|
Changes in our liquidity position.
|
|
•
|
Changes in our organization, compensation and benefit plans.
|
|
•
|
The costs and effects of legal and regulatory developments, the resolution of legal proceedings or regulatory or other governmental inquiries, the results of regulatory examinations or reviews and the ability to obtain required regulatory approvals.
|
|
•
|
Greater than expected costs or difficulties related to the integration of new products and lines of business.
|
|
•
|
Our success at managing the risks involved in the foregoing items.
|
|
•
|
The risk factors described in Item 1A of this Annual Report.
|
|
•
|
introduce a new capital measure called Common Equity Tier 1 (“CET1”);
|
|
•
|
define CET1 narrowly by requiring that most deductions/adjustments to regulatory capital measures be made to CET1 and not to the other components of capital;
|
|
•
|
specify that Tier 1 capital consists of CET1 and “Additional Tier 1 capital” instruments meeting specified requirements; and
|
|
•
|
expand the scope of the deductions/adjustments as compared to existing regulations.
|
|
•
|
4.5% CET1 to risk-weighted assets
|
|
•
|
6.0% Tier 1 capital to risk-weighted assets
|
|
•
|
8.0% Total capital to risk-weighted assets
|
|
•
|
4.0% Tier 1 capital to average quarterly assets
|
|
•
|
Actual or anticipated variations in quarterly results of operations.
|
|
•
|
Recommendations by securities analysts.
|
|
•
|
Operating and stock price performance of other companies that investors deem comparable to First Commonwealth.
|
|
•
|
News reports relating to trends, concerns and other issues in the financial services industry.
|
|
•
|
Perceptions in the marketplace regarding First Commonwealth and/or its competitors.
|
|
•
|
New technology used, or services offered, by competitors.
|
|
•
|
Significant acquisitions or business combinations, strategic partnerships, joint ventures or capital commitments by or involving First Commonwealth or its competitors.
|
|
•
|
Failure to integrate acquisitions or realize anticipated benefits from acquisitions.
|
|
•
|
Changes in government regulations.
|
|
•
|
Geopolitical conditions such as acts or threats of terrorism or military conflicts.
|
|
Period
|
High Sale
|
|
Low Sale
|
|
Cash Dividends
Per Share |
||||||
|
2018
|
|
|
|
|
|
||||||
|
First Quarter
|
$
|
15.14
|
|
|
$
|
13.59
|
|
|
$
|
0.08
|
|
|
Second Quarter
|
16.30
|
|
|
13.88
|
|
|
0.09
|
|
|||
|
Third Quarter
|
17.72
|
|
|
15.66
|
|
|
0.09
|
|
|||
|
Fourth Quarter
|
16.21
|
|
|
11.43
|
|
|
0.09
|
|
|||
|
Period
|
High Sale
|
|
Low Sale
|
|
Cash Dividends
Per Share |
||||||
|
2017
|
|
|
|
|
|
||||||
|
First Quarter
|
$
|
14.59
|
|
|
$
|
12.81
|
|
|
$
|
0.08
|
|
|
Second Quarter
|
13.46
|
|
|
12.28
|
|
|
0.08
|
|
|||
|
Third Quarter
|
14.13
|
|
|
12.14
|
|
|
0.08
|
|
|||
|
Fourth Quarter
|
15.32
|
|
|
13.78
|
|
|
0.08
|
|
|||
|
|
Period Ending
|
||||||||||||||||
|
Index
|
12/31/2013
|
|
12/31/2014
|
|
12/31/2015
|
|
12/31/2016
|
|
12/31/2017
|
|
12/31/2018
|
||||||
|
First Commonwealth Financial Corporation
|
100.00
|
|
|
107.99
|
|
|
109.53
|
|
|
176.54
|
|
|
182.55
|
|
|
157.66
|
|
|
Russell 2000
|
100.00
|
|
|
104.89
|
|
|
100.26
|
|
|
121.63
|
|
|
139.44
|
|
|
124.09
|
|
|
SNL U.S. Bank Index
|
100.00
|
|
|
111.79
|
|
|
113.69
|
|
|
143.65
|
|
|
169.64
|
|
|
140.98
|
|
|
Month Ending:
|
Total Number of
Shares Purchased |
|
Average Price
Paid per Share (or Unit) |
|
Total Number of
Shares Purchased as Part of Publicly Announced Plans or Programs |
|
Maximum Number
of Shares that May Yet Be Purchased Under the Plans or Programs (1) |
|||||
|
October 31, 2018
|
574,500
|
|
|
$
|
13.37
|
|
|
574,500
|
|
|
1,282,859
|
|
|
November 30, 2018
|
1,268,873
|
|
|
13.68
|
|
|
1,268,873
|
|
|
—
|
|
|
|
December 31, 2018
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
1,843,373
|
|
|
$
|
13.58
|
|
|
1,843,373
|
|
|
|
|
|
(1) Remaining number of shares approved under the Plan is based on the market value of the Company's commons stock of $13.50 as of October 31, 2018.
|
||||||||||||
|
|
Periods Ended December 31,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
|
(dollars in thousands, except share data)
|
||||||||||||||||||
|
Interest income
|
$
|
292,257
|
|
|
$
|
250,550
|
|
|
$
|
217,614
|
|
|
$
|
204,071
|
|
|
$
|
202,181
|
|
|
Interest expense
|
40,035
|
|
|
21,770
|
|
|
18,579
|
|
|
15,595
|
|
|
18,501
|
|
|||||
|
Net interest income
|
252,222
|
|
|
228,780
|
|
|
199,035
|
|
|
188,476
|
|
|
183,680
|
|
|||||
|
Provision for credit losses
|
12,531
|
|
|
5,087
|
|
|
18,480
|
|
|
14,948
|
|
|
11,196
|
|
|||||
|
Net interest income after provision for credit losses
|
239,691
|
|
|
223,693
|
|
|
180,555
|
|
|
173,528
|
|
|
172,484
|
|
|||||
|
Net securities gains (losses)
|
8,102
|
|
|
5,040
|
|
|
617
|
|
|
(153
|
)
|
|
550
|
|
|||||
|
Other income
|
80,535
|
|
|
75,291
|
|
|
63,982
|
|
|
61,478
|
|
|
60,309
|
|
|||||
|
Other expenses
|
195,556
|
|
|
200,298
|
|
|
159,925
|
|
|
163,874
|
|
|
171,210
|
|
|||||
|
Income before income taxes
|
132,772
|
|
|
103,726
|
|
|
85,229
|
|
|
70,979
|
|
|
62,133
|
|
|||||
|
Income tax provision
|
25,274
|
|
|
48,561
|
|
|
25,639
|
|
|
20,836
|
|
|
17,680
|
|
|||||
|
Net Income
|
$
|
107,498
|
|
|
$
|
55,165
|
|
|
$
|
59,590
|
|
|
$
|
50,143
|
|
|
$
|
44,453
|
|
|
Per Share Data—Basic
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net Income
|
$
|
1.09
|
|
|
$
|
0.58
|
|
|
$
|
0.67
|
|
|
$
|
0.56
|
|
|
$
|
0.48
|
|
|
Dividends declared
|
$
|
0.35
|
|
|
$
|
0.32
|
|
|
$
|
0.28
|
|
|
$
|
0.28
|
|
|
$
|
0.28
|
|
|
Average shares outstanding
|
99,036,163
|
|
|
95,220,056
|
|
|
88,851,573
|
|
|
89,356,767
|
|
|
93,114,654
|
|
|||||
|
Per Share Data—Diluted
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net Income
|
$
|
1.08
|
|
|
$
|
0.58
|
|
|
$
|
0.67
|
|
|
$
|
0.56
|
|
|
$
|
0.48
|
|
|
Average shares outstanding
|
99,223,513
|
|
|
95,331,037
|
|
|
88,851,573
|
|
|
89,356,767
|
|
|
93,114,654
|
|
|||||
|
At End of Period
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets
|
$
|
7,828,255
|
|
|
$
|
7,308,539
|
|
|
$
|
6,684,018
|
|
|
$
|
6,566,890
|
|
|
$
|
6,360,285
|
|
|
Investment securities
|
1,335,228
|
|
|
1,183,291
|
|
|
1,187,623
|
|
|
1,333,836
|
|
|
1,354,364
|
|
|||||
|
Loans and leases, net of unearned income
|
5,774,139
|
|
|
5,407,376
|
|
|
4,879,347
|
|
|
4,683,750
|
|
|
4,457,308
|
|
|||||
|
Allowance for credit losses
|
47,764
|
|
|
48,298
|
|
|
50,185
|
|
|
50,812
|
|
|
52,051
|
|
|||||
|
Deposits
|
5,897,992
|
|
|
5,580,705
|
|
|
4,947,408
|
|
|
4,195,894
|
|
|
4,315,511
|
|
|||||
|
Short-term borrowings
|
721,823
|
|
|
707,466
|
|
|
867,943
|
|
|
1,510,825
|
|
|
1,105,876
|
|
|||||
|
Subordinated debentures
|
170,288
|
|
|
72,167
|
|
|
72,167
|
|
|
72,167
|
|
|
72,167
|
|
|||||
|
Other long-term debt
|
7,551
|
|
|
8,161
|
|
|
8,749
|
|
|
9,314
|
|
|
89,459
|
|
|||||
|
Shareholders’ equity
|
975,389
|
|
|
888,127
|
|
|
749,929
|
|
|
719,546
|
|
|
716,145
|
|
|||||
|
Key Ratios
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Return on average assets
|
1.42
|
%
|
|
0.77
|
%
|
|
0.89
|
%
|
|
0.78
|
%
|
|
0.71
|
%
|
|||||
|
Return on average equity
|
11.41
|
|
|
6.45
|
|
|
8.02
|
|
|
6.98
|
|
|
6.18
|
|
|||||
|
Net loans to deposits ratio
|
97.09
|
|
|
96.03
|
|
|
97.61
|
|
|
110.42
|
|
|
102.08
|
|
|||||
|
Dividends per share as a percent of net income per share
|
32.11
|
|
|
55.17
|
|
|
41.79
|
|
|
50.00
|
|
|
58.33
|
|
|||||
|
Average equity to average assets ratio
|
12.47
|
|
|
11.86
|
|
|
11.15
|
|
|
11.23
|
|
|
11.45
|
|
|||||
|
•
|
Individual loans are selected for review in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 310, “Receivables.” These are generally large balance commercial loans and commercial mortgages that are rated less than “satisfactory” based on our internal credit-rating process.
|
|
•
|
We assess whether the loans identified for review in step one are “impaired,” which means that it is probable that all amounts will not be collected according to the contractual terms of the loan agreement, which generally represents loans that management has placed on nonaccrual status.
|
|
•
|
For impaired loans we calculate the estimated fair value of the loans that are selected for review based on observable market prices, discounted cash flows or the value of the underlying collateral and record an allowance if needed.
|
|
•
|
We then select pools of homogeneous smaller balance loans, having similar risk characteristics, as well as unimpaired larger commercial loans, that have similar risk characteristics, for evaluation collectively under the provisions of FASB ASC Topic 450, “Contingencies.” These smaller balance loans generally include residential mortgages, consumer loans, installment loans and some commercial loans.
|
|
•
|
FASB ASC Topic 450 loans are segmented into groups with similar characteristics and an allowance for credit losses is allocated to each segment based on recent loss history and other relevant information.
|
|
•
|
We then review the results to determine the appropriate balance of the allowance for credit losses. This review includes consideration of additional factors, such as the mix of loans in the portfolio, the balance of the allowance relative to total loans and nonperforming assets, trends in the overall risk profile in the portfolio, trends in delinquencies and nonaccrual loans, and local and national economic information and industry data, including trends in the industries we believe are higher risk.
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Interest income per Consolidated Statements of Income
|
$
|
292,257
|
|
|
$
|
250,550
|
|
|
$
|
217,614
|
|
|
Adjustment to fully taxable equivalent basis
|
1,974
|
|
|
4,225
|
|
|
3,846
|
|
|||
|
Interest income adjusted to fully taxable equivalent basis (non-GAAP)
|
294,231
|
|
|
254,775
|
|
|
221,460
|
|
|||
|
Interest expense
|
40,035
|
|
|
21,770
|
|
|
18,579
|
|
|||
|
Net interest income adjusted to fully taxable equivalent basis (non-GAAP)
|
$
|
254,196
|
|
|
$
|
233,005
|
|
|
$
|
202,881
|
|
|
|
Average Balance Sheets and Net Interest Analysis
|
|||||||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||||||||||||||
|
|
Average
Balance |
|
Income /
Expense (a) |
|
Yield or
Rate |
|
Average
Balance |
|
Income /
Expense (a) |
|
Yield or
Rate |
|
Average
Balance |
|
Income /
Expense (a) |
|
Yield or
Rate |
|||||||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Interest-bearing deposits with banks
|
$
|
5,594
|
|
|
$
|
172
|
|
|
3.07
|
%
|
|
$
|
11,621
|
|
|
$
|
121
|
|
|
1.04
|
%
|
|
$
|
5,799
|
|
|
$
|
27
|
|
|
0.46
|
%
|
|
Tax-free investment securities
|
67,746
|
|
|
2,084
|
|
|
3.08
|
|
|
67,407
|
|
|
2,495
|
|
|
3.70
|
|
|
62,632
|
|
|
2,305
|
|
|
3.68
|
|
||||||
|
Taxable investment securities
|
1,194,131
|
|
|
33,123
|
|
|
2.77
|
|
|
1,173,711
|
|
|
30,277
|
|
|
2.58
|
|
|
1,221,961
|
|
|
30,745
|
|
|
2.52
|
|
||||||
|
Loans, net of unearned
income (b)(c)(e) |
5,582,651
|
|
|
258,852
|
|
|
4.64
|
|
|
5,278,511
|
|
|
221,882
|
|
|
4.20
|
|
|
4,818,759
|
|
|
188,383
|
|
|
3.91
|
|
||||||
|
Total interest-earning assets
|
6,850,122
|
|
|
294,231
|
|
|
4.30
|
|
|
6,531,250
|
|
|
254,775
|
|
|
3.90
|
|
|
6,109,151
|
|
|
221,460
|
|
|
3.63
|
|
||||||
|
Noninterest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Cash
|
92,729
|
|
|
|
|
|
|
90,614
|
|
|
|
|
|
|
70,408
|
|
|
|
|
|
||||||||||||
|
Allowance for credit losses
|
(52,609
|
)
|
|
|
|
|
|
(51,187
|
)
|
|
|
|
|
|
(57,253
|
)
|
|
|
|
|
||||||||||||
|
Other assets
|
665,114
|
|
|
|
|
|
|
639,785
|
|
|
|
|
|
|
538,310
|
|
|
|
|
|
||||||||||||
|
Total noninterest-earning assets
|
705,234
|
|
|
|
|
|
|
679,212
|
|
|
|
|
|
|
551,465
|
|
|
|
|
|
||||||||||||
|
Total Assets
|
$
|
7,555,356
|
|
|
|
|
|
|
$
|
7,210,462
|
|
|
|
|
|
|
$
|
6,660,616
|
|
|
|
|
|
|||||||||
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Interest-bearing demand
deposits (d) |
$
|
1,179,439
|
|
|
$
|
4,615
|
|
|
0.39
|
%
|
|
$
|
1,059,840
|
|
|
$
|
1,466
|
|
|
0.14
|
%
|
|
$
|
748,869
|
|
|
$
|
480
|
|
|
0.06
|
%
|
|
Savings deposits (d)
|
2,441,327
|
|
|
8,624
|
|
|
0.35
|
|
|
2,369,605
|
|
|
4,207
|
|
|
0.18
|
|
|
1,910,333
|
|
|
3,370
|
|
|
0.18
|
|
||||||
|
Time deposits
|
749,408
|
|
|
8,474
|
|
|
1.13
|
|
|
578,158
|
|
|
3,742
|
|
|
0.65
|
|
|
584,429
|
|
|
3,673
|
|
|
0.63
|
|
||||||
|
Short-term borrowings
|
618,957
|
|
|
10,741
|
|
|
1.74
|
|
|
867,391
|
|
|
8,799
|
|
|
1.01
|
|
|
1,387,737
|
|
|
8,076
|
|
|
0.58
|
|
||||||
|
Long-term debt
|
147,915
|
|
|
7,581
|
|
|
5.13
|
|
|
86,391
|
|
|
3,556
|
|
|
4.12
|
|
|
81,197
|
|
|
2,980
|
|
|
3.67
|
|
||||||
|
Total interest-bearing liabilities
|
5,137,046
|
|
|
40,035
|
|
|
0.78
|
|
|
4,961,385
|
|
|
21,770
|
|
|
0.44
|
|
|
4,712,565
|
|
|
18,579
|
|
|
0.39
|
|
||||||
|
Noninterest-bearing liabilities and shareholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Noninterest-bearing demand
deposits (d) |
1,434,233
|
|
|
|
|
|
|
1,356,125
|
|
|
|
|
|
|
1,146,189
|
|
|
|
|
|
||||||||||||
|
Other liabilities
|
41,740
|
|
|
|
|
|
|
37,818
|
|
|
|
|
|
|
58,918
|
|
|
|
|
|
||||||||||||
|
Shareholders’ equity
|
942,337
|
|
|
|
|
|
|
855,134
|
|
|
|
|
|
|
742,944
|
|
|
|
|
|
||||||||||||
|
Total noninterest-bearing funding sources
|
2,418,310
|
|
|
|
|
|
|
2,249,077
|
|
|
|
|
|
|
1,948,051
|
|
|
|
|
|
||||||||||||
|
Total Liabilities and Shareholders’ Equity
|
$
|
7,555,356
|
|
|
|
|
|
|
$
|
7,210,462
|
|
|
|
|
|
|
$
|
6,660,616
|
|
|
|
|
|
|||||||||
|
Net Interest Income and Net Yield on Interest-Earning Assets
|
|
|
$
|
254,196
|
|
|
3.71
|
%
|
|
|
|
$
|
233,005
|
|
|
3.57
|
%
|
|
|
|
$
|
202,881
|
|
|
3.32
|
%
|
||||||
|
(a)
|
Income on interest-earning assets has been computed on a fully taxable equivalent basis using the federal income tax statutory rate of 21% for 2018 and 35% for 2017 and 2016.
|
|
(b)
|
Income on nonaccrual loans is accounted for on the cash basis, and the loan balances are included in interest-earning assets.
|
|
(c)
|
Loan income includes loan fees.
|
|
(d)
|
Average balances do not include reallocations from noninterest-bearing demand deposits and interest-bearing demand deposits into savings deposits which were made for regulatory purposes.
|
|
(e)
|
Includes held for sale loans.
|
|
|
Analysis of Year-to-Year Changes in Net Interest Income
|
||||||||||||||||||||||
|
|
2018 Change from 2017
|
|
2017 Change from 2016
|
||||||||||||||||||||
|
|
Total
Change |
|
Change Due
To Volume |
|
Change Due
To Rate (a) |
|
Total
Change |
|
Change Due
To Volume |
|
Change Due
To Rate (a) |
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest-bearing deposits with banks
|
$
|
51
|
|
|
$
|
(63
|
)
|
|
$
|
114
|
|
|
$
|
94
|
|
|
$
|
27
|
|
|
$
|
67
|
|
|
Tax-free investment securities
|
(411
|
)
|
|
13
|
|
|
(424
|
)
|
|
190
|
|
|
176
|
|
|
14
|
|
||||||
|
Taxable investment securities
|
2,846
|
|
|
527
|
|
|
2,319
|
|
|
(468
|
)
|
|
(1,216
|
)
|
|
748
|
|
||||||
|
Loans
|
36,970
|
|
|
12,774
|
|
|
24,196
|
|
|
33,499
|
|
|
17,976
|
|
|
15,523
|
|
||||||
|
Total interest income (b)
|
39,456
|
|
|
13,251
|
|
|
26,205
|
|
|
33,315
|
|
|
16,963
|
|
|
16,352
|
|
||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest-bearing demand deposits
|
3,149
|
|
|
167
|
|
|
2,982
|
|
|
986
|
|
|
187
|
|
|
799
|
|
||||||
|
Savings deposits
|
4,417
|
|
|
129
|
|
|
4,288
|
|
|
837
|
|
|
827
|
|
|
10
|
|
||||||
|
Time deposits
|
4,732
|
|
|
1,113
|
|
|
3,619
|
|
|
69
|
|
|
(40
|
)
|
|
109
|
|
||||||
|
Short-term borrowings
|
1,942
|
|
|
(2,509
|
)
|
|
4,451
|
|
|
723
|
|
|
(3,018
|
)
|
|
3,741
|
|
||||||
|
Long-term debt
|
4,025
|
|
|
2,535
|
|
|
1,490
|
|
|
576
|
|
|
191
|
|
|
385
|
|
||||||
|
Total interest expense
|
18,265
|
|
|
1,435
|
|
|
16,830
|
|
|
3,191
|
|
|
(1,853
|
)
|
|
5,044
|
|
||||||
|
Net interest income
|
$
|
21,191
|
|
|
$
|
11,816
|
|
|
$
|
9,375
|
|
|
$
|
30,124
|
|
|
$
|
18,816
|
|
|
$
|
11,308
|
|
|
(a)
|
Changes in interest income or expense not arising solely as a result of volume or rate variances are allocated to rate variances.
|
|
(b)
|
Changes in interest income have been computed on a fully taxable equivalent basis using the 21% federal income tax statutory rate for 2018, 35% federal income tax statutory rate for prior years.
