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
|
QUARTERLY 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
|
|
(I.R.S. Employer
|
|
incorporation or organization)
|
|
Identification No.)
|
|
|
|
|
|
601 Philadelphia Street, Indiana, PA
|
|
15701
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
PAGE
|
|
|
|
|
|
PART I.
|
|
|
|
|
|
|
|
ITEM 1.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
ITEM 2.
|
||
|
|
|
|
|
ITEM 3.
|
||
|
|
|
|
|
ITEM 4.
|
||
|
|
|
|
|
PART II.
|
|
|
|
|
|
|
|
ITEM 1.
|
||
|
|
|
|
|
ITEM 1A.
|
||
|
|
|
|
|
ITEM 2.
|
||
|
|
|
|
|
ITEM 3.
|
||
|
|
|
|
|
ITEM 4.
|
||
|
|
|
|
|
ITEM 5.
|
||
|
|
|
|
|
ITEM 6.
|
||
|
|
|
|
|
|
||
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(dollars in thousands,
except share data)
|
||||||
|
Assets
|
|
|
|
||||
|
Cash and due from banks
|
$
|
93,162
|
|
|
$
|
98,624
|
|
|
Interest-bearing bank deposits
|
3,022
|
|
|
8,668
|
|
||
|
Securities available for sale, at fair value
|
889,056
|
|
|
731,358
|
|
||
|
Securities held to maturity, at amortized cost (Fair value of $373,933 and $418,249 at September 30, 2018 and December 31, 2017, respectively)
|
389,621
|
|
|
422,096
|
|
||
|
Other investments
|
25,029
|
|
|
29,837
|
|
||
|
Loans held for sale
|
8,287
|
|
|
14,850
|
|
||
|
Loans:
|
|
|
|
||||
|
Portfolio loans
|
5,662,782
|
|
|
5,407,376
|
|
||
|
Allowance for credit losses
|
(50,746
|
)
|
|
(48,298
|
)
|
||
|
Net loans
|
5,612,036
|
|
|
5,359,078
|
|
||
|
Premises and equipment, net
|
80,426
|
|
|
81,339
|
|
||
|
Other real estate owned
|
3,874
|
|
|
2,765
|
|
||
|
Goodwill
|
274,202
|
|
|
255,353
|
|
||
|
Amortizing intangibles, net
|
13,826
|
|
|
15,007
|
|
||
|
Bank owned life insurance
|
214,322
|
|
|
212,099
|
|
||
|
Other assets
|
79,482
|
|
|
77,465
|
|
||
|
Total assets
|
$
|
7,686,345
|
|
|
$
|
7,308,539
|
|
|
Liabilities
|
|
|
|
||||
|
Deposits (all domestic):
|
|
|
|
||||
|
Noninterest-bearing
|
$
|
1,451,284
|
|
|
$
|
1,416,771
|
|
|
Interest-bearing
|
4,443,859
|
|
|
4,163,934
|
|
||
|
Total deposits
|
5,895,143
|
|
|
5,580,705
|
|
||
|
Short-term borrowings
|
587,806
|
|
|
707,466
|
|
||
|
Subordinated debentures
|
170,249
|
|
|
72,167
|
|
||
|
Other long-term debt
|
7,706
|
|
|
8,161
|
|
||
|
Capital lease obligation
|
7,311
|
|
|
7,590
|
|
||
|
Total long-term debt
|
185,266
|
|
|
87,918
|
|
||
|
Other liabilities
|
45,199
|
|
|
44,323
|
|
||
|
Total liabilities
|
6,713,414
|
|
|
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 at September 30, 2018 and December 31, 2017, and 100,361,434 and 97,456,478 shares outstanding at September 30, 2018 and December 31, 2017, respectively
|
113,915
|
|
|
113,915
|
|
||
|
Additional paid-in capital
|
492,262
|
|
|
470,123
|
|
||
|
Retained earnings
|
493,392
|
|
|
437,416
|
|
||
|
Accumulated other comprehensive loss, net
|
(20,657
|
)
|
|
(6,173
|
)
|
||
|
Treasury stock (13,553,468