|
|
|
2018
|
|
2017
|
||||||||||
|
|
Dollars
|
|
Percentage
|
|
Dollars
|
|
Percentage
|
||||||
|
|
(dollars in thousands)
|
||||||||||||
|
Commercial, financial, agricultural and other
|
$
|
451
|
|
|
4
|
%
|
|
$
|
(9,812
|
)
|
|
(193
|
)%
|
|
Real estate construction
|
512
|
|
|
4
|
|
|
302
|
|
|
6
|
|
||
|
Residential real estate
|
2,162
|
|
|
17
|
|
|
1,164
|
|
|
23
|
|
||
|
Commercial real estate
|
4,806
|
|
|
38
|
|
|
10,800
|
|
|
212
|
|
||
|
Loans to individuals
|
4,600
|
|
|
37
|
|
|
2,633
|
|
|
52
|
|
||
|
Total
|
$
|
12,531
|
|
|
100
|
%
|
|
$
|
5,087
|
|
|
100
|
%
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Loans outstanding at end of year
|
$
|
5,774,139
|
|
|
$
|
5,407,376
|
|
|
$
|
4,879,347
|
|
|
$
|
4,683,750
|
|
|
$
|
4,457,308
|
|
|
Average loans outstanding
|
$
|
5,582,651
|
|
|
$
|
5,278,511
|
|
|
$
|
4,818,759
|
|
|
$
|
4,553,634
|
|
|
$
|
4,356,566
|
|
|
Balance, beginning of year
|
$
|
48,298
|
|
|
$
|
50,185
|
|
|
$
|
50,812
|
|
|
$
|
52,051
|
|
|
$
|
54,225
|
|
|
Loans charged off:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural and other
|
5,294
|
|
|
6,634
|
|
|
19,603
|
|
|
11,429
|
|
|
8,911
|
|
|||||
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
296
|
|
|||||
|
Residential real estate
|
1,313
|
|
|
1,287
|
|
|
1,189
|
|
|
1,539
|
|
|
3,153
|
|
|||||
|
Commercial real estate
|
3,930
|
|
|
340
|
|
|
570
|
|
|
1,538
|
|
|
1,148
|
|
|||||
|
Loans to individuals
|
4,576
|
|
|
4,248
|
|
|
4,943
|
|
|
4,354
|
|
|
3,964
|
|
|||||
|
Total loans charged off
|
15,113
|
|
|
12,509
|
|
|
26,305
|
|
|
18,868
|
|
|
17,472
|
|
|||||
|
Recoveries of loans previously charged off:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural and other
|
788
|
|
|
3,901
|
|
|
4,164
|
|
|
1,097
|
|
|
734
|
|
|||||
|
Real estate construction
|
141
|
|
|
470
|
|
|
562
|
|
|
84
|
|
|
1,340
|
|
|||||
|
Residential real estate
|
361
|
|
|
371
|
|
|
481
|
|
|
587
|
|
|
650
|
|
|||||
|
Commercial real estate
|
153
|
|
|
278
|
|
|
1,522
|
|
|
229
|
|
|
612
|
|
|||||
|
Loans to individuals
|
605
|
|
|
515
|
|
|
469
|
|
|
684
|
|
|
766
|
|
|||||
|
Total recoveries
|
2,048
|
|
|
5,535
|
|
|
7,198
|
|
|
2,681
|
|
|
4,102
|
|
|||||
|
Net charge-offs
|
13,065
|
|
|
6,974
|
|
|
19,107
|
|
|
16,187
|
|
|
13,370
|
|
|||||
|
Provision charged to expense
|
12,531
|
|
|
5,087
|
|
|
18,480
|
|
|
14,948
|
|
|
11,196
|
|
|||||
|
Balance, end of year
|
$
|
47,764
|
|
|
$
|
48,298
|
|
|
$
|
50,185
|
|
|
$
|
50,812
|
|
|
$
|
52,051
|
|
|
Ratios:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net charge-offs as a percentage of average loans outstanding
|
0.23
|
%
|
|
0.13
|
%
|
|
0.40
|
%
|
|
0.36
|
%
|
|
0.31
|
%
|
|||||
|
Allowance for credit losses as a percentage of end-of-period loans outstanding
|
0.83
|
%
|
|
0.89
|
%
|
|
1.03
|
%
|
|
1.08
|
%
|
|
1.17
|
%
|
|||||
|
|
|
|
|
|
|
|
2018 compared to 2017
|
|||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||
|
Noninterest Income:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Trust income
|
$
|
7,901
|
|
|
$
|
7,098
|
|
|
$
|
5,366
|
|
|
$
|
803
|
|
|
11
|
%
|
|
Service charges on deposit accounts
|
18,175
|
|
|
18,579
|
|
|
15,869
|
|
|
(404
|
)
|
|
(2
|
)
|
||||
|
Insurance and retail brokerage commissions
|
7,426
|
|
|
8,807
|
|
|
7,964
|
|
|
(1,381
|
)
|
|
(16
|
)
|
||||
|
Income from bank owned life insurance
|
6,686
|
|
|
5,699
|
|
|
5,381
|
|
|
987
|
|
|
17
|
|
||||
|
Card related interchange income
|
20,187
|
|
|
18,780
|
|
|
14,955
|
|
|
1,407
|
|
|
7
|
|
||||
|
Swap fee income
|
1,874
|
|
|
2,005
|
|
|
2,359
|
|
|
(131
|
)
|
|
(7
|
)
|
||||
|
Other income
|
6,790
|
|
|
7,677
|
|
|
6,372
|
|
|
(887
|
)
|
|
(12
|
)
|
||||
|
Subtotal
|
69,039
|
|
|
68,645
|
|
|
58,266
|
|
|
394
|
|
|
1
|
|
||||
|
Net securities gains
|
8,102
|
|
|
5,040
|
|
|
617
|
|
|
3,062
|
|
|
61
|
|
||||
|
Gain on sale of mortgage loans
|
5,436
|
|
|
5,366
|
|
|
4,086
|
|
|
70
|
|
|
1
|
|
||||
|
Gain on sale of loans and other assets
|
5,273
|
|
|
1,753
|
|
|
1,411
|
|
|
3,520
|
|
|
201
|
|
||||
|
Derivative mark to market
|
787
|
|
|
(473
|
)
|
|
219
|
|
|
1,260
|
|
|
(266
|
)
|
||||
|
Total noninterest income
|
$
|
88,637
|
|
|
$
|
80,331
|
|
|
$
|
64,599
|
|
|
$
|
8,306
|
|
|
10
|
%
|
|
|
|
|
|
|
|
|
2018 Compared to 2017
|
|||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||
|
Noninterest Expense:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Salaries and employee benefits
|
$
|
105,115
|
|
|
$
|
103,714
|
|
|
$
|
87,125
|
|
|
$
|
1,401
|
|
|
1
|
%
|
|
Net occupancy
|
17,219
|
|
|
15,648
|
|
|
13,150
|
|
|
1,571
|
|
|
10
|
|
||||
|
Furniture and equipment
|
14,247
|
|
|
13,508
|
|
|
11,624
|
|
|
739
|
|
|
5
|
|
||||
|
Data processing
|
10,470
|
|
|
9,090
|
|
|
7,429
|
|
|
1,380
|
|
|
15
|
|
||||
|
Advertising and promotion
|
3,956
|
|
|
3,786
|
|
|
2,601
|
|
|
170
|
|
|
4
|
|
||||
|
Pennsylvania shares tax
|
4,875
|
|
|
4,209
|
|
|
3,825
|
|
|
666
|
|
|
16
|
|
||||
|
Intangible amortization
|
3,217
|
|
|
3,081
|
|
|
547
|
|
|
136
|
|
|
4
|
|
||||
|
Collection and repossession
|
2,762
|
|
|
1,905
|
|
|
2,250
|
|
|
857
|
|
|
45
|
|
||||
|
Other professional fees and services
|
4,473
|
|
|
4,761
|
|
|
3,915
|
|
|
(288
|
)
|
|
(6
|
)
|
||||
|
FDIC insurance
|
2,007
|
|
|
3,210
|
|
|
3,903
|
|
|
(1,203
|
)
|
|
(37
|
)
|
||||
|
Other operating expenses
|
23,336
|
|
|
23,289
|
|
|
17,808
|
|
|
47
|
|
|
—
|
|
||||
|
Subtotal
|
191,677
|
|
|
186,201
|
|
|
154,177
|
|
|
5,476
|
|
|
3
|
|
||||
|
Loss on sale or write-down of assets
|
1,080
|
|
|
1,834
|
|
|
1,155
|
|
|
(754
|
)
|
|
(41
|
)
|
||||
|
Litigation and operational losses
|
1,162
|
|
|
2,050
|
|
|
1,420
|
|
|
(888
|
)
|
|
(43
|
)
|
||||
|
Merger and acquisition related
|
1,637
|
|
|
10,213
|
|
|
3,173
|
|
|
(8,576
|
)
|
|
(84
|
)
|
||||
|
Total noninterest expense
|
$
|
195,556
|
|
|
$
|
200,298
|
|
|
$
|
159,925
|
|
|
$
|
(4,742
|
)
|
|
(2
|
)%
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||||||||||||||
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|||||||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||||||||||||||||
|
Commercial, financial,
agricultural and other |
$
|
1,138,473
|
|
|
20
|
%
|
|
$
|
1,163,383
|
|
|
22
|
%
|
|
$
|
1,139,547
|
|
|
23
|
%
|
|
$
|
1,150,906
|
|
|
25
|
%
|
|
$
|
1,052,109
|
|
|
24
|
%
|
|
Real estate construction
|
358,978
|
|
|
6
|
|
|
248,868
|
|
|
5
|
|
|
219,621
|
|
|
5
|
|
|
220,736
|
|
|
5
|
|
|
120,785
|
|
|
3
|
|
|||||
|
Residential real estate
|
1,562,405
|
|
|
27
|
|
|
1,426,370
|
|
|
26
|
|
|
1,229,192
|
|
|
25
|
|
|
1,224,465
|
|
|
26
|
|
|
1,226,344
|
|
|
27
|
|
|||||
|
Commercial real estate
|
2,123,544
|
|
|
37
|
|
|
2,019,096
|
|
|
37
|
|
|
1,742,210
|
|
|
36
|
|
|
1,479,000
|
|
|
31
|
|
|
1,405,256
|
|
|
31
|
|
|||||
|
Loans to individuals
|
590,739
|
|
|
10
|
|
|
549,659
|
|
|
10
|
|
|
548,777
|
|
|
11
|
|
|
608,643
|
|
|
13
|
|
|
652,814
|
|
|
15
|
|
|||||
|
Total loans and leases net of unearned income
|
$
|
5,774,139
|
|
|
100
|
%
|
|
$
|
5,407,376
|
|
|
100
|
%
|
|
$
|
4,879,347
|
|
|
100
|
%
|
|
$
|
4,683,750
|
|
|
100
|
%
|
|
$
|
4,457,308
|
|
|
100
|
%
|
|
|
Within
One Year |
|
One to
5 Years |
|
After
5 Years |
|
Total
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Commercial, financial, agricultural and other
|
$
|
180,467
|
|
|
$
|
587,766
|
|
|
$
|
369,426
|
|
|
$
|
1,137,659
|
|
|
Real estate construction (a)
|
45,215
|
|
|
187,982
|
|
|
71,402
|
|
|
304,599
|
|
||||
|
Commercial real estate
|
239,459
|
|
|
789,654
|
|
|
1,094,253
|
|
|
2,123,366
|
|
||||
|
Other
|
7,409
|
|
|
26,617
|
|
|
111,789
|
|
|
145,815
|
|
||||
|
Totals
|
$
|
472,550
|
|
|
$
|
1,592,019
|
|
|
$
|
1,646,870
|
|
|
$
|
3,711,439
|
|
|
Loans at fixed interest rates
|
|
|
544,795
|
|
|
390,055
|
|
|
|
||||||
|
Loans at variable interest rates
|
|
|
1,047,224
|
|
|
1,256,815
|
|
|
|
||||||
|
Totals
|
|
|
$
|
1,592,019
|
|
|
$
|
1,646,870
|
|
|
|
||||
|
(a)
|
The maturity of real estate construction loans include term commitments that follow the construction period. Loans with these term commitments will be moved to the commercial real estate category when the construction phase of the project is completed.
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Nonperforming Loans:
|
|
||||||||||||||||||
|
Loans on nonaccrual basis
|
$
|
11,509
|
|
|
$
|
19,455
|
|
|
$
|
16,454
|
|
|
$
|
24,345
|
|
|
$
|
25,715
|
|
|
Troubled debt restructured loans on nonaccrual basis
|
11,761
|
|
|
11,222
|
|
|
11,569
|
|
|
12,360
|
|
|
16,952
|
|
|||||
|
Troubled debt restructured loans on accrual basis
|
8,757
|
|
|
11,563
|
|
|
13,790
|
|
|
14,139
|
|
|
12,584
|
|
|||||
|
Total nonperforming loans
|
$
|
32,027
|
|
|
$
|
42,240
|
|
|
$
|
41,813
|
|
|
$
|
50,844
|
|
|
$
|
55,251
|
|
|
Loans past due in excess of 90 days and still accruing
|
$
|
1,582
|
|
|
$
|
1,854
|
|
|
$
|
2,131
|
|
|
$
|
2,455
|
|
|
$
|
2,619
|
|
|
Other real estate owned
|
$
|
3,935
|
|
|
$
|
2,765
|
|
|
$
|
6,805
|
|
|
$
|
9,398
|
|
|
$
|
7,197
|
|
|
Loans outstanding at end of period
|
$
|
5,774,139
|
|
|
$
|
5,407,376
|
|
|
$
|
4,879,347
|
|
|
$
|
4,683,750
|
|
|
$
|
4,457,308
|
|
|
Average loans outstanding
|
$
|
5,582,651
|
|
|
$
|
5,278,511
|
|
|
$
|
4,818,759
|
|
|
$
|
4,553,634
|
|
|
$
|
4,356,566
|
|
|
Nonperforming loans as a percentage of total loans
|
0.55
|
%
|
|
0.78
|
%
|
|
0.86
|
%
|
|
1.09
|
%
|
|
1.24
|
%
|
|||||
|
Provision for credit losses
|
$
|
12,531
|
|
|
$
|
5,087
|
|
|
$
|
18,480
|
|
|
$
|
14,948
|
|
|
$
|
11,196
|
|
|
Allowance for credit losses
|
$
|
47,764
|
|
|
$
|
48,298
|
|
|
$
|
50,185
|
|
|
$
|
50,812
|
|
|
$
|
52,051
|
|
|
Net charge-offs
|
$
|
13,065
|
|
|
$
|
6,974
|
|
|
$
|
19,107
|
|
|
$
|
16,187
|
|
|
$
|
13,370
|
|
|
Net charge-offs as a percentage of average loans outstanding
|
0.23
|
%
|
|
0.13
|
%
|
|
0.40
|
%
|
|
0.36
|
%
|
|
0.31
|
%
|
|||||
|
Provision for credit losses as a percentage of net charge-offs
|
95.91
|
%
|
|
72.94
|
%
|
|
96.72
|
%
|
|
92.35
|
%
|
|
83.74
|
%
|
|||||
|
Allowance for credit losses as a percentage of end-of-period loans outstanding (a)
|
0.83
|
%
|
|
0.89
|
%
|
|
1.03
|
%
|
|
1.08
|
%
|
|
1.17
|
%
|
|||||
|
Allowance for credit losses as a percentage of nonperforming loans (a)
|
149.14
|
%
|
|
114.34
|
%
|
|
120.02
|
%
|
|
99.94
|
%
|
|
94.21
|
%
|
|||||
|
Gross income that would have been recorded at original rates
|
$
|
1,428
|
|
|
$
|
2,079
|
|
|
$
|
1,296
|
|
|
$
|
572
|
|
|
$
|
784
|
|
|
Interest that was reflected in income
|
256
|
|
|
783
|
|
|
533
|
|
|
—
|
|
|
—
|
|
|||||
|
Net reduction to interest income due to nonaccrual
|
$
|
1,172
|
|
|
$
|
1,296
|
|
|
$
|
763
|
|
|
$
|
572
|
|
|
$
|
784
|
|
|
(a)
|
End of period loans and nonperforming loans exclude loans held for sale.
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||||||||||||||
|
|
Allowance
Amount |
|
%
(a) |
|
Allowance
Amount |
|
%
(a) |
|
Allowance
Amount |
|
%
(a) |
|
Allowance
Amount |
|
%
(a) |
|
Allowance
Amount |
|
%
(a) |
|||||||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||||||||||||||||
|
Commercial, financial, agricultural and other
|
$
|
19,374
|
|
|
20
|
%
|
|
$
|
23,429
|
|
|
22
|
%
|
|
$
|
35,974
|
|
|
23
|
%
|
|
$
|
31,035
|
|
|
25
|
%
|
|
$
|
29,627
|
|
|
24
|
%
|
|
Real estate construction
|
2,002
|
|
|
6
|
|
|
1,349
|
|
|
5
|
|
|
577
|
|
|
5
|
|
|
887
|
|
|
5
|
|
|
2,063
|
|
|
3
|
|
|||||
|
Residential real estate
|
3,969
|
|
|
27
|
|
|
2,759
|
|
|
26
|
|
|
2,511
|
|
|
25
|
|
|
2,606
|
|
|
26
|
|
|
3,664
|
|
|
27
|
|
|||||
|
Commercial real estate
|
18,386
|
|
|
37
|
|
|
17,357
|
|
|
37
|
|
|
6,619
|
|
|
36
|
|
|
11,924
|
|
|
31
|
|
|
11,881
|
|
|
31
|
|
|||||
|
Loans to individuals
|
4,033
|
|
|
10
|
|
|
3,404
|
|
|
10
|
|
|
4,504
|
|
|
11
|
|
|
4,360
|
|
|
13
|
|
|
4,816
|
|
|
15
|
|
|||||
|
Total
|
$
|
47,764
|
|
|
|
|
$
|
48,298
|
|
|
|
|
$
|
50,185
|
|
|
|
|
$
|
50,812
|
|
|
|
|
$
|
52,051
|
|
|
|
|||||
|
Allowance for credit losses as percentage of end-of-period loans outstanding
|
0.83
|
%
|
|
|
|
0.89
|
%
|
|
|
|
1.03
|
%
|
|
|
|
1.08
|
%
|
|
|
|
1.17
|
%
|
|
|
||||||||||
|
(a)
|
Represents the ratio of loans in each category to total loans.
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Obligations of U.S. Government Agencies:
|
|
|
|
|
|
||||||
|
Mortgage-Backed Securities—Residential
|
$
|
9,011
|
|
|
$
|
10,556
|
|
|
$
|
15,143
|
|
|
Mortgage-Backed Securities—Commercial
|
169,633
|
|
|
24,611
|
|
|
—
|
|
|||
|
Obligations of U.S. Government-Sponsored Enterprises:
|
|
|
|
|
|
||||||
|
Mortgage-Backed Securities—Residential
|
686,906
|
|
|
632,422
|
|
|
683,601
|
|
|||
|
Mortgage-Backed Securities—Commercial
|
—
|
|
|
—
|
|
|
1
|
|
|||
|
Other Government-Sponsored Enterprises
|
10,000
|
|
|
1,098
|
|
|
16,700
|
|
|||
|
Obligations of States and Political Subdivisions
|
27,592
|
|
|
27,083
|
|
|
27,075
|
|
|||
|
Corporate Securities
|
20,912
|
|
|
15,907
|
|
|
5,903
|
|
|||
|
Pooled Trust Preferred Collateralized Debt Obligations
|
—
|
|
|
27,499
|
|
|
39,989
|
|
|||
|
Total Debt Securities
|
924,054
|
|
|
739,176
|
|
|
788,412
|
|
|||
|
Equities
|
—
|
|
|
1,670
|
|
|
1,670
|
|
|||
|
Total Securities Available for Sale
|
$
|
924,054
|
|
|
$
|
740,846
|
|
|
$
|
790,082
|
|
|
|
U.S.
Government Agencies and Corporations |
|
States and
Political Subdivisions |
|
Other
Securities |
|
Total
Amortized Cost (a) |
|
Weighted
Average Yield (b) |
|||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||
|
Within 1 year
|
$
|
118
|
|
|
$
|
—
|
|
|
$
|
4,000
|
|
|
$
|
4,118
|
|
|
2.06
|
%
|
|
After 1 but within 5 years
|
4,111
|
|
|
2,273
|
|
|
14,983
|
|
|
21,367
|
|
|
3.25
|
|
||||
|
After 5 but within 10 years
|
255,938
|
|
|
25,319
|
|
|
—
|
|
|
281,257
|
|
|
2.19
|
|
||||
|
After 10 years
|
615,383
|
|
|
—
|
|
|
1,929
|
|
|
617,312
|
|
|
2.99
|
|
||||
|
Total
|
$
|
875,550
|
|
|
$
|
27,592
|
|
|
$
|
20,912
|
|
|
$
|
924,054
|
|
|
2.75
|
%
|
|
(a)
|
Equities are excluded from this schedule because they have an indefinite maturity.
|
|
(b)
|
Yields are calculated on a taxable equivalent basis.
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Obligations of U.S. Government Agencies:
|
|
|
|
|
|
||||||
|
Mortgage-Backed Securities—Residential
|
$
|
3,635
|
|
|
$
|
3,925
|
|
|
$
|
4,297
|
|
|
Mortgage-Backed Securities—Commercial
|
55,221
|
|
|
58,249
|
|
|
34,444
|
|
|||
|
Obligations of U.S. Government-Sponsored Enterprises:
|
|
|
|
|
|
||||||
|
Mortgage-Backed Securities—Residential
|
279,109
|
|
|
305,126
|
|
|
280,430
|
|
|||
|
Mortgage-Backed Securities—Commercial
|
13,159
|
|
|
14,056
|
|
|
14,675
|
|
|||
|
Obligations of States and Political Subdivisions
|
42,331
|
|
|
40,540
|
|
|
38,667
|
|
|||
|
Debt Securities Issued by Foreign Governments
|
400
|
|
|
200
|
|
|
—
|
|
|||
|
Total Securities Held to Maturity
|
$
|
393,855
|
|
|
$
|
422,096
|
|
|
$
|
372,513
|
|
|
|
U.S.
Government Agencies and Corporations |
|
States and
Political Subdivisions |
|
Other
Securities |
|
Total
Amortized Cost |
|
Weighted
Average Yield |
|||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||
|
Within 1 year
|
$
|
—
|
|
|
$
|
521
|
|
|
$
|
0
|
|
|
$
|
521
|
|
|
1.87
|
%
|
|
After 1 but within 5 years
|
—
|
|
|
6,818
|
|
|
400
|
|
|
7,218
|
|
|
2.37
|
|
||||
|
After 5 but within 10 years
|
13,159
|
|
|
34,992
|
|
|
0
|
|
|
48,151
|
|
|
2.87
|
|
||||
|
After 10 years
|
337,965
|
|
|
0
|
|
|
—
|
|
|
337,965
|
|
|
2.50
|
|
||||
|
Total
|
$
|
351,124
|
|
|
$
|
42,331
|
|
|
$
|
400
|
|
|
$
|
393,855
|
|
|
2.54
|
%
|
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||
|
3 months or less
|
$
|
51,619
|
|
|
13
|
%
|
|
$
|
47,964
|
|
|
23
|
%
|
|
$
|
38,366
|
|
|
26
|
%
|
|
Over 3 months through 6 months
|
59,201
|
|
|
15
|
|
|
22,101
|
|
|
11
|
|
|
27,371
|
|
|
19
|
|
|||
|
Over 6 months through 12 months
|
133,285
|
|
|
35
|
|
|
68,174
|
|
|
32
|
|
|
29,013
|
|
|
20
|
|
|||
|
Over 12 months
|
140,429
|
|
|
37
|
|
|
72,142
|
|
|
34
|
|
|
50,621
|
|
|
35
|
|
|||
|
Total
|
$
|
384,534
|
|
|
100
|
%
|
|
$
|
210,381
|
|
|
100
|
%
|
|
$
|
145,371
|
|
|
100
|
%
|
|
|
Footnote
Number Reference |
|
1 Year
or Less |
|
After 1
But Within 3 Years |
|
After 3
But Within 5 Years |
|
After 5
Years |
|
Total
|
|||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||||
|
FHLB advances
|
18
|
|
|
$
|
631
|
|
|
$
|
1,336
|
|
|
$
|
1,443
|
|
|
$
|
4,141
|
|
|
$
|
7,551
|
|
|
Subordinated debentures
|
17
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
170,288
|
|
|
170,288
|
|
|||||
|
Operating leases
|
13
|
|
|
4,945
|
|
|
9,971
|
|
|
9,832
|
|
|
44,777
|
|
|
69,525
|
|
|||||
|
Total contractual obligations
|
|
|
$
|
5,576
|
|
|
$
|
11,307
|
|
|
$
|
11,275
|
|
|
$
|
219,206
|
|
|
$
|
247,364
|
|
|
|
|
2018
|
||||||||||||||||||||||
|
|
0-90 Days
|
|
91-180
Days |
|
181-365
Days |
|
Cumulative
0-365 Days |
|
Over 1 Year
Through 5 Years |
|
Over 5
Years |
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Loans
|
$
|
2,659,890
|
|
|
$
|
291,134
|
|
|
$
|
439,098
|
|
|
$
|
3,390,122
|
|
|
$
|
1,802,605
|
|
|
$
|
569,659
|
|
|
Investments
|
81,971
|
|
|
60,654
|
|
|
99,288
|
|
|
241,913
|
|
|
612,407
|
|
|
468,916
|
|
||||||
|
Other interest-earning assets
|
3,013
|
|
|
—
|
|
|
—
|
|
|
3,013
|
|
|
—
|
|
|
—
|
|
||||||
|
Total interest-sensitive assets (ISA)
|
2,744,874
|
|
|
351,788
|
|
|
538,386
|
|
|
3,635,048
|
|
|
2,415,012
|
|
|
1,038,575
|
|
||||||
|
Certificates of deposit
|
116,469
|
|
|
116,664
|
|
|
276,101
|
|
|
509,234
|
|
|
338,148
|
|
|
2,834
|
|
||||||
|
Other deposits
|
3,581,563
|
|
|
—
|
|
|
—
|
|
|
3,581,563
|
|
|
—
|
|
|
—
|
|
||||||
|
Borrowings
|
794,206
|
|
|
218
|
|
|
443
|
|
|
794,867
|
|
|
54,080
|
|
|
57,932
|
|
||||||
|
Total interest-sensitive liabilities (ISL)
|
4,492,238
|
|
|
116,882
|
|
|
276,544
|
|
|
4,885,664
|
|
|
392,228
|
|
|
60,766
|
|
||||||
|
Gap
|
$
|
(1,747,364
|
)
|
|
$
|
234,906
|
|
|
$
|
261,842
|
|
|
$
|
(1,250,616
|
)
|
|
$
|
2,022,784
|
|
|
$
|
977,809
|
|
|
ISA/ISL
|
0.61
|
|
|
3.01
|
|
|
1.95
|
|
|
0.74
|
|
|
6.16
|
|
|
17.09
|
|
||||||
|
Gap/Total assets
|
22.32
|
%
|
|
3.00
|
%
|
|
3.34
|
%
|
|
15.98
|
%
|
|
25.84
|
%
|
|
12.49
|
%
|
||||||
|
|
2017
|
||||||||||||||||||||||
|
|
0-90 Days
|
|
91-180
Days |
|
181-365
Days |
|
Cumulative
0-365 Days |
|
Over 1 Year
Through 5 Years |
|
Over 5
Years |
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Loans
|
$
|
2,662,906
|
|
|
$
|
214,139
|
|
|
$
|
359,790
|
|
|
$
|
3,236,835
|
|
|
$
|
1,633,236
|
|
|
$
|
521,478
|
|
|
Investments
|
79,484
|
|
|
45,983
|
|
|
84,001
|
|
|
209,468
|
|
|
525,391
|
|
|
434,919
|
|
||||||
|
Other interest-earning assets
|
8,668
|
|
|
—
|
|
|
—
|
|
|
8,668
|
|
|
—
|
|
|
—
|
|
||||||
|
Total interest-sensitive assets (ISA)
|
2,751,058
|
|
|
260,122
|
|
|
443,791
|
|
|
3,454,971
|
|
|
2,158,627
|
|
|
956,397
|
|
||||||
|
Certificates of deposit
|
139,920
|
|
|
71,178
|
|
|
165,083
|
|
|
376,181
|
|
|
235,037
|
|
|
3,595
|
|
||||||
|
Other deposits
|
3,549,121
|
|
|
—
|
|
|
—
|
|
|
3,549,121
|
|
|
—
|
|
|
—
|
|
||||||
|
Borrowings
|
779,875
|
|
|
244
|
|
|
495
|
|
|
780,614
|
|
|
4,468
|
|
|
10,302
|
|
||||||
|
Total interest-sensitive liabilities (ISL)
|
4,468,916
|
|
|
71,422
|
|
|
165,578
|
|
|
4,705,916
|
|
|
239,505
|
|
|
13,897
|
|
||||||
|
Gap
|
$
|
(1,717,858
|
)
|
|
$
|
188,700
|
|
|
$
|
278,213
|
|
|
$
|
(1,250,945
|
)
|
|
$
|
1,919,122
|
|
|
$
|
942,500
|
|
|
ISA/ISL
|
0.62
|
|
|
3.64
|
|
|
2.68
|
|
|
0.73
|
|
|
9.01
|
|
|
68.82
|
|
||||||
|
Gap/Total assets
|
23.50
|
%
|
|
2.58
|
%
|
|
3.81
|
%
|
|
17.12
|
%
|
|
26.26
|
%
|
|
12.90
|
%
|
||||||
|
|
Net interest income change (12 months)
|
||||||||||||||
|
|
-200
|
|
-100
|
|
+100
|
|
+200
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
December 31, 2018 ($)
|
$
|
(16,914
|
)
|
|
$
|
(6,442
|
)
|
|
$
|
1,368
|
|
|
$
|
2,587
|
|
|
December 31, 2018 (%)
|
(6.32
|
)%
|
|
(2.41
|
)%
|
|
0.51
|
%
|
|
0.97
|
%
|
||||
|
December 31, 2017 ($)
|
$
|
(15,810
|
)
|
|
$
|
(6,181
|
)
|
|
$
|
5,856
|
|
|
$
|
11,315
|
|
|
December 31, 2017 (%)
|
(6.51
|
)%
|
|
(2.55
|
)%
|
|
2.41
|
%
|
|
4.66
|
%
|
||||
|
|
Net interest income change (12 months)
|
||||||||||||||
|
|
-200
|
|
-100
|
|
+100
|
|
+200
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
December 31, 2018 ($)
|
$
|
(37,239
|
)
|
|
$
|
(14,277
|
)
|
|
$
|
10,674
|
|
|
$
|
20,597
|
|
|
December 31, 2018 (%)
|
(13.90
|
)%
|
|
(5.33
|
)%
|
|
3.99
|
%
|
|
7.69
|
%
|
||||
|
December 31, 2017 ($)
|
$
|
(33,734
|
)
|
|
$
|
(16,356
|
)
|
|
$
|
14,427
|
|
|
$
|
27,815
|
|
|
December 31, 2017 (%)
|
(13.90
|
)%
|
|
(6.74
|
)%
|
|
5.94
|
%
|
|
11.46
|
%
|
||||
|
|
For the Period Ended December 31, 2018
|
|
As of December 31, 2018
|
||||||||||||||||
|
|
Net
Charge-offs |
|
% of
Total Net Charge- offs |
|
Net
Charge-offs as a % of Average Loans |
|
Nonperforming
Loans |
|
% of Total
Nonperforming Loans |
|
Nonperforming
Loans as a % of Total Loans |
||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Commercial, financial, agricultural and other
|
$
|
4,506
|
|
|
34.49
|
%
|
|
0.08
|
%
|
|
$
|
11,981
|
|
|
37.41
|
%
|
|
0.21
|
%
|
|
Real estate construction
|
(141
|
)
|
|
(1.08
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Residential real estate
|
952
|
|
|
7.29
|
|
|
0.02
|
|
|
13,243
|
|
|
41.35
|
|
|
0.23
|
|
||
|
Commercial real estate
|
3,777
|
|
|
28.91
|
|
|
0.07
|
|
|
6,507
|
|
|
20.32
|
|
|
0.11
|
|
||
|
Loans to individuals
|
3,971
|
|
|
30.39
|
|
|
0.07
|
|
|
296
|
|
|
0.92
|
|
|
0.01
|
|
||
|
Total loans, net of unearned income
|
$
|
13,065
|
|
|
100.00
|
%
|
|
0.24
|
%
|
|
$
|
32,027
|
|
|
100.00
|
%
|
|
0.56
|
%
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(dollars in thousands, except
share data)
|
||||||
|
Assets
|
|
|
|
||||
|
Cash and due from banks
|
$
|
95,934
|
|
|
$
|
98,624
|
|
|
Interest-bearing bank deposits
|
3,013
|
|
|
8,668
|
|
||
|
Securities available for sale, at fair value
|
909,247
|
|
|
731,358
|
|
||
|
Securities held to maturity, at amortized cost, (Fair value $383,993 at December 31, 2018 and $418,249 at December 31, 2017)
|
393,855
|
|
|
422,096
|
|
||
|
Other investments
|
32,126
|
|
|
29,837
|
|
||
|
Loans held for sale
|
11,881
|
|
|
14,850
|
|
||
|
Loans:
|
|
|
|
||||
|
Portfolio loans
|
5,774,139
|
|
|
5,407,376
|
|
||
|
Allowance for credit losses
|
(47,764
|
)
|
|
(48,298
|
)
|
||
|
Net loans
|
5,726,375
|
|
|
5,359,078
|
|
||
|
Premises and equipment, net
|
80,474
|
|
|
81,339
|
|
||
|
Other real estate owned
|
3,935
|
|
|
2,765
|
|
||
|
Goodwill
|
274,202
|
|
|
255,353
|
|
||
|
Amortizing intangibles, net
|
13,038
|
|
|
15,007
|
|
||
|
Bank owned life insurance
|
215,766
|
|
|
212,099
|
|
||
|
Other assets
|
68,409
|
|
|
77,465
|
|
||
|
Total assets
|
$
|
7,828,255
|
|
|
$
|
7,308,539
|
|
|
Liabilities
|
|
|
|
||||
|
Deposits (all domestic):
|
|
|
|
||||
|
Noninterest-bearing
|
$
|
1,466,213
|
|
|
$
|
1,416,771
|
|
|
Interest-bearing
|
4,431,779
|
|
|
4,163,934
|
|
||
|
Total deposits
|
5,897,992
|
|
|
5,580,705
|
|
||
|
Short-term borrowings
|
721,823
|
|
|
707,466
|
|
||
|
Subordinated debentures
|
170,288
|
|
|
72,167
|
|
||
|
Other long-term debt
|
7,551
|
|
|
8,161
|
|
||
|
Capital lease obligation
|
7,217
|
|
|
7,590
|
|
||
|
Total long-term debt
|
185,056
|
|
|
87,918
|
|
||
|
Other liabilities
|
47,995
|
|
|
44,323
|
|
||
|
Total liabilities
|
6,852,866
|
|
|
6,420,412
|
|
||
|
Shareholders’ Equity
|
|
|
|
||||
|
Preferred stock, $1 par value per share, 3,000,000 shares authorized, none issued
|
—
|
|
|
—
|
|
||
|
Common stock, $1 par value per share, 200,000,000 shares authorized; 113,914,902 shares issued as of December 31, 2018 and 2017; and 98,518,668 and 97,456,478 shares outstanding at December 31, 2018 and 2017, respectively
|
113,915
|
|
|
113,915
|
|
||
|
Additional paid-in capital
|
492,273
|
|
|
470,123
|
|
||
|
Retained earnings
|
511,409
|
|
|
437,416
|
|
||
|
Accumulated other comprehensive (loss) income, net
|
(11,341
|
)
|
|
(6,173
|
)
|
||
|
Treasury stock (15,396,234 and 16,458,424 shares at December 31, 2018 and 2017, respectively)
|
(130,867
|
)
|
|
(127,154
|
)
|
||
|
Total shareholders’ equity
|
975,389
|
|
|
888,127
|
|
||
|
Total liabilities and shareholders’ equity
|
$
|
7,828,255
|
|
|
$
|
7,308,539
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands, except share data)
|
||||||||||
|
Interest Income
|
|
|
|
|
|
||||||
|
Interest and fees on loans
|
$
|
257,316
|
|
|
$
|
218,530
|
|
|
$
|
185,344
|
|
|
Interest and dividends on investments:
|
|
|
|
|
|
||||||
|
Taxable interest
|
31,264
|
|
|
28,608
|
|
|
27,919
|
|
|||
|
Interest exempt from federal income taxes
|
1,646
|
|
|
1,622
|
|
|
1,498
|
|
|||
|
Dividends
|
1,859
|
|
|
1,669
|
|
|
2,826
|
|
|||
|
Interest on bank deposits
|
172
|
|
|
121
|
|
|
27
|
|
|||
|
Total interest income
|
292,257
|
|
|
250,550
|
|
|
217,614
|
|
|||
|
Interest Expense
|
|
|
|
|
|
||||||
|
Interest on deposits
|
21,713
|
|
|
9,415
|
|
|
7,523
|
|
|||
|
Interest on short-term borrowings
|
10,741
|
|
|
8,799
|
|
|
8,076
|
|
|||
|
Interest on subordinated debentures
|
6,987
|
|
|
3,000
|
|
|
2,635
|
|
|||
|
Interest on other long-term debt
|
300
|
|
|
323
|
|
|
345
|
|
|||
|
Interest on capital lease obligation
|
294
|
|
|
233
|
|
|
—
|
|
|||
|
Total interest expense
|
40,035
|
|
|
21,770
|
|
|
18,579
|
|
|||
|
Net Interest Income
|
252,222
|
|
|
228,780
|
|
|
199,035
|
|
|||
|
Provision for credit losses
|
12,531
|
|
|
5,087
|
|
|
18,480
|
|
|||
|
Net Interest Income after Provision for Credit Losses
|
239,691
|
|
|
223,693
|
|
|
180,555
|
|
|||
|
Noninterest Income
|
|
|
|
|
|
||||||
|
Net securities gains
|
8,102
|
|
|
5,040
|
|
|
617
|
|
|||
|
Trust income
|
7,901
|
|
|
7,098
|
|
|
5,366
|
|
|||
|
Service charges on deposit accounts
|
18,175
|
|
|
18,579
|
|
|
15,869
|
|
|||
|
Insurance and retail brokerage commissions
|
7,426
|
|
|
8,807
|
|
|
7,964
|
|
|||
|
Income from bank owned life insurance
|
6,686
|
|
|
5,699
|
|
|
5,381
|
|
|||
|
Gain on sale of mortgage loans
|
5,436
|
|
|
5,366
|
|
|
4,086
|
|
|||
|
Gain on sale of other loans and assets
|
5,273
|
|
|
1,753
|
|
|
1,411
|
|
|||
|
Card related interchange income
|
20,187
|
|
|
18,780
|
|
|
14,955
|
|
|||
|
Derivative mark to market
|
787
|
|
|
(473
|
)
|
|
219
|
|
|||
|
Swap fee income
|
1,874
|
|
|
2,005
|
|
|
2,359
|
|
|||
|
Other income
|
6,790
|
|
|
7,677
|
|
|
6,372
|
|
|||
|
Total noninterest income
|
88,637
|
|
|
80,331
|
|
|
64,599
|
|
|||
|
Noninterest Expense
|
|
|
|
|
|
||||||
|
Salaries and employee benefits
|
105,115
|
|
|
103,714
|
|
|
87,125
|
|
|||
|
Net occupancy
|
17,219
|
|
|
15,648
|
|
|
13,150
|
|
|||
|
Furniture and equipment
|
14,247
|
|
|
13,508
|
|
|
11,624
|
|
|||
|
Data processing
|
10,470
|
|
|
9,090
|
|
|
7,429
|
|
|||
|
Advertising and promotion
|
3,956
|
|
|
3,786
|
|
|
2,601
|
|
|||
|
Pennsylvania shares tax
|
4,875
|
|
|
4,209
|
|
|
3,825
|
|
|||
|
Intangible amortization
|
3,217
|
|
|
3,081
|
|
|
547
|
|
|||
|
Collection and repossession
|
2,762
|
|
|
1,905
|
|
|
2,250
|
|
|||
|
Other professional fees and services
|
4,473
|
|
|
4,761
|
|
|
3,915
|
|
|||
|
FDIC insurance
|
2,007
|
|
|
3,210
|
|
|
3,903
|
|
|||
|
Loss on sale or write-down of assets
|
1,080
|
|
|
1,834
|
|
|
1,155
|
|
|||
|
Litigation and operational losses
|
1,162
|
|
|
2,050
|
|
|
1,420
|
|
|||
|
Merger and acquisition related
|
1,637
|
|
|
10,213
|
|
|
3,173
|
|
|||
|
Other operating expenses
|
23,336
|
|
|
23,289
|
|
|
17,808
|
|
|||
|
Total noninterest expense
|
195,556
|
|
|
200,298
|
|
|
159,925
|
|
|||
|
Income before income taxes
|
132,772
|
|
|
103,726
|
|
|
85,229
|
|
|||
|
Income tax provision
|
25,274
|
|
|
48,561
|
|
|
25,639
|
|
|||
|
Net Income
|
$
|
107,498
|
|
|
$
|
55,165
|
|
|
$
|
59,590
|
|
|
Average Shares Outstanding
|
99,036,163
|
|
|
95,220,056
|
|
|
88,851,573
|
|
|||
|
Average Shares Outstanding Assuming Dilution
|
99,223,513
|
|
|
95,331,037
|
|
|
88,851,573
|
|
|||
|
Per Share Data:
|
|
|
|
|
|
||||||
|
Basic Earnings Per Share
|
$
|
1.09
|
|
|
$
|
0.58
|
|
|
$
|
0.67
|
|
|
Diluted Earnings Per Share
|
$
|
1.08
|
|
|
$
|
0.58
|
|
|
$
|
0.67
|
|
|
Cash Dividends Declared per Common Share
|
$
|
0.35
|
|
|
$
|
0.32
|
|
|
$
|
0.28
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Net Income
|
$
|
107,498
|
|
|
$
|
55,165
|
|
|
$
|
59,590
|
|
|
Other comprehensive (loss) income, before tax (benefit) expense:
|
|
|
|
|
|
||||||
|
Unrealized holding gains (losses) on securities arising during the period
|
2,783
|
|
|
7,023
|
|
|
(6,304
|
)
|
|||
|
Less: reclassification adjustment for gains on securities included in net income
|
(8,102
|
)
|
|
(5,040
|
)
|
|
(617
|
)
|
|||
|
Unrealized gains (losses) on derivatives:
|
|
|
|
|
|
||||||
|
Unrealized holding gains (losses) on derivatives arising during the period
|
326
|
|
|
(901
|
)
|
|
(479
|
)
|
|||
|
Reclassification adjustment for losses on derivatives included in net income
|
10
|
|
|
119
|
|
|
(70
|
)
|
|||
|
Unrealized gains for postretirement obligation:
|
|
|
|
|
|
||||||
|
Net gain
|
144
|
|
|
94
|
|
|
331
|
|
|||
|
Total other comprehensive (loss) income, before income tax (benefit) expense
|
(4,839
|
)
|
|
1,295
|
|
|
(7,139
|
)
|
|||
|
Income tax (benefit) expense related to items of other comprehensive (loss) income
|
(1,015
|
)
|
|
441
|
|
|
(2,498
|
)
|
|||
|
Comprehensive Income
|
$
|
103,674
|
|
|
$
|
56,019
|
|
|
$
|
54,949
|
|
|
|
Shares
Outstanding
|
|
Common
Stock
|
|
Additional
Paid-in-
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income (Loss),
net
|
|
Treasury
Stock
|
|
Total
Shareholders’
Equity
|
|||||||||||||
|
|
(dollars in thousands, except per share data)
|
|||||||||||||||||||||||||
|
Balance at December 31, 2017
|
97,456,478
|
|
|
$
|
113,915
|
|
|
$
|
470,123
|
|
|
$
|
437,416
|
|
|
$
|
(6,173
|
)
|
|
$
|
(127,154
|
)
|
|
$
|
888,127
|
|
|
Cumulative effect of adoption of ASU 2018-02
|
|
|
|
|
|
|
1,344
|
|
|
(1,344
|
)
|
|
|
|
—
|
|
||||||||||
|
January 1, 2018
|
97,456,478
|
|
|
$
|
113,915
|
|
|
$
|
470,123
|
|
|
$
|
438,760
|
|
|
$
|
(7,517
|
)
|
|
$
|
(127,154
|
)
|
|
$
|
888,127
|
|
|
Net income
|
|
|
|
|
|
|
107,498
|
|
|
|
|
|
|
107,498
|
|
|||||||||||
|
Total other comprehensive loss
|
|
|
|
|
|
|
|
|
(3,824
|
)
|
|
|
|
(3,824
|
)
|
|||||||||||
|
Cash dividends declared ($0.35 per share)
|
|
|
|
|
|
|
(34,849
|
)
|
|
|
|
|
|
(34,849
|
)
|
|||||||||||
|
Treasury stock acquired
|
(1,920,544
|
)
|
|
|
|
|
|
|
|
|
|
(26,189
|
)
|
|
(26,189
|
)
|
||||||||||
|
Treasury stock reissued
|
2,908,234
|
|
|
|
|
21,579
|
|
|
—
|
|
|
|
|
22,447
|
|
|
44,026
|
|
||||||||
|
Restricted stock
|
74,500
|
|
|
—
|
|
|
571
|
|
|
—
|
|
|
|
|
29
|
|
|
600
|
|
|||||||
|
Balance at December 31, 2018
|
98,518,668
|
|
|
$
|
113,915
|
|
|
$
|
492,273
|
|
|
$
|
511,409
|
|
|
$
|
(11,341
|
)
|
|
$
|
(130,867
|
)
|
|
$
|
975,389
|
|
|
|
Shares
Outstanding
|
|
Common
Stock
|
|
Additional
Paid-in-
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income (Loss),
net
|
|
Treasury
Stock
|
|
Total
Shareholders’
Equity
|
|||||||||||||
|
|
(dollars in thousands, except per share data)
|
|||||||||||||||||||||||||
|
Balance at December 31, 2016
|
89,007,077
|
|
|
$
|
105,563
|
|
|
$
|
366,426
|
|
|
$
|
412,764
|
|
|
$
|
(7,027
|
)
|
|
$
|
(127,797
|
)
|
|
$
|
749,929
|
|
|
Net income
|
|
|
|
|
|
|
55,165
|
|
|
|
|
|
|
55,165
|
|
|||||||||||
|
Total other comprehensive income
|
|
|
|
|
|
|
|
|
854
|
|
|
|
|
854
|
|
|||||||||||
|
Cash dividends declared ($0.32 per share)
|
|
|
|
|
|
|
(30,513
|
)
|
|
|
|
|
|
(30,513
|
)
|
|||||||||||
|
Treasury stock acquired
|
(104,257
|
)
|
|
|
|
|
|
|
|
|
|
(1,458
|
)
|
|
(1,458
|
)
|
||||||||||
|
Treasury stock reissued
|
181,211
|
|
|
|
|
1,170
|
|
|
—
|
|
|
|
|
1,387
|
|
|
2,557
|
|
||||||||
|
Restricted stock
|
21,000
|
|
|
—
|
|
|
138
|
|
|
—
|
|
|
|
|
714
|
|
|
852
|
|
|||||||
|
Common stock issued
|
8,351,447
|
|
|
8,352
|
|
|
102,389
|
|
|
|
|
|
|
|
|
|
110,741
|
|
||||||||
|
Balance at December 31, 2017
|
97,456,478
|
|
|
$
|
113,915
|
|
|
$
|
470,123
|
|
|
$
|
437,416
|
|
|
$
|
(6,173
|
)
|
|
$
|
(127,154
|
)
|
|
$
|
888,127
|
|
|
|
Shares
Outstanding
|
|
Common
Stock
|
|
Additional
Paid-in-
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income (Loss),
net
|
|
Treasury
Stock
|
|
Total
Shareholders’
Equity
|
|||||||||||||
|
|
(dollars in thousands, except per share data)
|
|||||||||||||||||||||||||
|
Balance at December 31, 2015
|
88,961,268
|
|
|
$
|
105,563
|
|
|
$
|
365,981
|
|
|
$
|
378,081
|
|
|
$
|
(2,386
|
)
|
|
$
|
(127,693
|
)
|
|
$
|
719,546
|
|
|
Net income
|
|
|
|
|
|
|
59,590
|
|
|
|
|
|
|
59,590
|
|
|||||||||||
|
Total other comprehensive loss
|
|
|
|
|
|
|
|
|
(4,641
|
)
|
|
|
|
(4,641
|
)
|
|||||||||||
|
Cash dividends declared ($0.28 per share)
|
|
|
|
|
|
|
(24,907
|
)
|
|
|
|
|
|
(24,907
|
)
|
|||||||||||
|
Treasury stock acquired
|
(98,687
|
)
|
|
|
|
|
|
|
|
|
|
(864
|
)
|
|
(864
|
)
|
||||||||||
|
Treasury stock reissued
|
23,148
|
|
|
|
|
39
|
|
|
—
|
|
|
|
|
177
|
|
|
216
|
|
||||||||
|
Restricted stock
|
121,348
|
|
|
—
|
|
|
406
|
|
|
—
|
|
|
|
|
583
|
|
|
989
|
|
|||||||
|
Balance at December 31, 2016
|
89,007,077
|
|
|
$
|
105,563
|
|
|
$
|
366,426
|
|
|
$
|
412,764
|
|
|
$
|
(7,027
|
)
|
|
$
|
(127,797
|
)
|
|
$
|
749,929
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Operating Activities
|
|
|
|
|
|
||||||
|
Net income
|
$
|
107,498
|
|
|
$
|
55,165
|
|
|
$
|
59,590
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Provision for credit losses
|
12,531
|
|
|
5,087
|
|
|
18,480
|
|
|||
|
Deferred tax expense
|
3,473
|
|
|
20,825
|
|
|
5,713
|
|
|||
|
Depreciation and amortization
|
8,046
|
|
|
8,997
|
|
|
7,116
|
|
|||
|
Net gains on securities and other assets
|
(21,540
|
)
|
|
(9,942
|
)
|
|
(5,257
|
)
|
|||
|
Net amortization of premiums and discounts on securities
|
3,083
|
|
|
3,532
|
|
|
4,524
|
|
|||
|
Income from increase in cash surrender value of bank owned life insurance
|
(5,808
|
)
|
|
(5,699
|
)
|
|
(5,325
|
)
|
|||
|
Mortgage loans originated for sale
|
(165,898
|
)
|
|
(164,212
|
)
|
|
(133,278
|
)
|
|||
|
Proceeds from sale of mortgage loans
|
177,287
|
|
|
163,125
|
|
|
136,037
|
|
|||
|
Increase in interest receivable
|
(2,561
|
)
|
|
(1,314
|
)
|
|
(577
|
)
|
|||
|
Increase (decrease) in interest payable
|
383
|
|
|
426
|
|
|
(272
|
)
|
|||
|
(Increase) decrease in income taxes payable
|
(1,926
|
)
|
|
1,318
|
|
|
(589
|
)
|
|||
|
Distribution from unconsolidated subsidiary
|
9,000
|
|
|
—
|
|
|
—
|
|
|||
|
Other—net
|
11,695
|
|
|
10,997
|
|
|
3,111
|
|
|||
|
Net cash provided by operating activities
|
135,263
|
|
|
88,305
|
|
|
89,273
|
|
|||
|
Investing Activities
|
|
|
|
|
|
||||||
|
Transactions with securities held to maturity:
|
|
|
|
|
|
||||||
|
Proceeds from maturities and redemptions
|
47,614
|
|
|
51,239
|
|
|
54,057
|
|
|||
|
Purchases
|
(20,650
|
)
|
|
(102,420
|
)
|
|
(45,188
|
)
|
|||
|
Transactions with securities available for sale:
|
|
|
|
|
|
||||||
|
Proceeds from sales
|
15,939
|
|
|
143,660
|
|
|
55,744
|
|
|||
|
Proceeds from maturities and redemptions
|
140,707
|
|
|
148,561
|
|
|
168,237
|
|
|||
|
Purchases
|
(331,969
|
)
|
|
(150,892
|
)
|
|
(128,916
|
)
|
|||
|
Purchases of FHLB stock
|
(52,107
|
)
|
|
(45,301
|
)
|
|
(37,326
|
)
|
|||
|
Proceeds from the redemption of FHLB stock
|
51,488
|
|
|
55,212
|
|
|
63,780
|
|
|||
|
Proceeds from bank owned life insurance
|
2,140
|
|
|
898
|
|
|
467
|
|
|||
|
Proceeds from the sale of loans
|
40,783
|
|
|
14,807
|
|
|
18,612
|
|
|||
|
Proceeds from sales of other assets
|
4,477
|
|
|
5,568
|
|
|
7,765
|
|
|||
|
Acquisition, net of cash acquired
|
705
|
|
|
3,188
|
|
|
479,469
|
|
|||
|
Net increase in loans
|
(237,276
|
)
|
|
(165,726
|
)
|
|
(135,436
|
)
|
|||
|
Purchases of premises and equipment
|
(9,599
|
)
|
|
(11,591
|
)
|
|
(7,491
|
)
|
|||
|
Net cash (used in) provided by investing activities
|
(347,748
|
)
|
|
(52,797
|
)
|
|
493,774
|
|
|||
|
Financing Activities
|
|
|
|
|
|
||||||
|
Net increase (decrease) in federal funds purchased
|
11,000
|
|
|
—
|
|
|
(4,000
|
)
|
|||
|
Net increase (decrease) in other short-term borrowings
|
3,357
|
|
|
(160,477
|
)
|
|
(638,882
|
)
|
|||
|
Net increase in deposits
|
176,558
|
|
|
149,175
|
|
|
132,180
|
|
|||
|
Repayments of other long-term debt
|
(23,598
|
)
|
|
(588
|
)
|
|
(565
|
)
|
|||
|
Proceeds from issuance of long-term debt
|
98,026
|
|
|
—
|
|
|
—
|
|
|||
|
Repayments of capital lease obligations
|
(373
|
)
|
|
(260
|
)
|
|
—
|
|
|||
|
Dividends paid
|
(34,849
|
)
|
|
(30,513
|
)
|
|
(24,907
|
)
|
|||
|
Proceeds from reissuance of treasury stock
|
208
|
|
|
228
|
|
|
216
|
|
|||
|
Purchase of treasury stock
|
(26,189
|
)
|
|
(1,458
|
)
|
|
(864
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
204,140
|
|
|
(43,893
|
)
|
|
(536,822
|
)
|
|||
|
Net decrease in cash and cash equivalents
|
(8,345
|
)
|
|
(8,385
|
)
|
|
46,225
|
|
|||
|
Cash and cash equivalents at January 1
|
107,292
|
|
|
115,677
|
|
|
69,452
|
|
|||
|
Cash and cash equivalents at December 31
|
$
|
98,947
|
|
|
$
|
107,292
|
|
|
$
|
115,677
|
|
|
•
|
Level 1—Valuations for assets and liabilities traded in active exchange markets, such as the New York Stock Exchange. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.
|
|
•
|
Level 2—Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained for identical or comparable assets or liabilities from alternative pricing sources with reasonable levels of price transparency. Level 2 securities include U.S. Government securities issued by Agencies and Sponsored Enterprises, Obligations of States and Political Subdivisions, certain corporate securities, FHLB stock, loans held for sale, interest rate derivatives that include interest rate swaps, risk participation agreements and foreign currency contracts, certain other real estate owned and certain impaired loans.
|
|
•
|
Level 3—Valuations for assets and liabilities that are derived from other valuation methodologies, including option pricing models, discounted cash flow models and similar techniques, and not based on market exchange, dealer or broker traded transactions. If the inputs used to provide the evaluation are unobservable and/or there is very little, if any, market activity for the security or similar securities, the securities would be considered Level 3 securities. Level 3 valuations incorporate certain assumptions and projections in determining the fair value assigned to such assets or liabilities. The assets included in Level 3 are pooled trust preferred collateralized debt obligations, nonmarketable equity investments, certain other real estate owned and certain impaired loans.
|
|
Consideration Paid
|
|
|
|
||||
|
Cash paid to shareholders
|
$
|
17,400
|
|
|
|
||
|
Shares issued to shareholders (2,745,098 shares)
|
41,561
|
|
|
|
|||
|
Total consideration paid
|
|
|
$
|
58,961
|
|
||
|
|
|
|
|
||||
|
Fair Value of Assets Acquired
|
|
|
|
||||
|
Cash and cash equivalents
|
18,105
|
|
|
|
|||
|
FHLB Stock
|
3,261
|
|
|
|
|||
|
Loans
|
184,506
|
|
|
|
|||
|
Premises and other equipment
|
409
|
|
|
|
|||
|
Core deposit intangible
|
1,248
|
|
|
|
|||
|
Other assets
|
1,747
|
|
|
|
|||
|
Total assets acquired
|
209,276
|
|
|
|
|||
|
|
|
|
|
||||
|
Fair Value of Liabilities Assumed
|
|
|
|
||||
|
Deposits
|
141,281
|
|
|
|
|||
|
Federal Home Loan Bank borrowings
|
22,988
|
|
|
|
|||
|
Other liabilities
|
5,068
|
|
|
|
|||
|
Total liabilities assumed
|
169,337
|
|
|
|
|||
|
|
|
|
|
||||
|
Total Fair Value of Identifiable Net Assets
|
|
|
39,939
|
|
|||
|
|
|
|
|
||||
|
Goodwill
|
|
|
$
|
19,022
|
|
||
|
Consideration Received
|
|
|
|
||||
|
Cash paid to shareholders
|
$
|
21,232
|
|
|
|
||
|
Shares issued to shareholders (8,356,882 shares)
|
110,812
|
|
|
|
|||
|
Total consideration paid
|
|
|
$
|
132,044
|
|
||
|
|
|
|
|
||||
|
Fair Value of Assets Acquired
|
|
|
|
||||
|
Cash and cash equivalents
|
24,420
|
|
|
|
|||
|
Investment Securities
|
88,986
|
|
|
|
|||
|
FHLB Stock
|
3,250
|
|
|
|
|||
|
Loans
|
383,083
|
|
|
|
|||
|
Premises and other equipment
|
12,113
|
|
|
|
|||
|
Core deposit intangible
|
5,998
|
|
|
|
|||
|
Other real estate
|
68
|
|
|
|
|||
|
Bank owned life insurance
|
20,522
|
|
|
|
|||
|
Other assets
|
16,450
|
|
|
|
|||
|
Total assets acquired
|
554,890
|
|
|
|
|||
|
|
|
|
|
||||
|
Fair Value of Liabilities Assumed
|
|
|
|
||||
|
Deposits
|
484,366
|
|
|
|
|||
|
Capital lease obligation
|
7,851
|
|
|
|
|||
|
Other liabilities
|
1,182
|
|
|
|
|||
|
Total liabilities assumed
|
493,399
|
|
|
|
|||
|
|
|
|
|
||||
|
Total Fair Value of Identifiable Net Assets
|
|
|
61,491
|
|
|||
|
|
|
|
|
||||
|
Goodwill
|
|
|
$
|
70,553
|
|
||
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||||
|
|
Pretax Amount
|
|
Tax (Expense) Benefit
|
|
Net of Tax Amount
|
|
Pretax Amount
|
|
Tax (Expense) Benefit
|
|
Net of Tax Amount
|
|
Pretax Amount
|
|
Tax (Expense) Benefit
|
|
Net of Tax Amount
|
||||||||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||||||
|
Unrealized gains (losses) on securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Unrealized holding gains (losses) on securities arising during the period
|
$
|
2,783
|
|
|
$
|
(585
|
)
|
|
$
|
2,198
|
|
|
$
|
7,023
|
|
|
$
|
(2,458
|
)
|
|
$
|
4,565
|
|
|
$
|
(6,304
|
)
|
|
$
|
2,206
|
|
|
$
|
(4,098
|
)
|
|
Reclassification adjustment for gains on securities included in net income
|
(8,102
|
)
|
|
1,701
|
|
|
(6,401
|
)
|
|
(5,040
|
)
|
|
1,764
|
|
|
(3,276
|
)
|
|
(617
|
)
|
|
216
|
|
|
(401
|
)
|
|||||||||
|
Total unrealized (losses) gains on securities
|
(5,319
|
)
|
|
1,116
|
|
|
(4,203
|
)
|
|
1,983
|
|
|
(694
|
)
|
|
1,289
|
|
|
(6,921
|
)
|
|
2,422
|
|
|
(4,499
|
)
|
|||||||||
|
Unrealized gains (losses) on derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Unrealized holding gains (losses) on derivatives arising during the period
|
326
|
|
|
(68
|
)
|
|
258
|
|
|
(901
|
)
|
|
315
|
|
|
(586
|
)
|
|
(479
|
)
|
|
168
|
|
|
(311
|
)
|
|||||||||
|
Reclassification adjustment for losses (gains) on derivatives included in net income
|
10
|
|
|
(3
|
)
|
|
7
|
|
|
119
|
|
|
(42
|
)
|
|
77
|
|
|
(70
|
)
|
|
24
|
|
|
(46
|
)
|
|||||||||
|
Total unrealized gains (losses) on derivatives
|
336
|
|
|
(71
|
)
|
|
265
|
|
|
(782
|
)
|
|
273
|
|
|
(509
|
)
|
|
(549
|
)
|
|
192
|
|
|
(357
|
)
|
|||||||||
|
Unrealized gains for postretirement obligations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Net gain
|
144
|
|
|
(30
|
)
|
|
114
|
|
|
94
|
|
|
(20
|
)
|
|
74
|
|
|
331
|
|
|
(116
|
)
|
|
215
|
|
|||||||||
|
Total unrealized gains for postretirement obligations
|
144
|
|
|
(30
|
)
|
|
114
|
|
|
94
|
|
|
(20
|
)
|
|
74
|
|
|
331
|
|
|
(116
|
)
|
|
215
|
|
|||||||||
|
Total other comprehensive (loss) income
|
$
|
(4,839
|
)
|
|
$
|
1,015
|
|
|
$
|
(3,824
|
)
|
|
$
|
1,295
|
|
|
$
|
(441
|
)
|
|
$
|
854
|
|
|
$
|
(7,139
|
)
|
|
$
|
2,498
|
|
|
$
|
(4,641
|
)
|
|
|
2018
|
||||||||||||||
|
|
Securities Available for Sale
|
|
Derivatives
|
|
Post-Retirement Obligation
|
|
Accumulated Other Comprehensive Income
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Balance at December 31
|
$
|
(6,166
|
)
|
|
$
|
(306
|
)
|
|
$
|
299
|
|
|
$
|
(6,173
|
)
|
|
Cumulative effect of adoption of ASU 2018-02
|
(1,328
|
)
|
|
(64
|
)
|
|
48
|
|
|
(1,344
|
)
|
||||
|
Balance at January 1
|
(7,494
|
)
|
|
(370
|
)
|
|
347
|
|
|
(7,517
|
)
|
||||
|
Other comprehensive income before reclassification adjustment
|
2,198
|
|
|
258
|
|
|
|
|
2,456
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(6,401
|
)
|
|
7
|
|
|
|
|
(6,394
|
)
|
|||||
|
Net gain
|
|
|
|
|
114
|
|
|
114
|
|
||||||
|
Net other comprehensive loss during the period
|
(4,203
|
)
|
|
265
|
|
|
114
|
|
|
(3,824
|
)
|
||||
|
Balance at December 31
|
$
|
(11,697
|
)
|
|
$
|
(105
|
)
|
|
$
|
461
|
|
|
$
|
(11,341
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
2017
|
||||||||||||||
|
|
Securities Available for Sale
|
|
Derivatives
|
|
Post-Retirement Obligation
|
|
Accumulated Other Comprehensive Income
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Balance at January 1
|
$
|
(7,455
|
)
|
|
$
|
203
|
|
|
$
|
225
|
|
|
$
|
(7,027
|
)
|
|
Other comprehensive income before reclassification adjustment
|
4,565
|
|
|
(586
|
)
|
|
|
|
3,979
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(3,276
|
)
|
|
77
|
|
|
|
|
(3,199
|
)
|
|||||
|
Net gain
|
|
|
|
|
74
|
|
|
74
|
|
||||||
|
Net other comprehensive income during the period
|
1,289
|
|
|
(509
|
)
|
|
74
|
|
|
854
|
|
||||
|
Balance at December 31
|
$
|
(6,166
|
)
|
|
$
|
(306
|
)
|
|
$
|
299
|
|
|
$
|
(6,173
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
2016
|
||||||||||||||
|
|
Securities Available for Sale
|
|
Derivatives
|
|
Post-Retirement Obligation
|
|
Accumulated Other Comprehensive Income
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Balance at January 1
|
$
|
(2,956
|
)
|
|
$
|
560
|
|
|
$
|
10
|
|
|
$
|
(2,386
|
)
|
|
Other comprehensive income before reclassification adjustment
|
(4,098
|
)
|
|
(311
|
)
|
|
|
|
(4,409
|
)
|
|||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(401
|
)
|
|
(46
|
)
|
|
|
|
(447
|
)
|
|||||
|
Net gain
|
|
|
|
|
215
|
|
|
215
|
|
||||||
|
Net other comprehensive income during the period
|
(4,499
|
)
|
|
(357
|
)
|
|
215
|
|
|
(4,641
|
)
|
||||
|
Balance at December 31
|
$
|
(7,455
|
)
|
|
$
|
203
|
|
|
$
|
225
|
|
|
$
|
(7,027
|
)
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Cash paid during the period for:
|
|
|
|
|
|
||||||
|
Interest
|
$
|
40,071
|
|
|
$
|
21,552
|
|
|
$
|
19,208
|
|
|
Income taxes
|
23,826
|
|
|
27,902
|
|
|
19,950
|
|
|||
|
Non-cash investing and financing activities:
|
|
|
|
|
|
||||||
|
Loans transferred to other real estate owned and repossessed assets
|
4,334
|
|
|
3,067
|
|
|
4,824
|
|
|||
|
Other real estate sales transferred to loans
|
—
|
|
|
1,891
|
|
|
—
|
|
|||
|
Fair value of loans transferred from held to maturity to available for sale
|
37,367
|
|
|
15,102
|
|
|
18,758
|
|
|||
|
Gross (decrease) increase in market value adjustment to securities available for sale
|
(5,319
|
)
|
|
1,983
|
|
|
(6,919
|
)
|
|||
|
Gross increase (decrease) in market value adjustment to derivatives
|
336
|
|
|
(783
|
)
|
|
(549
|
)
|
|||
|
Investments redeemed, not settled
|
—
|
|
|
—
|
|
|
3,769
|
|
|||
|
Net assets (liabilities) acquired through acquisition
|
21,834
|
|
|
37,070
|
|
|
(501,516
|
)
|
|||
|
Proceeds from death benefit on bank-owned life insurance not received
|
—
|
|
|
245
|
|
|
437
|
|
|||
|
Treasury shares issued
|
2,257
|
|
|
2,258
|
|
|
—
|
|
|||
|
|
2018
|
|
2017
|
|
2016
|
|||
|
Weighted average common shares issued
|
113,914,902
|
|
|
111,809,880
|
|
|
105,563,455
|
|
|
Average treasury shares
|
(14,747,687
|
)
|
|
(16,463,079
|
)
|
|
(16,605,461
|
)
|
|
Average deferred compensation shares
|
(37,411
|
)
|
|
(37,411
|
)
|
|
—
|
|
|
Average unearned nonvested shares
|
(93,641
|
)
|
|
(89,334
|
)
|
|
(106,421
|
)
|
|
Weighted average common shares and common stock equivalents used to calculate basic earnings per share
|
99,036,163
|
|
|
95,220,056
|
|
|
88,851,573
|
|
|
Additional common stock equivalents (nonvested stock) used to calculate diluted earnings per share
|
149,939
|
|
|
73,570
|
|
|
—
|
|
|
Additional common stock equivalents (deferred compensation) used to calculated diluted earnings per share
|
37,411
|
|
|
37,411
|
|
|
—
|
|
|
Weighted average common shares and common stock equivalents used to calculate diluted earnings per share
|
99,223,513
|
|
|
95,331,037
|
|
|
88,851,573
|
|
|
|
12/31/2018
|
|
12/31/2017
|
|
12/31/2016
|
|||||||||||||||||||||||||||
|
|
|
|
Price Range
|
|
|
|
Price Range
|
|
|
|
Price Range
|
|||||||||||||||||||||
|
|
Shares
|
|
From
|
|
To
|
|
Shares
|
|
From
|
|
To
|
|
Shares
|
|
From
|
|
To
|
|||||||||||||||
|
Restricted Stock
|
71,560
|
|
|
$
|
8.84
|
|
|
$
|
14.49
|
|
|
18,173
|
|
|
$
|
8.55
|
|
|
$
|
13.96
|
|
|
67,920
|
|
|
$
|
8.38
|
|
|
$
|
13.96
|
|
|
|
2018
|
|
2017
|
||||
|
|
(dollars in thousands)
|
||||||
|
Derivatives not Designated as Hedging Instruments
|
|
|
|
||||
|
Credit value adjustment
|
$
|
(3
|
)
|
|
$
|
(791
|
)
|
|
Notional Amount:
|
|
|
|
||||
|
Interest rate derivatives
|
411,645
|
|
|
401,304
|
|
||
|
Interest rate caps
|
36,111
|
|
|
46,444
|
|
||
|
Risk participation agreements
|
162,139
|
|
|
197,660
|
|
||
|
Sold credit protection on risk participation agreements
|
(59,315
|
)
|
|
(46,170
|
)
|
||
|
Interest rate options
|
9,900
|
|
|
—
|
|
||
|
Derivatives Designated as Hedging Instruments
|
|
|
|
||||
|
Interest rate swaps:
|
|
|
|
||||
|
Fair value adjustment
|
(133
|
)
|
|
459
|
|
||
|
Notional Amount
|
65,000
|
|
|
150,000
|
|
||
|
Interest rate forwards:
|
|
|
|
||||
|
Fair value adjustment
|
(170
|
)
|
|
19
|
|
||
|
Notional Amount
|
15,000
|
|
|
17,000
|
|
||
|
Foreign exchange forwards:
|
|
|
|
||||
|
Fair value adjustment
|
(6
|
)
|
|
(70
|
)
|
||
|
Notional Amount
|
1,927
|
|
|
10,077
|
|
||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Non-hedging interest rate derivatives:
|
|
|
|
|
|
||||||
|
Increase (decrease) in other income
|
$
|
787
|
|
|
$
|
(473
|
)
|
|
$
|
219
|
|
|
Decrease in other expense
|
(332
|
)
|
|
—
|
|
|
—
|
|
|||
|
Hedging interest rate derivatives:
|
|
|
|
|
|
||||||
|
(Decrease) increase in interest income
|
(590
|
)
|
|
452
|
|
|
1,627
|
|
|||
|
Increase in other income
|
10
|
|
|
119
|
|
|
70
|
|
|||
|
Hedging interest rate forwards:
|
|
|
|
|
|
||||||
|
Decrease in other expense
|
(189
|
)
|
|
(19
|
)
|
|
—
|
|
|||
|
Hedging interest rate derivatives:
|
|
|
|
|
|
||||||
|
Increase (decrease) in other expense
|
15
|
|
|
4
|
|
|
(5
|
)
|
|||
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||||
|
|
Amortized
Cost |
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Estimated
Fair Value |
|
Amortized
Cost |
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Estimated
Fair Value |
||||||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||
|
Obligations of U.S. Government Agencies:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Mortgage-Backed Securities – Residential
|
$
|
9,011
|
|
|
$
|
479
|
|
|
$
|
(84
|
)
|
|
$
|
9,406
|
|
|
$
|
10,556
|
|
|
$
|
789
|
|
|
$
|
(7
|
)
|
|
$
|
11,338
|
|
|
Mortgage-Backed Securities – Commercial
|
169,633
|
|
|
214
|
|
|
(2,103
|
)
|
|
167,744
|
|
|
24,611
|
|
|
—
|
|
|
(462
|
)
|
|
24,149
|
|
||||||||
|
Obligations of U.S. Government-Sponsored Enterprises:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Mortgage-Backed Securities – Residential
|
686,906
|
|
|
1,846
|
|
|
(15,391
|
)
|
|
673,361
|
|
|
632,422
|
|
|
2,622
|
|
|
(9,489
|
)
|
|
625,555
|
|
||||||||
|
Other Government-Sponsored Enterprises
|
10,000
|
|
|
12
|
|
|
—
|
|
|
10,012
|
|
|
1,098
|
|
|
—
|
|
|
(1
|
)
|
|
1,097
|
|
||||||||
|
Obligations of States and Political Subdivisions
|
27,592
|
|
|
126
|
|
|
(6
|
)
|
|
27,712
|
|
|
27,083
|
|
|
327
|
|
|
—
|
|
|
27,410
|
|
||||||||
|
Corporate Securities
|
20,912
|
|
|
321
|
|
|
(221
|
)
|
|
21,012
|
|
|
15,907
|
|
|
590
|
|
|
(4
|
)
|
|
16,493
|
|
||||||||
|
Pooled Trust Preferred Collateralized Debt Obligations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,499
|
|
|
526
|
|
|
(4,379
|
)
|
|
23,646
|
|
||||||||
|
Total Debt Securities
|
924,054
|
|
|
2,998
|
|
|
(17,805
|
)
|
|
909,247
|
|
|
739,176
|
|
|
4,854
|
|
|
(14,342
|
)
|
|
729,688
|
|
||||||||
|
Equities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,670
|
|
|
—
|
|
|
—
|
|
|
1,670
|
|
||||||||
|
Total Securities Available for Sale
|
$
|
924,054
|
|
|
$
|
2,998
|
|
|
$
|
(17,805
|
)
|
|
$
|
909,247
|
|
|
$
|
740,846
|
|
|
$
|
4,854
|
|
|
$
|
(14,342
|
)
|
|
$
|
731,358
|
|
|
|
Amortized
Cost |
|
Estimated
Fair Value |
||||
|
|
(dollars in thousands)
|
||||||
|
Due within 1 year
|
$
|
4,000
|
|
|
$
|
3,993
|
|
|
Due after 1 but within 5 years
|
17,256
|
|
|
17,045
|
|
||
|
Due after 5 but within 10 years
|
35,319
|
|
|
35,448
|
|
||
|
Due after 10 years
|
1,929
|
|
|
2,250
|
|
||
|
|
58,504
|
|
|
58,736
|
|
||
|
Mortgage-Backed Securities (a)
|
865,550
|
|
|
850,511
|
|
||
|
Total Debt Securities
|
$
|
924,054
|
|
|
$
|
909,247
|
|
|
(a)
|
Mortgage Backed Securities include an amortized cost of
$178.6 million
and a fair value of
$177.2 million
for Obligations of U.S. Government agencies issued by Ginnie Mae and an amortized cost of
$686.9 million
and a fair value of
$673.4 million
for Obligations of U.S. Government-sponsored enterprises issued by Fannie Mae and Freddie Mac.
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Proceeds from sales
|
$
|
15,939
|
|
|
$
|
143,660
|
|
|
$
|
55,744
|
|
|
Gross (losses) gains realized:
|
|
|
|
|
|
||||||
|
Sales Transactions:
|
|
|
|
|
|
||||||
|
Gross gains
|
$
|
4,719
|
|
|
$
|
359
|
|
|
$
|
305
|
|
|
Gross losses
|
—
|
|
|
(316
|
)
|
|
(277
|
)
|
|||
|
|
4,719
|
|
|
43
|
|
|
28
|
|
|||
|
Maturities and impairment
|
|
|
|
|
|
||||||
|
Gross gains
|
3,383
|
|
|
5,057
|
|
|
589
|
|
|||
|
Gross losses
|
—
|
|
|
(60
|
)
|
|
—
|
|
|||
|
Other-than-temporary impairment
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
3,383
|
|
|
4,997
|
|
|
589
|
|
|||
|
Net gains and impairment
|
$
|
8,102
|
|
|
$
|
5,040
|
|
|
$
|
617
|
|
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||||
|
|
Amortized
Cost |
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Estimated
Fair Value |
|
Amortized
Cost |
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Estimated
Fair Value |
||||||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||
|
Obligations of U.S. Government Agencies:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Mortgage-Backed Securities – Residential
|
$
|
3,635
|
|
|
$
|
—
|
|
|
$
|
(97
|
)
|
|
$
|
3,538
|
|
|
$
|
3,925
|
|
|
$
|
—
|
|
|
$
|
(14
|
)
|
|
$
|
3,911
|
|
|
Mortgage-Backed Securities – Commercial
|
55,221
|
|
|
—
|
|
|
(2,327
|
)
|
|
52,894
|
|
|
58,249
|
|
|
—
|
|
|
(1,394
|
)
|
|
56,855
|
|
||||||||
|
Obligations of U.S. Government-Sponsored Enterprises:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Mortgage-Backed Securities – Residential
|
279,109
|
|
|
212
|
|
|
(7,254
|
)
|
|
272,067
|
|
|
305,126
|
|
|
10
|
|
|
(2,552
|
)
|
|
302,584
|
|
||||||||
|
Mortgage-Backed Securities – Commercial
|
13,159
|
|
|
—
|
|
|
(258
|
)
|
|
12,901
|
|
|
14,056
|
|
|
—
|
|
|
(71
|
)
|
|
13,985
|
|
||||||||
|
Obligations of States and Political Subdivisions
|
42,331
|
|
|
175
|
|
|
(313
|
)
|
|
42,193
|
|
|
40,540
|
|
|
335
|
|
|
(161
|
)
|
|
40,714
|
|
||||||||
|
Debt Securities Issued by Foreign Governments
|
400
|
|
|
—
|
|
|
—
|
|
|
400
|
|
|
200
|
|
|
—
|
|
|
—
|
|
|
200
|
|
||||||||
|
Total Securities Held to Maturity
|
$
|
393,855
|
|
|
$
|
387
|
|
|
$
|
(10,249
|
)
|
|
$
|
383,993
|
|
|
$
|
422,096
|
|
|
$
|
345
|
|
|
$
|
(4,192
|
)
|
|
$
|
418,249
|
|
|
|
Amortized
Cost |
|
Estimated
Fair Value |
||||
|
|
(dollars in thousands)
|
||||||
|
Due within 1 year
|
$
|
520
|
|
|
$
|
519
|
|
|
Due after 1 but within 5 years
|
7,218
|
|
|
7,210
|
|
||
|
Due after 5 but within 10 years
|
34,993
|
|
|
34,864
|
|
||
|
Due after 10 years
|
—
|
|
|
—
|
|
||
|
|
42,731
|
|
|
42,593
|
|
||
|
Mortgage-Backed Securities (a)
|
351,124
|
|
|
341,400
|
|
||
|
Total Debt Securities
|
$
|
393,855
|
|
|
$
|
383,993
|
|
|
(a)
|
Mortgage Backed Securities include an amortized cost of
$58.9 million
and a fair value of
$56.4 million
for Obligations of U.S. Government agencies issued by Ginnie Mae and an amortized cost of
$292.3 million
and a fair value of
$285.0 million
for Obligations of U.S. Government-sponsored enterprises issued by Fannie Mae and Freddie Mac.
|
|
|
Less Than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
|
|
Estimated
Fair Value
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair Value
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair Value
|
|
Gross
Unrealized
Losses
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Obligations of U.S. Government Agencies:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Mortgage-Backed Securities – Residential
|
$
|
2,289
|
|
|
$
|
(41
|
)
|
|
$
|
5,028
|
|
|
$
|
(140
|
)
|
|
$
|
7,317
|
|
|
$
|
(181
|
)
|
|
Mortgage-Backed Securities – Commercial
|
95,826
|
|
|
(925
|
)
|
|
75,959
|
|
|
(3,505
|
)
|
|
171,785
|
|
|
(4,430
|
)
|
||||||
|
Obligations of U.S. Government-Sponsored Enterprises:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Mortgage-Backed Securities – Residential
|
156,732
|
|
|
(1,856
|
)
|
|
626,003
|
|
|
(20,789
|
)
|
|
782,735
|
|
|
(22,645
|
)
|
||||||
|
Mortgage-Backed Securities – Commercial
|
—
|
|
|
—
|
|
|
12,901
|
|
|
(258
|
)
|
|
12,901
|
|
|
(258
|
)
|
||||||
|
Obligations of States and Political Subdivisions
|
8,591
|
|
|
(85
|
)
|
|
9,338
|
|
|
(234
|
)
|
|
17,929
|
|
|
(319
|
)
|
||||||
|
Corporate Securities
|
14,769
|
|
|
(214
|
)
|
|
3,993
|
|
|
(7
|
)
|
|
18,762
|
|
|
(221
|
)
|
||||||
|
Total Securities
|
$
|
278,207
|
|
|
$
|
(3,121
|
)
|
|
$
|
733,222
|
|
|
$
|
(24,933
|
)
|
|
$
|
1,011,429
|
|
|
$
|
(28,054
|
)
|
|
|
Less Than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
|
|
Estimated
Fair Value
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair Value
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair Value
|
|
Gross
Unrealized
Losses
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Obligations of U.S. Government Agencies:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Mortgage-Backed Securities – Residential
|
$
|
5,584
|
|
|
$
|
(21
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,584
|
|
|
$
|
(21
|
)
|
|
Mortgage-Backed Securities – Commercial
|
48,322
|
|
|
(962
|
)
|
|
32,683
|
|
|
(894
|
)
|
|
81,005
|
|
|
(1,856
|
)
|
||||||
|
Obligations of U.S. Government-Sponsored Enterprises:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Mortgage-Backed Securities – Residential
|
351,222
|
|
|
(2,295
|
)
|
|
400,984
|
|
|
(9,746
|
)
|
|
752,206
|
|
|
(12,041
|
)
|
||||||
|
Mortgage-Backed Securities – Commercial
|
13,985
|
|
|
(71
|
)
|
|
—
|
|
|
—
|
|
|
13,985
|
|
|
(71
|
)
|
||||||
|
Other Government-Sponsored Enterprises
|
997
|
|
|
(1
|
)
|
|
99
|
|
|
—
|
|
|
1,096
|
|
|
(1
|
)
|
||||||
|
Obligations of States and Political Subdivisions
|
7,144
|
|
|
(32
|
)
|
|
3,653
|
|
|
(129
|
)
|
|
10,797
|
|
|
(161
|
)
|
||||||
|
Corporate Securities
|
3,993
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
3,993
|
|
|
(4
|
)
|
||||||
|
Pooled Trust Preferred Collateralized Debt Obligations
|
—
|
|
|
—
|
|
|
19,120
|
|
|
(4,379
|
)
|
|
19,120
|
|
|
(4,379
|
)
|
||||||
|
Total Securities
|
$
|
431,247
|
|
|
$
|
(3,386
|
)
|
|
$
|
456,539
|
|
|
$
|
(15,148
|
)
|
|
$
|
887,786
|
|
|
$
|
(18,534
|
)
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Balance, beginning (a)
|
$
|
12,208
|
|
|
$
|
17,056
|
|
|
$
|
24,851
|
|
|
Credit losses on debt securities for which other-than-temporary impairment was not previously recognized
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Additional credit losses on debt securities for which other-than-temporary impairment was previously recognized
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Increases in cash flows expected to be collected, recognized over the remaining life of the securities (b)
|
(223
|
)
|
|
(890
|
)
|
|
(1,124
|
)
|
|||
|
Reduction for debt securities sold during the period
|
(9,164
|
)
|
|
—
|
|
|
—
|
|
|||
|
Reduction for debt securities called during the period
|
(2,821
|
)
|
|
(3,958
|
)
|
|
(6,671
|
)
|
|||
|
Balance, ending
|
$
|
—
|
|
|
$
|
12,208
|
|
|
$
|
17,056
|
|
|
(a)
|
The beginning balance represents credit related losses included in other-than-temporary impairment charges recognized on debt securities in prior periods.
|
|
(b)
|
Represents the increase in cash flows recognized either as principal payments or interest income during the period.
|
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
|
Originated Loans
|
|
Acquired Loans
|
|
Total Loans
|
|
Originated Loans
|
|
Acquired Loans
|
|
Total Loans
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Commercial, financial, agricultural and other
|
$
|
1,100,947
|
|
|
$
|
37,526
|
|
|
$
|
1,138,473
|
|
|
$
|
1,122,741
|
|
|
$
|
40,642
|
|
|
$
|
1,163,383
|
|
|
Real estate construction
|
353,008
|
|
|
5,970
|
|
|
358,978
|
|
|
242,905
|
|
|
5,963
|
|
|
248,868
|
|
||||||
|
Residential real estate
|
1,313,645
|
|
|
248,760
|
|
|
1,562,405
|
|
|
1,206,119
|
|
|
220,251
|
|
|
1,426,370
|
|
||||||
|
Commercial real estate
|
1,922,349
|
|
|
201,195
|
|
|
2,123,544
|
|
|
1,892,185
|
|
|
126,911
|
|
|
2,019,096
|
|
||||||
|
Loans to individuals
|
585,347
|
|
|
5,392
|
|
|
590,739
|
|
|
543,411
|
|
|
6,248
|
|
|
549,659
|
|
||||||
|
Total loans
|
$
|
5,275,296
|
|
|
$
|
498,843
|
|
|
$
|
5,774,139
|
|
|
$
|
5,007,361
|
|
|
$
|
400,015
|
|
|
$
|
5,407,376
|
|
|
Pass
|
|
Acceptable levels of risk exist in the relationship. Includes all loans not classified as OAEM, substandard or doubtful.
|
|
|
|
|
|
Other Assets Especially Mentioned (OAEM)
|
|
Potential weaknesses that deserve management’s close attention. The potential weaknesses may result in deterioration of the repayment prospects or weaken the Bank’s credit position at some future date. The credit risk may be relatively minor, yet constitute an undesirable risk in light of the circumstances surrounding the specific credit. No loss of principal or interest is expected.
|
|
|
|
|
|
Substandard
|
|
Well-defined weakness or a weakness that jeopardizes the repayment of the debt. A loan may be classified as substandard as a result of deterioration of the borrower’s financial condition and repayment capacity. Loans for which repayment plans have not been met or collateral equity margins do not protect the Company may also be classified as substandard.
|
|
|
|
|
|
Doubtful
|
|
Loans with the characteristics of substandard loans with the added characteristic that collection or liquidation in full, on the basis of presently existing facts and conditions, is highly improbable.
|
|
|
2018
|
||||||||||||||||||||||
|
|
Commercial, financial, agricultural and other
|
|
Real estate construction
|
|
Residential real estate
|
|
Commercial real estate
|
|
Loans to individuals
|
|
Total
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Originated Loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Pass
|
$
|
1,055,394
|
|
|
$
|
337,367
|
|
|
$
|
1,302,912
|
|
|
$
|
1,880,139
|
|
|
$
|
585,141
|
|
|
$
|
5,160,953
|
|
|
Non-Pass
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
OAEM
|
33,723
|
|
|
15,641
|
|
|
1,026
|
|
|
28,904
|
|
|
—
|
|
|
79,294
|
|
||||||
|
Substandard
|
11,830
|
|
|
—
|
|
|
9,707
|
|
|
13,306
|
|
|
206
|
|
|
35,049
|
|
||||||
|
Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total Non-Pass
|
45,553
|
|
|
15,641
|
|
|
10,733
|
|
|
42,210
|
|
|
206
|
|
|
114,343
|
|
||||||
|
Total
|
$
|
1,100,947
|
|
|
$
|
353,008
|
|
|
$
|
1,313,645
|
|
|
$
|
1,922,349
|
|
|
$
|
585,347
|
|
|
$
|
5,275,296
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Acquired Loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Pass
|
$
|
31,399
|
|
|
$
|
5,337
|
|
|
$
|
245,637
|
|
|
$
|
198,201
|
|
|
$
|
5,377
|
|
|
$
|
485,951
|
|
|
Non-Pass
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
OAEM
|
5,890
|
|
|
633
|
|
|
736
|
|
|
441
|
|
|
—
|
|
|
7,700
|
|
||||||
|
Substandard
|
237
|
|
|
—
|
|
|
2,387
|
|
|
2,553
|
|
|
15
|
|
|
5,192
|
|
||||||
|
Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total Non-Pass
|
6,127
|
|
|
633
|
|
|
3,123
|
|
|
2,994
|
|
|
15
|
|
|
12,892
|
|
||||||
|
Total
|
$
|
37,526
|
|
|
$
|
5,970
|
|
|
$
|
248,760
|
|
|
$
|
201,195
|
|
|
$
|
5,392
|
|
|
$
|
498,843
|
|
|
|
2017
|
||||||||||||||||||||||
|
|
Commercial, financial, agricultural and other
|
|
Real estate construction
|
|
Residential real estate
|
|
Commercial real estate
|
|
Loans to individuals
|
|
Total
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Originated Loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Pass
|
$
|
1,061,147
|
|
|
$
|
242,905
|
|
|
$
|
1,194,352
|
|
|
$
|
1,855,253
|
|
|
$
|
543,175
|
|
|
$
|
4,896,832
|
|
|
Non-Pass
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
OAEM
|
26,757
|
|
|
—
|
|
|
1,435
|
|
|
13,326
|
|
|
—
|
|
|
41,518
|
|
||||||
|
Substandard
|
30,431
|
|
|
—
|
|
|
10,332
|
|
|
23,606
|
|
|
236
|
|
|
64,605
|
|
||||||
|
Doubtful
|
4,406
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,406
|
|
||||||
|
Total Non-Pass
|
61,594
|
|
|
—
|
|
|
11,767
|
|
|
36,932
|
|
|
236
|
|
|
110,529
|
|
||||||
|
Total
|
$
|
1,122,741
|
|
|
$
|
242,905
|
|
|
$
|
1,206,119
|
|
|
$
|
1,892,185
|
|
|
$
|
543,411
|
|
|
$
|
5,007,361
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Acquired Loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Pass
|
$
|
34,573
|
|
|
$
|
5,963
|
|
|
$
|
217,824
|
|
|
$
|
121,536
|
|
|
$
|
6,231
|
|
|
$
|
386,127
|
|
|
Non-Pass
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
OAEM
|
5,567
|
|
|
—
|
|
|
798
|
|
|
3,517
|
|
|
—
|
|
|
9,882
|
|
||||||
|
Substandard
|
502
|
|
|
—
|
|
|
1,629
|
|
|
1,858
|
|
|
17
|
|
|
4,006
|
|
||||||
|
Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total Non-Pass
|
6,069
|
|
|
—
|
|
|
2,427
|
|
|
5,375
|
|
|
17
|
|
|
13,888
|
|
||||||
|
Total
|
$
|
40,642
|
|
|
$
|
5,963
|
|
|
$
|
220,251
|
|
|
$
|
126,911
|
|
|
$
|
6,248
|
|
|
$
|
400,015
|
|
|
|
2018
|
||||||||||||||||||||||||||
|
|
30 - 59
days past due |
|
60 - 89
days past due |
|
90 days
and greater and still accruing |
|
Nonaccrual
|
|
Total past
due and nonaccrual |
|
Current
|
|
Total
|
||||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||
|
Originated Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial, financial, agricultural and other
|
$
|
130
|
|
|
$
|
247
|
|
|
$
|
92
|
|
|
$
|
10,223
|
|
|
$
|
10,692
|
|
|
$
|
1,090,255
|
|
|
$
|
1,100,947
|
|
|
Real estate construction
|
212
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
212
|
|
|
352,796
|
|
|
353,008
|
|
|||||||
|
Residential real estate
|
3,697
|
|
|
710
|
|
|
790
|
|
|
6,238
|
|
|
11,435
|
|
|
1,302,210
|
|
|
1,313,645
|
|
|||||||
|
Commercial real estate
|
492
|
|
|
69
|
|
|
—
|
|
|
3,437
|
|
|
3,998
|
|
|
1,918,351
|
|
|
1,922,349
|
|
|||||||
|
Loans to individuals
|
2,362
|
|
|
532
|
|
|
662
|
|
|
207
|
|
|
3,763
|
|
|
581,584
|
|
|
585,347
|
|
|||||||
|
Total
|
$
|
6,893
|
|
|
$
|
1,558
|
|
|
$
|
1,544
|
|
|
$
|
20,105
|
|
|
$
|
30,100
|
|
|
$
|
5,245,196
|
|
|
$
|
5,275,296
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Acquired Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial, financial, agricultural and other
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
204
|
|
|
$
|
205
|
|
|
$
|
37,321
|
|
|
$
|
37,526
|
|
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,970
|
|
|
5,970
|
|
|||||||
|
Residential real estate
|
226
|
|
|
24
|
|
|
27
|
|
|
1,904
|
|
|
2,181
|
|
|
246,579
|
|
|
248,760
|
|
|||||||
|
Commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
1,042
|
|
|
1,042
|
|
|
200,153
|
|
|
201,195
|
|
|||||||
|
Loans to individuals
|
46
|
|
|
12
|
|
|
11
|
|
|
15
|
|
|
84
|
|
|
5,308
|
|
|
5,392
|
|
|||||||
|
Total
|
$
|
273
|
|
|
$
|
36
|
|
|
$
|
38
|
|
|
$
|
3,165
|
|
|
$
|
3,512
|
|
|
$
|
495,331
|
|
|
$
|
498,843
|
|
|
|
2017
|
||||||||||||||||||||||||||
|
|
30 - 59
days past due |
|
60 - 89
days past due |
|
90 days
and greater and still accruing |
|
Nonaccrual
|
|
Total past
due and nonaccrual |
|
Current
|
|
Total
|
||||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||
|
Originated Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial, financial, agricultural and other
|
$
|
378
|
|
|
$
|
61
|
|
|
$
|
40
|
|
|
$
|
18,741
|
|
|
$
|
19,220
|
|
|
$
|
1,103,521
|
|
|
$
|
1,122,741
|
|
|
Real estate construction
|
199
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
199
|
|
|
242,706
|
|
|
242,905
|
|
|||||||
|
Residential real estate
|
4,618
|
|
|
1,025
|
|
|
1,076
|
|
|
6,225
|
|
|
12,944
|
|
|
1,193,175
|
|
|
1,206,119
|
|
|||||||
|
Commercial real estate
|
2,198
|
|
|
28
|
|
|
6
|
|
|
3,240
|
|
|
5,472
|
|
|
1,886,713
|
|
|
1,892,185
|
|
|||||||
|
Loans to individuals
|
1,899
|
|
|
769
|
|
|
623
|
|
|
236
|
|
|
3,527
|
|
|
539,884
|
|
|
543,411
|
|
|||||||
|
Total
|
$
|
9,292
|
|
|
$
|
1,883
|
|
|
$
|
1,745
|
|
|
$
|
28,442
|
|
|
$
|
41,362
|
|
|
$
|
4,965,999
|
|
|
$
|
5,007,361
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Acquired Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial, financial, agricultural and other
|
$
|
6
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
436
|
|
|
$
|
449
|
|
|
$
|
40,193
|
|
|
$
|
40,642
|
|
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,963
|
|
|
5,963
|
|
|||||||
|
Residential real estate
|
148
|
|
|
9
|
|
|
83
|
|
|
705
|
|
|
945
|
|
|
219,306
|
|
|
220,251
|
|
|||||||
|
Commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
1,077
|
|
|
1,077
|
|
|
125,834
|
|
|
126,911
|
|
|||||||
|
Loans to individuals
|
36
|
|
|
20
|
|
|
26
|
|
|
17
|
|
|
99
|
|
|
6,149
|
|
|
6,248
|
|
|||||||
|
Total
|
$
|
190
|
|
|
$
|
36
|
|
|
$
|
109
|
|
|
$
|
2,235
|
|
|
$
|
2,570
|
|
|
$
|
397,445
|
|
|
$
|
400,015
|
|
|
|
2018
|
||||||||||||||||||
|
|
Recorded
investment |
|
Unpaid
principal balance |
|
Related
allowance |
|
Average
recorded investment |
|
Interest
Income Recognized |
||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Originated Loans:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural and other
|
$
|
8,735
|
|
|
$
|
16,442
|
|
|
|
|
$
|
18,480
|
|
|
$
|
602
|
|
||
|
Real estate construction
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
||||||
|
Residential real estate
|
10,726
|
|
|
12,571
|
|
|
|
|
10,651
|
|
|
271
|
|
||||||
|
Commercial real estate
|
3,599
|
|
|
3,812
|
|
|
|
|
7,919
|
|
|
177
|
|
||||||
|
Loans to individuals
|
281
|
|
|
408
|
|
|
|
|
310
|
|
|
11
|
|
||||||
|
Subtotal
|
23,341
|
|
|
33,233
|
|
|
|
|
37,360
|
|
|
1,061
|
|
||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural and other
|
3,042
|
|
|
3,181
|
|
|
$
|
797
|
|
|
2,531
|
|
|
20
|
|
||||
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Residential real estate
|
486
|
|
|
495
|
|
|
107
|
|
|
504
|
|
|
13
|
|
|||||
|
Commercial real estate
|
1,866
|
|
|
1,878
|
|
|
596
|
|
|
991
|
|
|
4
|
|
|||||
|
Loans to individuals
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Subtotal
|
5,394
|
|
|
5,554
|
|
|
1,500
|
|
|
4,026
|
|
|
37
|
|
|||||
|
Total
|
$
|
28,735
|
|
|
$
|
38,787
|
|
|
$
|
1,500
|
|
|
$
|
41,386
|
|
|
$
|
1,098
|
|
|
Acquired Loans:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural and other
|
$
|
73
|
|
|
$
|
73
|
|
|
|
|
$
|
214
|
|
|
$
|
10
|
|
||
|
Real estate construction
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
||||||
|
Residential real estate
|
2,031
|
|
|
2,604
|
|
|
|
|
1,906
|
|
|
5
|
|
||||||
|
Commercial real estate
|
1,042
|
|
|
2,052
|
|
|
|
|
1,565
|
|
|
—
|
|
||||||
|
Loans to individuals
|
15
|
|
|
17
|
|
|
|
|
16
|
|
|
—
|
|
||||||
|
Subtotal
|
3,161
|
|
|
4,746
|
|
|
|
|
3,701
|
|
|
15
|
|
||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural and other
|
131
|
|
|
131
|
|
|
$
|
131
|
|
|
11
|
|
|
—
|
|
||||
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Residential real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Loans to individuals
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Subtotal
|
131
|
|
|
131
|
|
|
131
|
|
|
11
|
|
|
—
|
|
|||||
|
Total
|
$
|
3,292
|
|
|
$
|
4,877
|
|
|
$
|
131
|
|
|
$
|
3,712
|
|
|
$
|
15
|
|
|
|
2017
|
||||||||||||||||||
|
|
Recorded
investment |
|
Unpaid
principal balance |
|
Related
allowance |
|
Average
recorded investment |
|
Interest
Income Recognized |
||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Originated Loans:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural and other
|
$
|
5,548
|
|
|
$
|
12,153
|
|
|
|
|
$
|
10,282
|
|
|
$
|
394
|
|
||
|
Real estate construction
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
||||||
|
Residential real estate
|
10,625
|
|
|
12,470
|
|
|
|
|
11,366
|
|
|
355
|
|
||||||
|
Commercial real estate
|
5,155
|
|
|
5,489
|
|
|
|
|
6,469
|
|
|
583
|
|
||||||
|
Loans to individuals
|
347
|
|
|
383
|
|
|
|
|
353
|
|
|
19
|
|
||||||
|
Subtotal
|
21,675
|
|
|
30,495
|
|
|
|
|
28,470
|
|
|
1,351
|
|
||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural and other
|
16,866
|
|
|
21,094
|
|
|
$
|
3,478
|
|
|
9,391
|
|
|
96
|
|
||||
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Residential real estate
|
456
|
|
|
478
|
|
|
107
|
|
|
167
|
|
|
—
|
|
|||||
|
Commercial real estate
|
954
|
|
|
954
|
|
|
128
|
|
|
143
|
|
|
4
|
|
|||||
|
Loans to individuals
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Subtotal
|
18,276
|
|
|
22,526
|
|
|
3,713
|
|
|
9,701
|
|
|
100
|
|
|||||
|
Total
|
$
|
39,951
|
|
|
$
|
53,021
|
|
|
$
|
3,713
|
|
|
$
|
38,171
|
|
|
$
|
1,451
|
|
|
Acquired Loans:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural and other
|
$
|
436
|
|
|
$
|
449
|
|
|
|
|
$
|
476
|
|
|
$
|
—
|
|
||
|
Real estate construction
|
—
|
|
|
—
|
|
|
|
|
25
|
|
|
—
|
|
||||||
|
Residential real estate
|
666
|
|
|
965
|
|
|
|
|
535
|
|
|
—
|
|
||||||
|
Commercial real estate
|
940
|
|
|
1,842
|
|
|
|
|
2,135
|
|
|
—
|
|
||||||
|
Loans to individuals
|
17
|
|
|
17
|
|
|
|
|
6
|
|
|
—
|
|
||||||
|
Subtotal
|
2,059
|
|
|
3,273
|
|
|
|
|
3,177
|
|
|
—
|
|
||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial, financial, agricultural and other
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Residential real estate
|
93
|
|
|
122
|
|
|
4
|
|
|
74
|
|
|
—
|
|
|||||
|
Commercial real estate
|
137
|
|
|
150
|
|
|
29
|
|
|
155
|
|
|
—
|
|
|||||
|
Loans to individuals
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Subtotal
|
230
|
|
|
272
|
|
|
33
|
|
|
229
|
|
|
—
|
|
|||||
|
Total
|
$
|
2,289
|
|
|
$
|
3,545
|
|
|
$
|
33
|
|
|
$
|
3,406
|
|
|
$
|
—
|
|
|
|
2016
|
||||||||||||||
|
|
Originated
|
|
Acquired
|
||||||||||||
|
|
Average
recorded investment |
|
Interest
Income Recognized |
|
Average
recorded investment |
|
Interest
Income Recognized |
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
||||||||
|
Commercial, financial, agricultural and other
|
$
|
23,146
|
|
|
$
|
576
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Real estate construction
|
4
|
|
|
44
|
|
|
—
|
|
|
—
|
|
||||
|
Residential real estate
|
10,957
|
|
|
312
|
|
|
406
|
|
|
—
|
|
||||
|
Commercial real estate
|
6,718
|
|
|
170
|
|
|
162
|
|
|
—
|
|
||||
|
Loans to individuals
|
409
|
|
|
15
|
|
|
3
|
|
|
—
|
|
||||
|
Subtotal
|
41,234
|
|
|
1,117
|
|
|
571
|
|
|
—
|
|
||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
||||||||
|
Commercial, financial, agricultural and other
|
13,885
|
|
|
99
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Residential real estate
|
241
|
|
|
4
|
|
|
16
|
|
|
—
|
|
||||
|
Commercial real estate
|
555
|
|
|
25
|
|
|
—
|
|
|
—
|
|
||||
|
Loans to individuals
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Subtotal
|
14,681
|
|
|
128
|
|
|
16
|
|
|
—
|
|
||||
|
Total
|
$
|
55,915
|
|
|
$
|
1,245
|
|
|
$
|
587
|
|
|
$
|
—
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Troubled debt restructured loans
|
|
|
|
|
|
||||||
|
Accrual status
|
$
|
8,757
|
|
|
$
|
11,563
|
|
|
$
|
13,790
|
|
|
Nonaccrual status
|
11,761
|
|
|
11,222
|
|
|
11,569
|
|
|||
|
Total
|
$
|
20,518
|
|
|
$
|
22,785
|
|
|
$
|
25,359
|
|
|
Commitments
|
|
|
|
|
|
||||||
|
Letters of credit
|
$
|
60
|
|
|
$
|
60
|
|
|
$
|
—
|
|
|
Unused lines of credit
|
1,027
|
|
|
54
|
|
|
358
|
|
|||
|
Total
|
$
|
1,087
|
|
|
$
|
114
|
|
|
$
|
358
|
|
|
|
2018
|
|||||||||||||||||||||||||
|
|
|
|
Type of Modification
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Number
of Contracts |
|
Extend
Maturity |
|
Modify
Rate |
|
Modify
Payments |
|
Total
Pre-Modification Outstanding Recorded Investment |
|
Post-
Modification Outstanding Recorded Investment |
|
Specific
Reserve |
|||||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||||||||
|
Commercial, financial, agricultural and other
|
3
|
|
|
$
|
74
|
|
|
$
|
—
|
|
|
$
|
8,250
|
|
|
$
|
8,324
|
|
|
$
|
6,104
|
|
|
$
|
—
|
|
|
Residential real estate
|
37
|
|
|
242
|
|
|
241
|
|
|
1,316
|
|
|
1,799
|
|
|
1,638
|
|
|
—
|
|
||||||
|
Commercial real estate
|
3
|
|
|
—
|
|
|
—
|
|
|
1,016
|
|
|
1,016
|
|
|
975
|
|
|
—
|
|
||||||
|
Loans to individuals
|
15
|
|
|
—
|
|
|
89
|
|
|
53
|
|
|
142
|
|
|
112
|
|
|
—
|
|
||||||
|
Total
|
58
|
|
|
$
|
316
|
|
|
$
|
330
|
|
|
$
|
10,635
|
|
|
$
|
11,281
|
|
|
$
|
8,829
|
|
|
$
|
—
|
|
|
|
2017
|
|||||||||||||||||||||||||
|
|
|
|
Type of Modification
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Number
of Contracts |
|
Extend
Maturity |
|
Modify
Rate |
|
Modify
Payments |
|
Total
Pre-Modification Outstanding Recorded Investment |
|
Post-
Modification Outstanding Recorded Investment |
|
Specific
Reserve |
|||||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||||||||
|
Commercial, financial, agricultural and other
|
6
|
|
|
$
|
6,768
|
|
|
$
|
1,806
|
|
|
$
|
987
|
|
|
$
|
9,561
|
|
|
$
|
6,946
|
|
|
$
|
566
|
|
|
Residential real estate
|
20
|
|
|
134
|
|
|
261
|
|
|
573
|
|
|
968
|
|
|
851
|
|
|
1
|
|
||||||
|
Commercial real estate
|
5
|
|
|
179
|
|
|
—
|
|
|
269
|
|
|
448
|
|
|
412
|
|
|
29
|
|
||||||
|
Loans to individuals
|
10
|
|
|
—
|
|
|
28
|
|
|
49
|
|
|
77
|
|
|
65
|
|
|
—
|
|
||||||
|
Total
|
41
|
|
|
$
|
7,081
|
|
|
$
|
2,095
|
|
|
$
|
1,878
|
|
|
$
|
11,054
|
|
|
$
|
8,274
|
|
|
$
|
596
|
|
|
|
2016
|
|||||||||||||||||||||||||
|
|
|
|
Type of Modification
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Number
of Contracts |
|
Extend
Maturity |
|
Modify
Rate |
|
Modify
Payments |
|
Total
Pre-Modification Outstanding Recorded Investment |
|
Post-
Modification Outstanding Recorded Investment |
|
Specific
Reserve |
|||||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||||||||
|
Commercial, financial, agricultural and other
|
5
|
|
|
$
|
23
|
|
|
$
|
6,318
|
|
|
$
|
3,854
|
|
|
$
|
10,195
|
|
|
$
|
6,210
|
|
|
$
|
317
|
|
|
Residential real estate
|
39
|
|
|
107
|
|
|
214
|
|
|
2,619
|
|
|
2,940
|
|
|
2,698
|
|
|
124
|
|
||||||
|
Commercial real estate
|
8
|
|
|
1,368
|
|
|
—
|
|
|
25
|
|
|
1,393
|
|
|
1,271
|
|
|
59
|
|
||||||
|
Loans to individuals
|
13
|
|
|
23
|
|
|
82
|
|
|
25
|
|
|
130
|
|
|
96
|
|
|
—
|
|
||||||
|
Total
|
65
|
|
|
$
|
1,521
|
|
|
$
|
6,614
|
|
|
$
|
6,523
|
|
|
$
|
14,658
|
|
|
$
|
10,275
|
|
|
$
|
500
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
|
|
Number of
Contracts |
|
Recorded
Investment |
|
Number of
Contracts |
|
Recorded
Investment |
|
Number of
Contracts |
|
Recorded
Investment |
|||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||
|
Residential real estate
|
1
|
|
|
$
|
49
|
|
|
—
|
|
|
$
|
—
|
|
|
4
|
|
|
$
|
313
|
|
|
Loans to individuals
|
—
|
|
|
—
|
|
|
1
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|||
|
Total
|
1
|
|
|
$
|
49
|
|
|
1
|
|
|
$
|
2
|
|
|
4
|
|
|
$
|
313
|
|
|
|
2018
|
||||||||||||||||||||||
|
|
Commercial,
financial, agricultural and other |
|
Real estate
construction |
|
Residential
real estate |
|
Commercial
real estate |
|
Loans to
individuals |
|
Total
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Allowance for credit losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance
|
$
|
23,418
|
|
|
$
|
1,349
|
|
|
$
|
2,753
|
|
|
$
|
17,328
|
|
|
$
|
3,404
|
|
|
$
|
48,252
|
|
|
Charge-offs
|
(5,201
|
)
|
|
—
|
|
|
(1,217
|
)
|
|
(3,930
|
)
|
|
(4,554
|
)
|
|
(14,902
|
)
|
||||||
|
Recoveries
|
746
|
|
|
135
|
|
|
233
|
|
|
153
|
|
|
579
|
|
|
1,846
|
|
||||||
|
Provision (credit)
|
272
|
|
|
518
|
|
|
2,165
|
|
|
4,831
|
|
|
4,604
|
|
|
12,390
|
|
||||||
|
Ending balance
|
19,235
|
|
|
2,002
|
|
|
3,934
|
|
|
18,382
|
|
|
4,033
|
|
|
47,586
|
|
||||||
|
Acquired Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
6
|
|
|
$
|
29
|
|
|
$
|
—
|
|
|
$
|
46
|
|
|
Charge-offs
|
(93
|
)
|
|
—
|
|
|
(96
|
)
|
|
—
|
|
|
(22
|
)
|
|
(211
|
)
|
||||||
|
Recoveries
|
42
|
|
|
6
|
|
|
128
|
|
|
—
|
|
|
26
|
|
|
202
|
|
||||||
|
Provision (credit)
|
179
|
|
|
(6
|
)
|
|
(3
|
)
|
|
(25
|
)
|
|
(4
|
)
|
|
141
|
|
||||||
|
Ending balance
|
139
|
|
|
—
|
|
|
35
|
|
|
4
|
|
|
—
|
|
|
178
|
|
||||||
|
Total ending balance
|
$
|
19,374
|
|
|
$
|
2,002
|
|
|
$
|
3,969
|
|
|
$
|
18,386
|
|
|
$
|
4,033
|
|
|
$
|
47,764
|
|
|
Ending balance: individually evaluated for impairment
|
$
|
928
|
|
|
$
|
—
|
|
|
$
|
107
|
|
|
$
|
596
|
|
|
$
|
—
|
|
|
$
|
1,631
|
|
|
Ending balance: collectively evaluated for impairment
|
18,446
|
|
|
2,002
|
|
|
3,862
|
|
|
17,790
|
|
|
4,033
|
|
|
46,133
|
|
||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Ending balance
|
1,138,473
|
|
|
358,978
|
|
|
1,562,405
|
|
|
2,123,544
|
|
|
590,739
|
|
|
5,774,139
|
|
||||||
|
Ending balance: individually evaluated for impairment
|
11,631
|
|
|
—
|
|
|
3,747
|
|
|
5,710
|
|
|
—
|
|
|
21,088
|
|
||||||
|
Ending balance: collectively evaluated for impairment
|
1,126,842
|
|
|
358,978
|
|
|
1,558,658
|
|
|
2,117,834
|
|
|
590,739
|
|
|
5,753,051
|
|
||||||
|
|
2017
|
||||||||||||||||||||||
|
|
Commercial,
financial, agricultural and other |
|
Real estate
construction |
|
Residential
real estate |
|
Commercial
real estate |
|
Loans to
individuals |
|
Total
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Allowance for credit losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance
|
$
|
35,974
|
|
|
$
|
577
|
|
|
$
|
2,492
|
|
|
$
|
6,619
|
|
|
$
|
4,504
|
|
|
$
|
50,166
|
|
|
Charge-offs
|
(6,176
|
)
|
|
—
|
|
|
(1,261
|
)
|
|
(340
|
)
|
|
(4,220
|
)
|
|
(11,997
|
)
|
||||||
|
Recoveries
|
3,900
|
|
|
465
|
|
|
304
|
|
|
274
|
|
|
460
|
|
|
5,403
|
|
||||||
|
Provision (credit)
|
(10,280
|
)
|
|
307
|
|
|
1,218
|
|
|
10,775
|
|
|
2,660
|
|
|
4,680
|
|
||||||
|
Ending balance
|
23,418
|
|
|
1,349
|
|
|
2,753
|
|
|
17,328
|
|
|
3,404
|
|
|
48,252
|
|
||||||
|
Acquired Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19
|
|
|
Charge-offs
|
(458
|
)
|
|
—
|
|
|
(26
|
)
|
|
—
|
|
|
(28
|
)
|
|
(512
|
)
|
||||||
|
Recoveries
|
1
|
|
|
5
|
|
|
67
|
|
|
4
|
|
|
55
|
|
|
132
|
|
||||||
|
Provision (credit)
|
468
|
|
|
(5
|
)
|
|
(54
|
)
|
|
25
|
|
|
(27
|
)
|
|
407
|
|
||||||
|
Ending balance
|
11
|
|
|
—
|
|
|
6
|
|
|
29
|
|
|
—
|
|
|
46
|
|
||||||
|
Total ending balance
|
$
|
23,429
|
|
|
$
|
1,349
|
|
|
$
|
2,759
|
|
|
$
|
17,357
|
|
|
$
|
3,404
|
|
|
$
|
48,298
|
|
|
Ending balance: individually evaluated for impairment
|
$
|
3,478
|
|
|
$
|
—
|
|
|
$
|
111
|
|
|
$
|
157
|
|
|
$
|
—
|
|
|
$
|
3,746
|
|
|
Ending balance: collectively evaluated for impairment
|
19,951
|
|
|
1,349
|
|
|
2,648
|
|
|
17,200
|
|
|
3,404
|
|
|
44,552
|
|
||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Ending balance
|
1,163,383
|
|
|
248,868
|
|
|
1,426,370
|
|
|
2,019,096
|
|
|
549,659
|
|
|
5,407,376
|
|
||||||
|
Ending balance: individually evaluated for impairment
|
22,450
|
|
|
—
|
|
|
6,698
|
|
|
6,003
|
|
|
—
|
|
|
35,151
|
|
||||||
|
Ending balance: collectively evaluated for impairment
|
1,140,933
|
|
|
248,868
|
|
|
1,419,672
|
|
|
2,013,093
|
|
|
549,659
|
|
|
5,372,225
|
|
||||||
|
|
2016
|
||||||||||||||||||||||
|
|
Commercial,
financial, agricultural and other |
|
Real estate
construction |
|
Residential
real estate |
|
Commercial
real estate |
|
Loans to
individuals |
|
Total
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Allowance for credit losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance
|
$
|
31,035
|
|
|
$
|
887
|
|
|
$
|
2,606
|
|
|
$
|
11,924
|
|
|
$
|
4,360
|
|
|
$
|
50,812
|
|
|
Charge-offs
|
(19,603
|
)
|
|
—
|
|
|
(1,189
|
)
|
|
(570
|
)
|
|
(4,943
|
)
|
|
(26,305
|
)
|
||||||
|
Recoveries
|
4,164
|
|
|
562
|
|
|
481
|
|
|
1,522
|
|
|
469
|
|
|
7,198
|
|
||||||
|
Provision (credit)
|
20,378
|
|
|
(872
|
)
|
|
594
|
|
|
(6,257
|
)
|
|
4,618
|
|
|
18,461
|
|
||||||
|
Ending balance on originated loans
|
35,974
|
|
|
577
|
|
|
2,492
|
|
|
6,619
|
|
|
4,504
|
|
|
50,166
|
|
||||||
|
Ending balance on acquired loans (1)
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
19
|
|
||||||
|
Ending balance
|
$
|
35,974
|
|
|
$
|
577
|
|
|
$
|
2,511
|
|
|
$
|
6,619
|
|
|
$
|
4,504
|
|
|
$
|
50,185
|
|
|
Ending balance: individually evaluated for impairment
|
$
|
2,530
|
|
|
$
|
—
|
|
|
$
|
180
|
|
|
$
|
434
|
|
|
$
|
—
|
|
|
$
|
3,144
|
|
|
Ending balance: collectively evaluated for impairment
|
33,444
|
|
|
577
|
|
|
2,331
|
|
|
6,185
|
|
|
4,504
|
|
|
47,041
|
|
||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Ending balance
|
1,139,547
|
|
|
219,621
|
|
|
1,229,192
|
|
|
1,742,210
|
|
|
548,777
|
|
|
4,879,347
|
|
||||||
|
Ending balance: individually evaluated for impairment
|
22,325
|
|
|
—
|
|
|
5,875
|
|
|
5,468
|
|
|
—
|
|
|
33,668
|
|
||||||
|
Ending balance: collectively evaluated for impairment
|
1,117,222
|
|
|
219,621
|
|
|
1,223,317
|
|
|
1,736,742
|
|
|
548,777
|
|
|
4,845,679
|
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(dollars in thousands)
|
||||||
|
Financial instruments whose contract amounts represent credit risk:
|
|
|
|
||||
|
Commitments to extend credit
|
$
|
1,883,914
|
|
|
$
|
1,840,180
|
|
|
Financial standby letters of credit
|
18,298
|
|
|
17,946
|
|
||
|
Performance standby letters of credit
|
22,027
|
|
|
20,472
|
|
||
|
Commercial letters of credit
|
887
|
|
|
1,149
|
|
||
|
|
Estimated Useful Life
|
|
2018
|
|
2017
|
||||
|
|
(dollars in thousands)
|
||||||||
|
Land
|
Indefinite
|
|
$
|
15,359
|
|
|
$
|
15,389
|
|
|
Buildings and improvements
|
10-50 years
|
|
78,643
|
|
|
88,386
|
|
||
|
Leasehold improvements
|
5-40 years
|
|
27,573
|
|
|
17,812
|
|
||
|
Furniture and equipment
|
3-7 years
|
|
67,735
|
|
|
64,609
|
|
||
|
Software
|
3-7 years
|
|
38,800
|
|
|
37,434
|
|
||
|
Subtotal
|
|
|
228,110
|
|
|
223,630
|
|
||
|
Less accumulated depreciation and amortization
|
|
|
147,636
|
|
|
142,291
|
|
||
|
Total premises and equipment
|
|
|
$
|
80,474
|
|
|
$
|
81,339
|
|
|
|
Premises
|
|
Equipment
|
||||
|
|
(dollars in thousands)
|
||||||
|
2019
|
$
|
4,871
|
|
|
$
|
74
|
|
|
2020
|
4,965
|
|
|
28
|
|
||
|
2021
|
4,965
|
|
|
13
|
|
||
|
2022
|
4,899
|
|
|
5
|
|
||
|
2023
|
4,928
|
|
|
—
|
|
||
|
Thereafter
|
44,777
|
|
|
—
|
|
||
|
Total
|
$
|
69,405
|
|
|
$
|
120
|
|
|
|
Gross
Intangible
Assets
|
|
Accumulated
Amortization
|
|
Net
Intangible
Assets
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
December 31, 2018
|
|
|
|
|
|
||||||
|
Customer deposit intangibles
|
$
|
20,228
|
|
|
$
|
(8,877
|
)
|
|
$
|
11,351
|
|
|
Customer list intangible
|
2,283
|
|
|
(1,069
|
)
|
|
1,214
|
|
|||
|
Total other intangible assets
|
$
|
22,511
|
|
|
$
|
(9,946
|
)
|
|
$
|
12,565
|
|
|
|
|
|
|
|
|
||||||
|
December 31, 2017
|
|
|
|
|
|
||||||
|
Customer deposit intangibles
|
$
|
19,471
|
|
|
$
|
(6,071
|
)
|
|
$
|
13,400
|
|
|
Customer list intangible
|
2,283
|
|
|
(751
|
)
|
|
1,532
|
|
|||
|
Total other intangible assets
|
$
|
21,754
|
|
|
$
|
(6,822
|
)
|
|
$
|
14,932
|
|
|
|
Core Deposit Intangibles
|
Customer List Intangible
|
Total
|
||||||
|
|
(dollars in thousands)
|
||||||||
|
2019
|
$
|
2,542
|
|
$
|
271
|
|
$
|
2,813
|
|
|
2020
|
2,177
|
|
230
|
|
2,407
|
|
|||
|
2021
|
1,869
|
|
193
|
|
2,062
|
|
|||
|
2022
|
1,560
|
|
159
|
|
1,719
|
|
|||
|
2023
|
1,252
|
|
127
|
|
1,379
|
|
|||
|
Thereafter
|
1,951
|
|
234
|
|
2,185
|
|
|||
|
Total
|
$
|
11,351
|
|
$
|
1,214
|
|
$
|
12,565
|
|
|
|
2018
|
|
2017
|
||||
|
|
(dollars in thousands)
|
||||||
|
Interest-bearing demand deposits
|
$
|
180,209
|
|
|
$
|
187,281
|
|
|
Savings deposits
|
3,401,354
|
|
|
3,361,840
|
|
||
|
Time deposits
|
850,216
|
|
|
614,813
|
|
||
|
Total interest-bearing deposits
|
$
|
4,431,779
|
|
|
$
|
4,163,934
|
|
|
2019
|
$
|
509,206
|
|
|
2020
|
198,525
|
|
|
|
2021
|
111,012
|
|
|
|
2022
|
20,135
|
|
|
|
2023 and thereafter
|
11,338
|
|
|
|
Total
|
$
|
850,216
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||||||||||||||
|
|
Ending
Balance |
|
Average
Balance |
|
Average
Rate |
|
Ending
Balance |
|
Average
Balance |
|
Average
Rate |
|
Ending
Balance |
|
Average
Balance |
|
Average
Rate |
|||||||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||||||||||||||
|
Federal funds purchased
|
$
|
11,000
|
|
|
$
|
8,801
|
|
|
2.05
|
%
|
|
$
|
—
|
|
|
$
|
6,225
|
|
|
1.24
|
%
|
|
$
|
—
|
|
|
$
|
6,887
|
|
|
0.60
|
%
|
|
Borrowings from FHLB
|
565,000
|
|
|
467,594
|
|
|
2.12
|
|
|
567,500
|
|
|
710,932
|
|
|
1.18
|
|
|
748,000
|
|
|
1,265,932
|
|
|
0.61
|
|
||||||
|
Securities sold under agreements to repurchase
|
145,823
|
|
|
142,562
|
|
|
0.44
|
|
|
139,966
|
|
|
150,234
|
|
|
0.24
|
|
|
119,943
|
|
|
114,918
|
|
|
0.23
|
|
||||||
|
Total
|
$
|
721,823
|
|
|
$
|
618,957
|
|
|
1.74
|
|
|
$
|
707,466
|
|
|
$
|
867,391
|
|
|
1.01
|
|
|
$
|
867,943
|
|
|
$
|
1,387,737
|
|
|
0.58
|
|
|
Maximum total at any month-end
|
$
|
811,026
|
|
|
|
|
|
|
$
|
967,259
|
|
|
|
|
|
|
$
|
1,530,678
|
|
|
|
|
|
|||||||||
|
Weighted average rate at year-end
|
|
|
|
|
2.17
|
%
|
|
|
|
|
|
1.27
|
%
|
|
|
|
|
|
0.63
|
%
|
||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Federal funds purchased
|
$
|
180
|
|
|
$
|
77
|
|
|
$
|
41
|
|
|
Borrowings from FHLB
|
9,929
|
|
|
8,360
|
|
|
7,765
|
|
|||
|
Securities sold under agreements to repurchase
|
632
|
|
|
362
|
|
|
270
|
|
|||
|
Total interest on short-term borrowings
|
$
|
10,741
|
|
|
$
|
8,799
|
|
|
$
|
8,076
|
|
|
|
|
|
2018
|
|
2017
|
||||||||
|
|
Due
|
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
||||
|
|
|
|
(dollars in thousands)
|
||||||||||
|
Owed to:
|
|
|
|
|
|
|
|
|
|
||||
|
First Commonwealth Bank
|
2028
|
|
$
|
49,131
|
|
|
4.875% until June 1, 2023, then LIBOR + 1.845%
|
|
|
|
|
||
|
First Commonwealth Bank
|
2033
|
|
$
|
48,990
|
|
|
5.50% until June 1, 2028,
then LIBOR + 2.37% |
|
|
|
|
||
|
First Commonwealth Capital Trust II
|
2034
|
|
$
|
30,929
|
|
|
LIBOR + 2.85
|
|
$
|
30,929
|
|
|
LIBOR + 2.85
|
|
First Commonwealth Capital Trust III
|
2034
|
|
41,238
|
|
|
LIBOR + 2.85
|
|
41,238
|
|
|
LIBOR + 2.85
|
||
|
Total
|
|
|
$
|
170,288
|
|
|
|
|
$
|
72,167
|
|
|
|
|
|
2018
|
|
2017
|
||||||||||
|
|
Amount
|
|
Weighted
Average Contractual Rate |
|
Amount
|
|
Weighted
Average Contractual Rate |
||||||
|
|
(dollars in thousands)
|
||||||||||||
|
Borrowings from FHLB due:
|
|
|
|
|
|
|
|
||||||
|
2018
|
|
|
|
|
$
|
607
|
|
|
3.83
|
%
|
|||
|
2019
|
$
|
631
|
|
|
3.83
|
%
|
|
631
|
|
|
3.83
|
|
|
|
2020
|
655
|
|
|
3.84
|
|
|
656
|
|
|
3.84
|
|
||
|
2021
|
681
|
|
|
3.84
|
|
|
681
|
|
|
3.84
|
|
||
|
2022
|
708
|
|
|
3.85
|
|
|
708
|
|
|
3.85
|
|
||
|
2023
|
735
|
|
|
3.85
|
|
|
|
|
|
||||
|
Thereafter
|
4,141
|
|
|
3.79
|
|
|
4,878
|
|
|
3.80
|
|
||
|
Total
|
$
|
7,551
|
|
|
|
|
$
|
8,161
|
|
|
|
||
|
•
|
Level 1—Valuations for assets and liabilities traded in active exchange markets, such as the New York Stock Exchange (“NYSE”). Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.
|
|
•
|
Level 2—Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained for identical or comparable assets or liabilities from alternative pricing sources with reasonable levels of price transparency. Level 2 includes Obligations of U.S. Government securities issued by Agencies and Sponsored Enterprises, Obligations of States and Political Subdivisions, certain corporate securities, FHLB stock, loans held for sale, interest rate derivatives (including interest rate swaps, interest rate caps and risk participation agreements), certain other real estate owned and certain impaired loans.
|
|
•
|
Level 3—Valuations for assets and liabilities that are derived from other valuation methodologies, including option pricing models, discounted cash flow models and similar techniques, and not based on market exchange, dealer or broker traded transactions. If the inputs used to provide the valuation are unobservable and/or there is very little, if any, market activity for the security or similar securities, the securities would be considered Level 3 securities. Level 3 valuations incorporate certain assumptions and projections in determining the fair value assigned to such assets or liabilities. The assets included in Level 3 are pooled trust preferred collateralized debt obligations, non-marketable equity investments, certain interest rate derivatives, certain impaired loans and certain other real estate.
|
|
|
Fair Value
(dollars in thousands) |
|
Valuation Technique
|
|
Unobservable Inputs
|
|
Range / (weighted
average) |
|
|
|
|
|
|
|
|
|
|
|
|
Other Investments
|
1,670
|
|
|
Carrying Value
|
|
N/A
|
|
N/A
|
|
Impaired Loans
|
1,104
|
|
(a)
|
Gas Reserve study
|
|
Discount rate
|
|
10.00%
|
|
|
|
|
|
|
Gas per MMBTU
|
|
$2.81 - $3.35 (b)
|
|
|
|
|
|
|
|
Oil per BBL/d
|
|
$51.59 - $59.55 (b)
|
|
|
|
3,249
|
|
(a)
|
Discounted Cash Flow
|
|
Discount Rate
|
|
1.9% - 9.5%
|
|
Limited Partnership Investments
|
2,696
|
|
|
Par Value
|
|
N/A
|
|
N/A
|
|
(a)
|
the remainder of impaired loans valued using Level 3 inputs are not included in this disclosure as the values of those loans are based on bankruptcy agreement documentation.
|
|
(b)
|
unobservable inputs are defined as follows: MMBTU—one million British thermal units; BBL/d—barrels per day.
|
|
|
2018
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Obligations of U.S. Government Agencies:
|
|
|
|
|
|
|
|
||||||||
|
Mortgage-Backed Securities—Residential
|
$
|
—
|
|
|
$
|
9,406
|
|
|
$
|
—
|
|
|
$
|
9,406
|
|
|
Mortgage-Backed Securities—Commercial
|
—
|
|
|
167,744
|
|
|
—
|
|
|
167,744
|
|
||||
|
Obligations of U.S. Government-Sponsored Enterprises:
|
|
|
|
|
|
|
|
||||||||
|
Mortgage-Backed Securities—Residential
|
—
|
|
|
673,361
|
|
|
—
|
|
|
673,361
|
|
||||
|
Other Government-Sponsored Enterprises
|
—
|
|
|
10,012
|
|
|
—
|
|
|
10,012
|
|
||||
|
Obligations of States and Political Subdivisions
|
—
|
|
|
27,712
|
|
|
—
|
|
|
27,712
|
|
||||
|
Corporate Securities
|
—
|
|
|
21,012
|
|
|
—
|
|
|
21,012
|
|
||||
|
Total Securities Available for Sale
|
—
|
|
|
909,247
|
|
|
—
|
|
|
909,247
|
|
||||
|
Other Investments
|
—
|
|
|
30,456
|
|
|
1,670
|
|
|
32,126
|
|
||||
|
Loans Held for Sale
|
—
|
|
|
11,881
|
|
|
—
|
|
|
11,881
|
|
||||
|
Other Assets (a)
|
—
|
|
|
1,769
|
|
|
2,696
|
|
|
4,465
|
|
||||
|
Total Assets
|
$
|
—
|
|
|
$
|
953,353
|
|
|
$
|
4,366
|
|
|
$
|
957,719
|
|
|
Other Liabilities (a)
|
$
|
—
|
|
|
$
|
2,081
|
|
|
$
|
—
|
|
|
$
|
2,081
|
|
|
Total Liabilities
|
$
|
—
|
|
|
$
|
2,081
|
|
|
$
|
—
|
|
|
$
|
2,081
|
|
|
(a)
|
Hedging and non-hedging interest rate derivatives and limited partnership investments
|
|
|
2017
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Obligations of U.S. Government Agencies:
|
|
|
|
|
|
|
|
||||||||
|
Mortgage-Backed Securities—Residential
|
$
|
—
|
|
|
$
|
11,338
|
|
|
$
|
—
|
|
|
$
|
11,338
|
|
|
Mortgage-Backed Securities—Commercial
|
—
|
|
|
24,149
|
|
|
—
|
|
|
24,149
|
|
||||
|
Obligations of U.S. Government-Sponsored Enterprises:
|
|
|
|
|
|
|
|
||||||||
|
Mortgage-Backed Securities—Residential
|
—
|
|
|
625,555
|
|
|
—
|
|
|
625,555
|
|
||||
|
Other Government-Sponsored Enterprises
|
—
|
|
|
1,097
|
|
|
—
|
|
|
1,097
|
|
||||
|
Obligations of States and Political Subdivisions
|
—
|
|
|
27,410
|
|
|
—
|
|
|
27,410
|
|
||||
|
Corporate Securities
|
—
|
|
|
16,493
|
|
|
—
|
|
|
16,493
|
|
||||
|
Pooled Trust Preferred Collateralized Debt Obligations
|
—
|
|
|
—
|
|
|
23,646
|
|
|
23,646
|
|
||||
|
Total Debt Securities
|
—
|
|
|
706,042
|
|
|
23,646
|
|
|
729,688
|
|
||||
|
Equities
|
—
|
|
|
—
|
|
|
1,670
|
|
|
1,670
|
|
||||
|
Total Securities Available for Sale
|
—
|
|
|
706,042
|
|
|
25,316
|
|
|
731,358
|
|
||||
|
Other Investments
|
—
|
|
|
29,837
|
|
|
—
|
|
|
29,837
|
|
||||
|
Loans Held for Sale
|
—
|
|
|
14,850
|
|
|
—
|
|
|
14,850
|
|
||||
|
Other Assets (a)
|
—
|
|
|
1,778
|
|
|
2,143
|
|
|
3,921
|
|
||||
|
Total Assets
|
$
|
—
|
|
|
$
|
752,507
|
|
|
$
|
27,459
|
|
|
$
|
779,966
|
|
|
Other Liabilities (a)
|
$
|
—
|
|
|
$
|
3,079
|
|
|
$
|
—
|
|
|
$
|
3,079
|
|
|
Total Liabilities
|
$
|
—
|
|
|
$
|
3,079
|
|
|
$
|
—
|
|
|
$
|
3,079
|
|
|
(a)
|
Hedging and non-hedging interest rate derivatives and limited partnership investments
|
|
|
Pooled Trust
Preferred Collateralized Debt Obligations |
|
Other Investments
|
|
Other
Assets |
|
Total
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Balance, beginning of year
|
$
|
23,646
|
|
|
$
|
1,670
|
|
|
$
|
2,143
|
|
|
$
|
27,459
|
|
|
Total gains or losses
|
|
|
|
|
|
|
|
||||||||
|
Included in earnings
|
8,102
|
|
|
—
|
|
|
—
|
|
|
8,102
|
|
||||
|
Included in other comprehensive income
|
(118
|
)
|
|
—
|
|
|
—
|
|
|
(118
|
)
|
||||
|
Purchases, issuances, sales, and settlements
|
|
|
|
|
|
|
|
||||||||
|
Purchases
|
—
|
|
|
—
|
|
|
601
|
|
|
601
|
|
||||
|
Issuances
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Sales
|
(12,289
|
)
|
|
—
|
|
|
—
|
|
|
(12,289
|
)
|
||||
|
Settlements
|
(19,341
|
)
|
|
—
|
|
|
(48
|
)
|
|
(19,389
|
)
|
||||
|
Transfers from Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Transfers into Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Balance, end of year
|
$
|
—
|
|
|
$
|
1,670
|
|
|
$
|
2,696
|
|
|
$
|
4,366
|
|
|
|
|
Pooled Trust
Preferred Collateralized Debt Obligations |
|
Equities
|
|
Other
Assets |
|
Total
|
||||||||
|
|
(dollars in thousands)
|
|||||||||||||||
|
Balance, beginning of year
|
|
$
|
33,292
|
|
|
$
|
1,670
|
|
|
$
|
930
|
|
|
$
|
35,892
|
|
|
Total gains or losses
|
|
|
|
|
|
|
|
|
||||||||
|
Included in earnings
|
|
4,329
|
|
|
—
|
|
|
—
|
|
|
4,329
|
|
||||
|
Included in other comprehensive income
|
|
3,725
|
|
|
—
|
|
|
—
|
|
|
3,725
|
|
||||
|
Purchases, issuances, sales, and settlements
|
|
|
|
|
|
|
|
|
||||||||
|
Purchases
|
|
—
|
|
|
—
|
|
|
1,213
|
|
|
1,213
|
|
||||
|
Issuances
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Sales
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Settlements
|
|
(17,700
|
)
|
|
—
|
|
|
—
|
|
|
(17,700
|
)
|
||||
|
Transfers from Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Transfers into Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Balance, end of year
|
|
$
|
23,646
|
|
|
$
|
1,670
|
|
|
$
|
2,143
|
|
|
$
|
27,459
|
|
|
|
2018
|
||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Total
Gains (Losses) |
||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Impaired loans
|
$
|
—
|
|
|
$
|
15,076
|
|
|
$
|
15,320
|
|
|
$
|
30,396
|
|
|
$
|
(1,778
|
)
|
|
Other real estate owned
|
—
|
|
|
4,035
|
|
|
—
|
|
|
4,035
|
|
|
(593
|
)
|
|||||
|
Total Assets
|
$
|
—
|
|
|
$
|
19,111
|
|
|
$
|
15,320
|
|
|
$
|
34,431
|
|
|
$
|
(2,371
|
)
|
|
|
2017
|
||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Total
Gains (Losses) |
||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Impaired loans
|
$
|
—
|
|
|
$
|
23,249
|
|
|
$
|
15,245
|
|
|
$
|
38,494
|
|
|
$
|
(1,548
|
)
|
|
Other real estate owned
|
—
|
|
|
3,264
|
|
|
—
|
|
|
3,264
|
|
|
(1,099
|
)
|
|||||
|
Total Assets
|
$
|
—
|
|
|
$
|
26,513
|
|
|
$
|
15,245
|
|
|
$
|
41,758
|
|
|
$
|
(2,647
|
)
|
|
|
2018
|
||||||||||||||||||
|
|
|
|
Fair Value Measurements Using:
|
||||||||||||||||
|
|
Carrying
Amount |
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from banks
|
$
|
95,934
|
|
|
$
|
95,934
|
|
|
$
|
95,934
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest-bearing deposits
|
3,013
|
|
|
3,013
|
|
|
3,013
|
|
|
—
|
|
|
—
|
|
|||||
|
Securities available for sale
|
909,247
|
|
|
909,247
|
|
|
—
|
|
|
909,247
|
|
|
—
|
|
|||||
|
Securities held to maturity
|
393,855
|
|
|
383,993
|
|
|
—
|
|
|
383,993
|
|
|
—
|
|
|||||
|
Other investments
|
32,126
|
|
|
32,126
|
|
|
—
|
|
|
30,456
|
|
|
1,670
|
|
|||||
|
Loans held for sale
|
11,881
|
|
|
11,881
|
|
|
—
|
|
|
11,881
|
|
|
—
|
|
|||||
|
Loans
|
5,774,139
|
|
|
5,821,791
|
|
|
—
|
|
|
15,076
|
|
|
5,806,715
|
|
|||||
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits
|
5,897,992
|
|
|
5,904,147
|
|
|
—
|
|
|
5,904,147
|
|
|
—
|
|
|||||
|
Short-term borrowings
|
721,823
|
|
|
721,532
|
|
|
—
|
|
|
721,532
|
|
|
—
|
|
|||||
|
Long-term debt
|
7,551
|
|
|
7,720
|
|
|
—
|
|
|
7,720
|
|
|
—
|
|
|||||
|
Subordinated debt
|
170,288
|
|
|
168,067
|
|
|
—
|
|
|
—
|
|
|
168,067
|
|
|||||
|
Capital lease obligation
|
7,217
|
|
|
7,217
|
|
|
—
|
|
|
7,217
|
|
|
—
|
|
|||||
|
|
2017
|
||||||||||||||||||
|
|
|
|
Fair Value Measurements Using:
|
||||||||||||||||
|
|
Carrying
Amount |
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from banks
|
$
|
98,624
|
|
|
$
|
98,624
|
|
|
$
|
98,624
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest-bearing deposits
|
8,668
|
|
|
8,668
|
|
|
8,668
|
|
|
—
|
|
|
—
|
|
|||||
|
Securities available for sale
|
731,358
|
|
|
731,358
|
|
|
—
|
|
|
706,042
|
|
|
25,316
|
|
|||||
|
Securities held to maturity
|
422,096
|
|
|
418,249
|
|
|
—
|
|
|
418,249
|
|
|
—
|
|
|||||
|
Other investments
|
29,837
|
|
|
29,837
|
|
|
—
|
|
|
29,837
|
|
|
—
|
|
|||||
|
Loans held for sale
|
14,850
|
|
|
14,850
|
|
|
—
|
|
|
14,850
|
|
|
—
|
|
|||||
|
Loans
|
5,407,376
|
|
|
5,443,434
|
|
|
—
|
|
|
23,249
|
|
|
5,420,185
|
|
|||||
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits
|
5,580,705
|
|
|
5,580,812
|
|
|
—
|
|
|
5,580,812
|
|
|
—
|
|
|||||
|
Short-term borrowings
|
707,466
|
|
|
707,263
|
|
|
—
|
|
|
707,263
|
|
|
—
|
|
|||||
|
Long-term debt
|
8,161
|
|
|
8,548
|
|
|
—
|
|
|
8,548
|
|
|
—
|
|
|||||
|
Subordinated debt
|
72,167
|
|
|
65,785
|
|
|
—
|
|
|
—
|
|
|
65,785
|
|
|||||
|
Capital Lease Obligation
|
7,590
|
|
|
7,590
|
|
|
—
|
|
|
7,590
|
|
|
—
|
|
|||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Current tax provision
|
|
|
|
|
|
||||||
|
Federal
|
$
|
21,330
|
|
|
$
|
29,071
|
|
|
$
|
19,879
|
|
|
State
|
298
|
|
|
274
|
|
|
154
|
|
|||
|
Total current tax provision
|
21,628
|
|
|
29,345
|
|
|
20,033
|
|
|||
|
Deferred tax provision (benefit):
|
|
|
|
|
|
||||||
|
Federal
|
3,666
|
|
|
19,237
|
|
|
5,846
|
|
|||
|
State
|
(20
|
)
|
|
(21
|
)
|
|
(240
|
)
|
|||
|
Total deferred tax provision
|
3,646
|
|
|
19,216
|
|
|
5,606
|
|
|||
|
Total tax provision
|
$
|
25,274
|
|
|
$
|
48,561
|
|
|
$
|
25,639
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
|
|
Amount
|
|
% of
Pretax Income |
|
Amount
|
|
% of
Pretax Income |
|
Amount
|
|
% of
Pretax Income |
|||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||
|
Tax at statutory rate
|
$
|
27,882
|
|
|
21
|
%
|
|
$
|
36,304
|
|
|
35
|
%
|
|
$
|
29,830
|
|
|
35
|
%
|
|
Increase (decrease) resulting from:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
State income tax, net of federal benefit
|
220
|
|
|
—
|
|
|
164
|
|
|
—
|
|
|
(56
|
)
|
|
—
|
|
|||
|
Income from bank owned life insurance
|
(1,404
|
)
|
|
(1
|
)
|
|
(1,995
|
)
|
|
(2
|
)
|
|
(1,883
|
)
|
|
(2
|
)
|
|||
|
Tax-exempt interest income, net
|
(1,473
|
)
|
|
(1
|
)
|
|
(2,709
|
)
|
|
(3
|
)
|
|
(2,434
|
)
|
|
(3
|
)
|
|||
|
Tax credits
|
(5
|
)
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Enactment of federal tax reform
|
(346
|
)
|
|
—
|
|
|
16,709
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|||
|
Other
|
400
|
|
|
—
|
|
|
99
|
|
|
—
|
|
|
182
|
|
|
—
|
|
|||
|
Total tax provision
|
$
|
25,274
|
|
|
19
|
%
|
|
$
|
48,561
|
|
|
47
|
%
|
|
$
|
25,639
|
|
|
30
|
%
|
|
|
2018
|
|
2017
|
||||
|
|
(dollars in thousands)
|
||||||
|
Deferred tax assets:
|
|
|
|
||||
|
Allowance for credit losses
|
$
|
10,116
|
|
|
$
|
10,223
|
|
|
Postretirement benefits other than pensions
|
311
|
|
|
345
|
|
||
|
Alternative minimum tax credit carryforward
|
216
|
|
|
201
|
|
||
|
Unrealized loss on securities available for sale
|
3,137
|
|
|
2,091
|
|
||
|
Net operating loss carryforward
|
3,636
|
|
|
6,145
|
|
||
|
Writedown of other real estate owned
|
711
|
|
|
878
|
|
||
|
Deferred compensation
|
1,426
|
|
|
1,514
|
|
||
|
Accrued interest on nonaccrual loans
|
629
|
|
|
1,017
|
|
||
|
Accrued incentives
|
2,477
|
|
|
1,277
|
|
||
|
Unfunded loan commitments & other reserves
|
1,064
|
|
|
1,098
|
|
||
|
Deferred rent
|
799
|
|
|
801
|
|
||
|
Other
|
1,486
|
|
|
1,224
|
|
||
|
Total deferred tax assets
|
26,008
|
|
|
26,814
|
|
||
|
Deferred tax liabilities:
|
|
|
|
||||
|
Income from unconsolidated subsidiary
|
(11
|
)
|
|
(380
|
)
|
||
|
Depreciation of assets
|
(1,378
|
)
|
|
(587
|
)
|
||
|
Other
|
(1,053
|
)
|
|
(338
|
)
|
||
|
Total deferred tax liabilities
|
(2,442
|
)
|
|
(1,305
|
)
|
||
|
Net deferred tax asset
|
$
|
23,566
|
|
|
$
|
25,509
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Service cost
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest cost on projected benefit obligation
|
38
|
|
|
49
|
|
|
67
|
|
|||
|
Amortization of transition obligation
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Gain amortization
|
(35
|
)
|
|
(21
|
)
|
|
(7
|
)
|
|||
|
Net periodic benefit cost
|
$
|
3
|
|
|
$
|
28
|
|
|
$
|
60
|
|
|
|
2018
|
|
2017
|
||||
|
|
(dollars in thousands)
|
||||||
|
Change in Benefit Obligation
|
|
|
|
||||
|
Benefit obligation at beginning of year
|
$
|
1,188
|
|
|
$
|
1,394
|
|
|
Service cost
|
—
|
|
|
—
|
|
||
|
Interest cost
|
38
|
|
|
49
|
|
||
|
Amendments
|
—
|
|
|
—
|
|
||
|
Actuarial gain
|
(174
|
)
|
|
(116
|
)
|
||
|
Net benefits paid
|
(169
|
)
|
|
(133
|
)
|
||
|
Benefit obligation at end of year
|
883
|
|
|
1,194
|
|
||
|
Change in Plan Assets
|
|
|
|
||||
|
Fair value of plan assets at beginning of year
|
—
|
|
|
—
|
|
||
|
Actual return on plan assets
|
—
|
|
|
—
|
|
||
|
Employer contributions
|
169
|
|
|
133
|
|
||
|
Net benefits paid
|
(169
|
)
|
|
(133
|
)
|
||
|
Fair value of plan assets at end of year
|
—
|
|
|
—
|
|
||
|
Funded Status at End of Year
|
883
|
|
|
1,194
|
|
||
|
Unrecognized transition obligation
|
—
|
|
|
—
|
|
||
|
Unrecognized net gain
|
584
|
|
|
440
|
|
||
|
Amounts recognized in retained earnings
|
$
|
1,467
|
|
|
$
|
1,634
|
|
|
|
2018
|
|
2017
|
||||
|
|
(dollars in thousands)
|
||||||
|
Amounts Recognized in the Statement of Financial Condition as Other liabilities
|
$
|
883
|
|
|
$
|
1,194
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Amounts recognized in accumulated other comprehensive income, net of tax:
|
|
|
|
|
|
||||||
|
Net (gain) loss
|
$
|
(461
|
)
|
|
$
|
(347
|
)
|
|
$
|
(225
|
)
|
|
Transition obligation
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total
|
$
|
(461
|
)
|
|
$
|
(347
|
)
|
|
$
|
(225
|
)
|
|
|
2018
|
|
2017
|
|
2016
|
|||
|
Weighted-Average Assumptions
|
|
|
|
|
|
|||
|
Discount rate
|
4.11
|
%
|
|
3.37
|
%
|
|
3.74
|
%
|
|
Health care cost trend: Initial
|
6.00
|
%
|
|
6.00
|
%
|
|
6.00
|
%
|
|
Health care cost trend: Ultimate
|
4.75
|
%
|
|
4.75
|
%
|
|
4.75
|
%
|
|
Year ultimate reached
|
2024
|
|
|
2023
|
|
|
2022
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||
|
Weighted-Average Assumptions for Net Periodic Cost
|
|
|
|
|
|
|||
|
Discount rate
|
3.37
|
%
|
|
3.74
|
%
|
|
3.88
|
%
|
|
Health care cost trend: Initial
|
6.00
|
%
|
|
6.00
|
%
|
|
6.25
|
%
|
|
Health care cost trend: Ultimate
|
4.75
|
%
|
|
4.75
|
%
|
|
4.75
|
%
|
|
Year ultimate reached
|
2023
|
|
|
2022
|
|
|
2022
|
|
|
Corridor
|
10.00
|
%
|
|
10.00
|
%
|
|
10.00
|
%
|
|
Recognition period for gains and losses
|
12.1
|
|
|
11.0
|
|
|
11.0
|
|
|
|
One-Percentage-
Point Increase |
|
One-Percentage-
Point Decrease |
||||
|
|
(dollars in thousands)
|
||||||
|
Effect on postretirement benefit obligation
|
$
|
17
|
|
|
$
|
(15
|
)
|
|
Effect on total of service and interest cost components
|
1
|
|
|
(1
|
)
|
||
|
|
Projected Benefit
Payments |
||
|
|
(dollars in thousands)
|
||
|
2019
|
$
|
109
|
|
|
2020
|
102
|
|
|
|
2021
|
97
|
|
|
|
2022
|
90
|
|
|
|
2023
|
84
|
|
|
|
2024 - 2028
|
328
|
|
|
|
|
Postretirement
Benefits |
||
|
|
(dollars in thousands)
|
||
|
Net gain
|
$
|
—
|
|
|
Transition obligation
|
(60
|
)
|
|
|
Total
|
$
|
(60
|
)
|
|
Grant Date
|
Shares issued
|
Grant Price
|
Vesting Date
|
Number of Equal Vesting Periods
|
|||
|
|
|
|
|
|
|||
|
November 26, 2018
|
2,000
|
|
$
|
13.82
|
|
November 26, 2021
|
1
|
|
May 29, 2018
|
3,000
|
|
15.44
|
|
May 29, 2021
|
1
|
|
|
March 26, 2018
|
2,000
|
|
14.08
|
|
March 26, 2021
|
1
|
|
|
February 26, 2018
|
77,500
|
|
14.49
|
|
February 26, 2021
|
1
|
|
|
March 24, 2017
|
5,000
|
|
12.99
|
|
March 24, 2020
|
1
|
|
|
March 24, 2017
|
7,000
|
|
12.99
|
|
August 31, 2017
|
1
|
|
|
March 24, 2017
|
7,000
|
|
12.99
|
|
March 24, 2020
|
1
|
|
|
March 24, 2017
|
7,000
|
|
12.99
|
|
August 31, 2017
|
1
|
|
|
December 19, 2016
|
15,000
|
|
13.96
|
|
December 19, 2019
|
3
|
|
|
September 30, 2016
|
10,000
|
|
10.09
|
|
September 30, 2019
|
1
|
|
|
September 19, 2016
|
33,000
|
|
10.02
|
|
September 19, 2019
|
3
|
|
|
June 7, 2016
|
10,000
|
|
9.34
|
|
June 7, 2019
|
1
|
|
|
March 1, 2016
|
10,000
|
|
8.84
|
|
March 1, 2019
|
1
|
|
|
March 1, 2016
|
5,000
|
|
8.84
|
|
March 1, 2019
|
1
|
|
|
March 1, 2016
|
20,000
|
|
8.84
|
|
August 31, 2017
|
1
|
|
|
February 18, 2016
|
18,348
|
|
8.43
|
|
December 31, 2016
|
1
|
|
|
June 26, 2015
|
1,000
|
|
9.84
|
|
June 26, 2018
|
1
|
|
|
February 20, 2015
|
10,000
|
|
8.45
|
|
August 31, 2017
|
1
|
|
|
February 5, 2015
|
50,000
|
|
8.55
|
|
February 5, 2018
|
1
|
|
|
January 15, 2015
|
20,000
|
|
8.38
|
|
January 15, 2017
|
1
|
|
|
November 17, 2014
|
3,500
|
|
9.26
|
|
November 17, 2017
|
1
|
|
|
April 8, 2014
|
27,500
|
|
8.89
|
|
April 8, 2017
|
3
|
|
|
March 24, 2014
|
46,000
|
|
9.18
|
|
March 24, 2017
|
1
|
|
|
March 4, 2014
|
5,000
|
|
8.75
|
|
March 4, 2017
|
1
|
|
|
August 16, 2013
|
3,000
|
|
7.57
|
|
August 16, 2016
|
1
|
|
|
May 31, 2013
|
45,000
|
|
7.21
|
|
May 31, 2016
|
3
|
|
|
March 1, 2013
|
10,000
|
|
7.35
|
|
March 1, 2016
|
1
|
|
|
January 1, 2012
|
100,000
|
|
5.26
|
|
January 1, 2016
|
4
|
|
|
April 1, 2011
|
25,000
|
|
6.82
|
|
April 1, 2016
|
1
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
|
|
Shares
|
|
Weighted
Average Grant Date Fair Value |
|
Shares
|
|
Weighted
Average Grant Date Fair Value |
|
Shares
|
|
Weighted
Average Grant Date Fair Value |
|||||||||
|
Outstanding, beginning of the year
|
117,000
|
|
|
$
|
9.99
|
|
|
247,668
|
|
|
$
|
9.34
|
|
|
231,834
|
|
|
$
|
8.01
|
|
|
Granted
|
84,500
|
|
|
14.50
|
|
|
26,000
|
|
|
12.99
|
|
|
121,348
|
|
|
9.88
|
|
|||
|
Vested
|
(54,000
|
)
|
|
9.37
|
|
|
(151,668
|
)
|
|
9.49
|
|
|
(105,514
|
)
|
|
7.04
|
|
|||
|
Forfeited
|
(10,000
|
)
|
|
9.34
|
|
|
(5,000
|
)
|
|
8.55
|
|
|
—
|
|
|
—
|
|
|||
|
Outstanding, end of the year
|
137,500
|
|
|
13.05
|
|
|
117,000
|
|
|
9.99
|
|
|
247,668
|
|
|
9.34
|
|
|||
|
Grant Date
|
Target Share Award
|
Performance Period (years)
|
Award if threshold met
|
Award if targets are met
|
Award if superior met
|
Award if threshold not achieved
|
Vesting After Performance Period (years)
|
Final vesting
|
|||||
|
January 28, 2013
|
128,611
|
|
3
|
40
|
%
|
100
|
%
|
200
|
%
|
—
|
%
|
1
|
December 31, 2016
|
|
January 27, 2014
|
125,000
|
|
3
|
40
|
%
|
100
|
%
|
200
|
%
|
—
|
%
|
0
|
December 31, 2016
|
|
January 26, 2015
|
125,000
|
|
3
|
40
|
%
|
100
|
%
|
200
|
%
|
—
|
%
|
0
|
December 31, 2017
|
|
December 30, 2015
|
60,000
|
|
5
|
|
|
|
|
0
|
December 31, 2020
|
||||
|
February 18, 2016
|
160,650
|
|
3
|
40
|
%
|
100
|
%
|
200
|
%
|
—
|
%
|
0
|
December 31, 2018
|
|
February 23, 2017
|
93,500
|
|
3
|
40
|
%
|
100
|
%
|
200
|
%
|
—
|
%
|
0
|
December 31, 2019
|
|
February 22, 2018
|
102,000
|
|
3
|
40
|
%
|
100
|
%
|
200
|
%
|
—
|
%
|
0
|
December 31, 2020
|
|
|
2018
|
|
2017
|
|
2016
|
|||
|
Outstanding, beginning of the year
|
525,045
|
|
|
426,596
|
|
|
320,705
|
|
|
Granted
|
130,995
|
|
|
276,442
|
|
|
176,936
|
|
|
Issued
|
(149,480
|
)
|
|
(171,637
|
)
|
|
(18,348
|
)
|
|
Forfeited
|
(9,957
|
)
|
|
(6,356
|
)
|
|
(52,697
|
)
|
|
Outstanding, end of the year
|
496,603
|
|
|
525,045
|
|
|
426,596
|
|
|
|
2018
|
||||||||||
|
|
As Reported
|
|
Under Legacy GAAP
|
|
Impact of ASC 606
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Noninterest Income
|
|
|
|
|
|
||||||
|
Net securities gains
|
$
|
8,102
|
|
|
$
|
8,102
|
|
|
$
|
—
|
|
|
Trust income
|
7,901
|
|
|
7,901
|
|
|
—
|
|
|||
|
Service charges on deposit accounts
|
18,175
|
|
|
18,175
|
|
|
—
|
|
|||
|
Insurance and retail brokerage commissions
|
7,426
|
|
|
9,893
|
|
|
(2,467
|
)
|
|||
|
Income from bank owned life insurance
|
6,686
|
|
|
6,686
|
|
|
—
|
|
|||
|
Gain on sale of mortgage loans
|
5,436
|
|
|
5,436
|
|
|
—
|
|
|||
|
Gain on sale of other loans and assets
|
5,273
|
|
|
5,273
|
|
|
—
|
|
|||
|
Card-related interchange income
|
20,187
|
|
|
20,187
|
|
|
—
|
|
|||
|
Derivatives mark to market
|
787
|
|
|
787
|
|
|
—
|
|
|||
|
Swap fee income
|
1,874
|
|
|
1,874
|
|
|
—
|
|
|||
|
Other income
|
6,790
|
|
|
7,693
|
|
|
(903
|
)
|
|||
|
Total noninterest income
|
88,637
|
|
|
92,007
|
|
|
(3,370
|
)
|
|||
|
Noninterest Expense
|
|
|
|
|
|
||||||
|
Salaries and employee benefits
|
105,115
|
|
|
107,582
|
|
|
(2,467
|
)
|
|||
|
Net occupancy expense
|
17,219
|
|
|
17,219
|
|
|
—
|
|
|||
|
Furniture and equipment expense
|
14,247
|
|
|
14,247
|
|
|
—
|
|
|||
|
Data processing expense
|
10,470
|
|
|
10,849
|
|
|
(379
|
)
|
|||
|
Advertising and promotion expense
|
3,956
|
|
|
3,956
|
|
|
—
|
|
|||
|
Pennsylvania shares tax expense
|
4,875
|
|
|
4,875
|
|
|
—
|
|
|||
|
Intangible amortization
|
3,217
|
|
|
3,217
|
|
|
—
|
|
|||
|
Collection and repossession expense
|
2,762
|
|
|
2,762
|
|
|
—
|
|
|||
|
Other professional fees and services
|
4,473
|
|
|
4,473
|
|
|
—
|
|
|||
|
FDIC insurance
|
2,007
|
|
|
2,007
|
|
|
—
|
|
|||
|
Loss on sale or write-down of assets
|
1,080
|
|
|
1,080
|
|
|
—
|
|
|||
|
Litigation and operational losses
|
1,162
|
|
|
1,162
|
|
|
—
|
|
|||
|
Merger and acquisition related
|
1,637
|
|
|
1,637
|
|
|
—
|
|
|||
|
Other operating expenses
|
23,336
|
|
|
23,860
|
|
|
(524
|
)
|
|||
|
Total noninterest expense
|
$
|
195,556
|
|
|
$
|
198,926
|
|
|
(3,370
|
)
|
|
|
Net Impact
|
|
|
|
|
$
|
—
|
|
||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Noninterest Income
|
|
|
|
|
|
||||||
|
In-scope of Topic 606:
|
|
|
|
|
|
||||||
|
Trust income
|
$
|
7,901
|
|
|
$
|
7,098
|
|
|
$
|
5,366
|
|
|
Service charges on deposit accounts
|
18,175
|
|
|
18,579
|
|
|
15,869
|
|
|||
|
Insurance and retail brokerage commissions
|
7,426
|
|
|
8,807
|
|
|
7,964
|
|
|||
|
Card-related interchange income
|
20,187
|
|
|
18,780
|
|
|
14,955
|
|
|||
|
Gain on sale of other loans and assets
|
982
|
|
|
1,005
|
|
|
1,389
|
|
|||
|
Other income
|
3,708
|
|
|
4,328
|
|
|
3,638
|
|
|||
|
Noninterest Income (in-scope of Topic 606)
|
58,379
|
|
|
58,597
|
|
|
49,181
|
|
|||
|
Noninterest Income (out-of-scope of Topic 606)
|
30,258
|
|
|
21,734
|
|
|
15,418
|
|
|||
|
Total Noninterest Income
|
$
|
88,637
|
|
|
$
|
80,331
|
|
|
$
|
64,599
|
|
|
December 31, 2017
|
$
|
5,648
|
|
|
Advances
|
14,035
|
|
|
|
Repayments
|
(4,478
|
)
|
|
|
Other
|
433
|
|
|
|
December 31, 2018
|
$
|
15,638
|
|
|
|
Actual
|
|
Minimum Capital Required - Basel III Phase-In Schedule
|
|
Minimum Capital Required - Basel III Fully Phased-In
|
|
Required to be Considered Well
Capitalized |
||||||||||||||||||||
|
|
Capital
Amount |
|
Ratio
|
|
Capital
Amount |
|
Ratio
|
|
Capital
Amount |
|
Ratio
|
|
Capital
Amount |
|
Ratio
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||
|
As of December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total Capital to Risk Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First Commonwealth Financial Corporation
|
$
|
918,786
|
|
|
14.65
|
%
|
|
$
|
619,173
|
|
|
9.88
|
%
|
|
$
|
658,361
|
|
|
10.50
|
%
|
|
$
|
627,011
|
|
|
10.00
|
%
|
|
First Commonwealth Bank
|
885,151
|
|
|
14.14
|
|
|
618,213
|
|
|
9.88
|
|
|
657,341
|
|
|
10.50
|
|
|
626,039
|
|
|
10.00
|
|
||||
|
Tier I Capital to Risk Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First Commonwealth Financial Corporation
|
$
|
767,881
|
|
|
12.25
|
%
|
|
$
|
493,771
|
|
|
7.88
|
%
|
|
$
|
532,959
|
|
|
8.50
|
%
|
|
$
|
501,608
|
|
|
8.00
|
%
|
|
First Commonwealth Bank
|
734,246
|
|
|
11.73
|
|
|
493,005
|
|
|
7.88
|
|
|
532,133
|
|
|
8.50
|
|
|
500,831
|
|
|
8.00
|
|
||||
|
Tier I Capital to Average Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First Commonwealth Financial Corporation
|
$
|
767,881
|
|
|
10.28
|
%
|
|
$
|
298,856
|
|
|
4.00
|
%
|
|
$
|
298,856
|
|
|
4.00
|
%
|
|
$
|
373,570
|
|
|
5.00
|
%
|
|
First Commonwealth Bank
|
734,246
|
|
|
9.84
|
|
|
298,340
|
|
|
4.00
|
|
|
298,340
|
|
|
4.00
|
|
|
372,926
|
|
|
5.00
|
|
||||
|
Common Equity Tier I to Risk Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First Commonwealth Financial Corporation
|
$
|
697,881
|
|
|
11.13
|
%
|
|
$
|
399,719
|
|
|
6.38
|
%
|
|
$
|
438,907
|
|
|
7.00
|
%
|
|
$
|
407,557
|
|
|
6.50
|
%
|
|
First Commonwealth Bank
|
734,246
|
|
|
11.73
|
|
|
399,100
|
|
|
6.38
|
|
|
438,227
|
|
|
7.00
|
|
|
406,925
|
|
|
6.50
|
|
||||
|
|
Actual
|
|
Minimum Capital Required - Basel III Phase-In Schedule
|
|
Minimum Capital Required - Basel III Fully Phased-In
|
|
Required to be Considered Well
Capitalized |
||||||||||||||||||||
|
|
Capital
Amount |
|
Ratio
|
|
Capital
Amount |
|
Ratio
|
|
Capital
Amount |
|
Ratio
|
|
Capital
Amount |
|
Ratio
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||
|
As of December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total Capital to Risk Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First Commonwealth Financial Corporation
|
$
|
745,473
|
|
|
12.34
|
%
|
|
$
|
558,728
|
|
|
9.25
|
%
|
|
$
|
634,232
|
|
|
10.50
|
%
|
|
$
|
604,030
|
|
|
10.00
|
%
|
|
First Commonwealth Bank
|
712,341
|
|
|
11.83
|
|
|
556,872
|
|
|
9.25
|
|
|
632,124
|
|
|
10.50
|
|
|
602,023
|
|
|
10.00
|
|
||||
|
Tier I Capital to Risk Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First Commonwealth Financial Corporation
|
$
|
691,993
|
|
|
11.46
|
%
|
|
$
|
437,922
|
|
|
7.25
|
%
|
|
$
|
513,426
|
|
|
8.50
|
%
|
|
$
|
483,224
|
|
|
8.00
|
%
|
|
First Commonwealth Bank
|
658,861
|
|
|
10.94
|
|
|
436,467
|
|
|
7.25
|
|
|
511,720
|
|
|
8.50
|
|
|
481,619
|
|
|
8.00
|
|
||||
|
Tier I Capital to Average Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First Commonwealth Financial Corporation
|
$
|
691,993
|
|
|
9.74
|
%
|
|
$
|
284,100
|
|
|
4.00
|
%
|
|
$
|
284,100
|
|
|
4.00
|
%
|
|
$
|
355,125
|
|
|
5.00
|
%
|
|
First Commonwealth Bank
|
658,861
|
|
|
9.30
|
|
|
283,344
|
|
|
4.00
|
|
|
283,344
|
|
|
4.00
|
|
|
354,180
|
|
|
5.00
|
|
||||
|
Common Equity Tier I to Risk Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First Commonwealth Financial Corporation
|
$
|
623,252
|
|
|
10.32
|
%
|
|
$
|
347,317
|
|
|
5.75
|
%
|
|
$
|
422,821
|
|
|
7.00
|
%
|
|
$
|
392,620
|
|
|
6.50
|
%
|
|
First Commonwealth Bank
|
658,861
|
|
|
10.94
|
|
|
346,163
|
|
|
5.75
|
|
|
421,416
|
|
|
7.00
|
|
|
391,315
|
|
|
6.50
|
|
||||
|
Statements of Financial Condition
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(dollars in thousands)
|
||||||
|
Assets
|
|
|
|
||||
|
Cash
|
$
|
21,466
|
|
|
$
|
16,432
|
|
|
Loans
|
14
|
|
|
17
|
|
||
|
Investment in subsidiaries
|
1,014,685
|
|
|
927,765
|
|
||
|
Investment in unconsolidated subsidiary trusts
|
2,192
|
|
|
2,186
|
|
||
|
Investment in jointly-owned company
|
280
|
|
|
9,191
|
|
||
|
Premises and equipment, net
|
3,519
|
|
|
3,715
|
|
||
|
Dividends receivable from subsidiaries
|
5,444
|
|
|
—
|
|
||
|
Other assets
|
5,402
|
|
|
4,996
|
|
||
|
Total assets
|
$
|
1,053,002
|
|
|
$
|
964,302
|
|
|
Liabilities and Shareholders’ Equity
|
|
|
|
||||
|
Accrued expenses and other liabilities
|
$
|
5,446
|
|
|
$
|
4,008
|
|
|
Subordinated debentures payable
|
72,167
|
|
|
72,167
|
|
||
|
Shareholders’ equity
|
975,389
|
|
|
888,127
|
|
||
|
Total liabilities and shareholders’ equity
|
$
|
1,053,002
|
|
|
$
|
964,302
|
|
|
Statements of Income
|
For the years ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Interest and dividends
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
Dividends from subsidiaries
|
81,851
|
|
|
52,586
|
|
|
55,510
|
|
|||
|
Interest expense
|
(3,722
|
)
|
|
(3,000
|
)
|
|
(2,635
|
)
|
|||
|
Other income
|
14
|
|
|
17
|
|
|
83
|
|
|||
|
Operating expense
|
(4,047
|
)
|
|
(4,767
|
)
|
|
(4,700
|
)
|
|||
|
Income before taxes and equity in undistributed earnings of subsidiaries
|
74,097
|
|
|
44,837
|
|
|
48,259
|
|
|||
|
Applicable income tax benefits
|
1,324
|
|
|
2,557
|
|
|
2,515
|
|
|||
|
Income before equity in undistributed earnings of subsidiaries
|
75,421
|
|
|
47,394
|
|
|
50,774
|
|
|||
|
Equity in undistributed earnings of subsidiaries
|
32,077
|
|
|
7,771
|
|
|
8,816
|
|
|||
|
Net income
|
$
|
107,498
|
|
|
$
|
55,165
|
|
|
$
|
59,590
|
|
|
|
For the years ended December 31,
|
||||||||||
|
Statements of Cash Flow
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Operating Activities
|
|
|
|
|
|
||||||
|
Net income
|
$
|
107,498
|
|
|
$
|
55,165
|
|
|
$
|
59,590
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
320
|
|
|
322
|
|
|
355
|
|
|||
|
Net gains on sales of assets
|
(7
|
)
|
|
(3
|
)
|
|
—
|
|
|||
|
Decrease (increase) in prepaid income taxes
|
37
|
|
|
(550
|
)
|
|
7,380
|
|
|||
|
Undistributed equity in subsidiaries
|
(32,077
|
)
|
|
(7,771
|
)
|
|
(8,816
|
)
|
|||
|
Distribution from unconsolidated subsidiary
|
9,000
|
|
|
—
|
|
|
—
|
|
|||
|
Other net
|
(1,628
|
)
|
|
8,767
|
|
|
7,759
|
|
|||
|
Net cash provided by operating activities
|
83,143
|
|
|
55,930
|
|
|
66,268
|
|
|||
|
Investing Activities
|
|
|
|
|
|
||||||
|
Net change in loans
|
3
|
|
|
2
|
|
|
3
|
|
|||
|
Purchases of premises and equipment
|
(87
|
)
|
|
(207
|
)
|
|
—
|
|
|||
|
Proceeds from sale of other assets
|
7
|
|
|
3
|
|
|
(332
|
)
|
|||
|
Proceeds from dissolution of subsidiary
|
0
|
|
|
—
|
|
|
27,017
|
|
|||
|
Acquisition of affiliate, net of cash received
|
0
|
|
|
(250
|
)
|
|
—
|
|
|||
|
Investment in subsidiaries
|
(17,202
|
)
|
|
(37,690
|
)
|
|
(47,017
|
)
|
|||
|
Net cash used in by investing activities
|
(17,279
|
)
|
|
(38,142
|
)
|
|
(20,329
|
)
|
|||
|
Financing Activities
|
|
|
|
|
|
||||||
|
Dividends paid
|
(34,849
|
)
|
|
(30,513
|
)
|
|
(24,907
|
)
|
|||
|
Proceeds from reissuance of treasury stock
|
208
|
|
|
228
|
|
|
216
|
|
|||
|
Purchase of treasury stock
|
(26,189
|
)
|
|
(1,458
|
)
|
|
(864
|
)
|
|||
|
Net cash used in financing activities
|
(60,830
|
)
|
|
(31,743
|
)
|
|
(25,555
|
)
|
|||
|
Net increase (decrease) in cash
|
5,034
|
|
|
(13,955
|
)
|
|
20,384
|
|
|||
|
Cash at beginning of year
|
16,432
|
|
|
30,387
|
|
|
10,003
|
|
|||
|
Cash at end of year
|
$
|
21,466
|
|
|
$
|
16,432
|
|
|
$
|
30,387
|
|
|
|
2018
|
||||||||||||||
|
|
Fourth
Quarter |
|
Third
Quarter |
|
Second
Quarter |
|
First
Quarter |
||||||||
|
|
(dollars in thousands, except per share data)
|
||||||||||||||
|
Interest income
|
$
|
77,945
|
|
|
$
|
74,873
|
|
|
$
|
72,940
|
|
|
$
|
66,499
|
|
|
Interest expense
|
12,896
|
|
|
11,060
|
|
|
9,265
|
|
|
6,814
|
|
||||
|
Net interest income
|
65,049
|
|
|
63,813
|
|
|
63,675
|
|
|
59,685
|
|
||||
|
Provision for credit losses
|
1,499
|
|
|
2,961
|
|
|
1,168
|
|
|
6,903
|
|
||||
|
Net interest income after provision for credit losses
|
63,550
|
|
|
60,852
|
|
|
62,507
|
|
|
52,782
|
|
||||
|
Net securities gains
|
—
|
|
|
—
|
|
|
5,262
|
|
|
2,840
|
|
||||
|
Other noninterest income
|
20,529
|
|
|
19,757
|
|
|
21,046
|
|
|
19,203
|
|
||||
|
Other expenses
|
50,024
|
|
|
49,530
|
|
|
49,129
|
|
|
46,873
|
|
||||
|
Income before income taxes
|
34,055
|
|
|
31,079
|
|
|
39,686
|
|
|
27,952
|
|
||||
|
Income tax provision
|
7,057
|
|
|
5,930
|
|
|
7,605
|
|
|
4,682
|
|
||||
|
Net Income
|
$
|
26,998
|
|
|
$
|
25,149
|
|
|
$
|
32,081
|
|
|
$
|
23,270
|
|
|
Basic Earnings Per Share
|
$
|
0.27
|
|
|
$
|
0.25
|
|
|
$
|
0.32
|
|
|
$
|
0.24
|
|
|
Diluted Earnings Per Share
|
0.27
|
|
|
0.25
|
|
|
0.32
|
|
|
0.24
|
|
||||
|
Average shares outstanding
|
99,147,933
|
|
|
100,226,647
|
|
|
95,305,009
|
|
|
97,433,137
|
|
||||
|
Average shares outstanding assuming dilution
|
99,358,759
|
|
|
100,490,812
|
|
|
99,504,409
|
|
|
97,601,162
|
|
||||
|
|
2017
|
||||||||||||||
|
|
Fourth
Quarter |
|
Third
Quarter |
|
Second
Quarter |
|
First
Quarter |
||||||||
|
|
(dollars in thousands, except per share data)
|
||||||||||||||
|
Interest income
|
$
|
65,840
|
|
|
$
|
65,411
|
|
|
$
|
63,120
|
|
|
$
|
56,179
|
|
|
Interest expense
|
6,270
|
|
|
5,848
|
|
|
5,303
|
|
|
4,349
|
|
||||
|
Net interest income
|
59,570
|
|
|
59,563
|
|
|
57,817
|
|
|
51,830
|
|
||||
|
Provision for credit losses
|
2,253
|
|
|
1,214
|
|
|
(1,609
|
)
|
|
3,229
|
|
||||
|
Net interest income after provision for credit losses
|
57,317
|
|
|
58,349
|
|
|
59,426
|
|
|
48,601
|
|
||||
|
Net securities gains (losses)
|
4,345
|
|
|
92
|
|
|
(49
|
)
|
|
652
|
|
||||
|
Other noninterest income
|
20,360
|
|
|
19,698
|
|
|
18,953
|
|
|
16,280
|
|
||||
|
Other expenses
|
51,909
|
|
|
47,361
|
|
|
58,263
|
|
|
42,765
|
|
||||
|
Income before income taxes
|
30,113
|
|
|
30,778
|
|
|
20,067
|
|
|
22,768
|
|
||||
|
Income tax provision
|
26,132
|
|
|
9,495
|
|
|
6,054
|
|
|
6,880
|
|
||||
|
Net Income
|
$
|
3,981
|
|
|
$
|
21,283
|
|
|
$
|
14,013
|
|
|
$
|
15,888
|
|
|
Basic Earnings Per Share
|
$
|
0.04
|
|
|
$
|
0.22
|
|
|
$
|
0.14
|
|
|
$
|
0.18
|
|
|
Diluted Earnings Per Share
|
0.04
|
|
|
0.22
|
|
|
0.14
|
|
|
0.18
|
|
||||
|
Average shares outstanding
|
97,363,471
|
|
|
97,402,816
|
|
|
97,183,599
|
|
|
88,929,892
|
|
||||
|
Average shares outstanding assuming dilution
|
97,507,465
|
|
|
97,457,470
|
|
|
97,232,288
|
|
|
88,987,671
|
|
||||
|
/S/ T. Michael Price
|
|
/S/ James R. Reske
|
|
T. Michael Price
|
|
James R. Reske
|
|
President and Chief Executive Officer
|
|
Executive Vice President, Chief Financial Officer and Treasurer
|
|
Plan Category
|
Number of
securities to be issued upon exercise of outstanding options, warrants and rights |
|
Weighted average
exercise price of outstanding options, warrants and rights |
|
Number of
securities remaining available for future issuance under equity compensation plans |
||
|
Equity compensation plans approved by security holders
|
496,603
|
|
|
N/A
|
|
3,156,378
|
|
|
Equity compensation plans not approved by security holders
|
N/A
|
|
|
N/A
|
|
N/A
|
|
|
Total
|
496,603
|
|
|
N/A
|
|
3,156,378
|
|
|
Schedule
Number
|
|
Description
|
Page
|
|
I
|
|
Indebtedness to Related Parties
|
N/A
|
|
II
|
|
Guarantees of Securities of Other Issuers
|
N/A
|
|
Exhibit
Number
|
|
Description
|
|
Incorporated by Reference to
|
|
3.1
|
|
Amended and Restated Articles of Incorporation of First Commonwealth Financial Corporation
|
|
Exhibit 3.1 to the quarterly report on Form 10-Q for the quarter ended June 30, 2010
|
|
|
|
|
|
|
|
3.2
|
|
Amended and Restated By-Laws of First Commonwealth Financial Corporation
|
|
Exhibit 3.1 to the current report as Form 8-K filed February 1, 2016
|
|
|
|
|
|
|
|
10.1
|
|
Amended and Restated Non-Qualified Deferred Compensation Plan (formerly known as the Supplemental Executive Retirement Plan)
|
|
Exhibit 10.1 to the current report on Form 8-K filed December 21, 2017
|
|
|
|
|
|
|
|
10.2
|
|
Amended and Restated Employment Agreement dated January 1, 2012 entered into among First Commonwealth Financial Corporation, First Commonwealth Bank and T. Michael Price
|
|
Exhibit 10.1 to the current report on Form 8-K filed January 5, 2012
|
|
|
|
|
|
|
|
10.3
|
|
Change of Control Agreement dated December 30, 2011 entered into between FCFC and T. Michael Price
|
|
Exhibit 10.3 to the current report on Form 8-K filed January 5, 2012
|
|
|
|
|
|
|
|
10.4
|
|
First Commonwealth Financial Corporation Incentive Compensation Plan
|
|
Annex I to Proxy Statement filed March 19, 2015 relating to the 2015 Annual Meeting of Shareholders
|
|
|
|
|
|
|
|
10.5
|
|
2018 Annual Incentive Plan
|
|
Exhibit 10.1 to the quarterly report on Form 10-Q filed May 9, 2018
|
|
|
|
|
|
|
|
10.6
|
|
2016-2018 Long-Term Incentive Plan
|
|
Exhibit 10.2 to the quarterly report on Form 10-Q filed May 9, 2016
|
|
|
|
|
|
|
|
10.7
|
|
2017-2019 Long-Term Incentive Plan
|
|
Exhibit 10.2 to the quarterly report on Form 10-Q filed May 9, 2017
|
|
|
|
|
|
|
|
10.8
|
|
2018-2020 Long-Term Incentive Plan
|
|
Exhibit 10.2 to the quarterly report on Form 10-Q filed May 9, 2018
|
|
|
|
|
|
|
|
10.9
|
|
Form of Restricted Stock Agreement for service-based restricted stock
|
|
Exhibit 10.3 to the quarterly report on Form 10-Q filed May 8, 2012
|
|
|
|
|
|
|
|
10.10
|
|
Change of Control Agreement dated December 30, 2011 entered into between FCFC and Leonard V. Lombardi
|
|
Exhibit 10.13 to the annual report on Form 10-K filed March 5, 2012
|
|
|
|
|
|
|
|
10.11
|
|
Change of Control Agreement dated December 30, 2011 entered into between FCFC and Matthew C. Tomb
|
|
Exhibit 10.14 to the annual report on Form 10-K filed March 5, 2012
|
|
|
|
|
|
|
|
10.12
|
|
Performance Unit Agreement dated December 30, 2015 between First Commonwealth Financial Corporation and T. Michael Price
|
|
Exhibit 10.13 to the annual report on Form 10-K filed February 29, 2016
|
|
|
|
|
|
|
|
Exhibit
Number
|
|
Description
|
|
Incorporated by Reference to
|
|
10.13
|
|
Employment Agreement dated April 10, 2014 between First Commonwealth Financial Corporation and James R. Reske
|
|
Exhibit 10.1 to the current report on Form
8-K filed April 10, 2014
|
|
|
|
|
|
|
|
10.14
|
|
Change of Control Agreement dated April 10, 2014 between First Commonwealth Financial Corporation and James R. Reske
|
|
Exhibit 10.3 to the current report on Form
8-K filed April 10, 2014
|
|
|
|
|
|
|
|
10.15
|
|
Restricted Stock Agreement dated April 10, 2014 between First Commonwealth Financial Corporation and James R. Reske
|
|
Exhibit 10.2 to the current report on Form
8-K filed April 10, 2014
|
|
|
|
|
|
|
|
10.16
|
|
Change of Control Agreement dated March 1, 2013 entered into between FCFC and Norman J. Montgomery
|
|
Exhibit 10.3 to the quarterly report on Form 10-Q filed May 8, 2013
|
|
|
|
|
|
|
|
10.17
|
|
Change of Control Agreement dated March 1, 2013 entered into between FCFC and Carrie L. Riggle
|
|
Exhibit 10.4 to the quarterly report on Form 10-Q filed May 8, 2013
|
|
|
|
|
|
|
|
10.18
|
|
Change of Control Agreement dated May 31, 2013 entered into between FCFC and Jane Grebenc
|
|
Exhibit 10.2 to the quarterly report on Form 10-Q filed August 7, 2013
|
|
|
|
|
|
|
|
10.19
|
|
Employment Agreement dated May 31, 2013 entered into between FCFC and Jane Grebenc
|
|
Exhibit 10.1 to the quarterly report on Form 10-Q filed August 7, 2013
|
|
|
|
|
|
|
|
10.20
|
|
Employment Agreement dated September 19, 2016 entered into between FCFC and Brian Karrip
|
|
Exhibit 10.1 to the quarterly report on Form 10-Q filed November 9, 2016
|
|
|
|
|
|
|
|
10.21
|
|
Change of Control Agreement dated September 19, 2016 entered into between FCFC and Brian Karrip
|
|
Exhibit 10.2 to the quarterly report on Form 10-Q filed November 9, 2016
|
|
|
|
|
|
|
|
10.22
|
|
Restricted Stock Agreement dated September 19, 2016 entered into between FCFC and Brian Karrip
|
|
Exhibit 10.3 to the quarterly report on Form 10-Q filed November 9, 2016
|
|
|
|
|
|
|
|
|
|
Filed herewith
|
||
|
|
|
|
|
|
|
|
|
Filed herewith
|
||
|
|
|
|
|
|
|
|
|
Filed herewith
|
||
|
|
|
|
|
|
|
|
|
Filed herewith
|
||
|
|
|
|
|
|
|
|
|
Filed herewith
|
||
|
|
|
|
|
|
|
|
|
Filed herewith
|
||
|
|
|
|
|
|
|
|
|
Filed herewith
|
||
|
|
|
|
|
|
|
101.00
|
|
The following materials from First Commonwealth Financial Corporation’s Annual Report on Form 10-K for the year ended December 31, 2018, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Balance Sheets at December 31, 2018 and December 31, 2017, (ii) the Consolidated Statements of Income for the years ended December 31, 2018, 2017 and 2016, (iii) the Consolidated Statements of Comprehensive Income for the years ended December 31, 2018, 2017 and 2016, (iv) the Consolidated Statements of Changes in Shareholders’ Equity for the years ended December 31, 2018, 2017 and 2016, (v) the Consolidated Statements of Cash Flows for the years ended December 31, 2018, 2017 and 2016, and (vi) the Notes to Consolidated Financial Statements.
|
|
Filed herewith
|
|
FIRST COMMONWEALTH FINANCIAL CORPORATION (Registrant)
|
||
|
|
|
|
|
By:
|
|
/S/ T. Michael Price
|
|
|
|
T. Michael Price
President and Chief Executive Officer
|
|
|
|
|
|
|
|
Dated: March 1, 2019
|
|
Signature
|
|
Capacity
|
|
Date
|
|
|
|
|
|
|
|
/S/ Julie A. Caponi
|
|
Director
|
|
March 1, 2019
|
|
Julie A. Caponi
|
|
|
|
|
|
/S/ Ray T. Charley
|
|
Director
|
|
March 1, 2019
|
|
Ray T. Charley
|
|
|
|
|
|
/S/ Gary R. Claus
|
|
Director
|
|
March 1, 2019
|
|
Gary R. Claus
|
|
|
|
|
|
/S/ David S. Dahlmann
|
|
Director, Chairman
|
|
March 1, 2019
|
|
David S. Dahlmann
|
|
|
|
|
|
/S/ Johnston A. Glass
|
|
Director
|
|
March 1, 2019
|
|
Johnston A. Glass
|
|
|
|
|
|
|
|
Director
|
|
March 1, 2019
|
|
Jon L. Gorney
|
|
|
|
|
|
/S/ David W. Greenfield
|
|
Director
|
|
March 1, 2019
|
|
David W. Greenfield
|
|
|
|
|
|
/S/ Bart E. Johnson
|
|
Director
|
|
March 1, 2019
|
|
Bart E. Johnson
|
|
|
|
|
|
/S/ Luke A. Latimer
|
|
Director
|
|
March 1, 2019
|
|
Luke A. Latimer
|
|
|
|
|
|
/S/ T. Michael Price
|
|
President and Chief Executive Officer (Principal Executive Officer)
|
|
March 1, 2019
|
|
T. Michael Price
|
|
|
|
|
|
/S/ James R. Reske
|
|
Executive Vice President, Chief Financial Officer, and Treasurer
|
|
March 1, 2019
|
|
James R. Reske
|
|
|
|
|
|
/S/ Laurie S. Singer
|
|
Director
|
|
March 1, 2019
|
|
Laurie S. Singer
|
|
|
|
|
|
/S/ Robert J. Ventura
|
|
Director
|
|
March 1, 2019
|
|
Robert J. Ventura
|
|
|
|
|
|
/S/ Stephen A. Wolfe
|
|
Director
|
|
March 1, 2019
|
|
Stephen A. Wolfe
|
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|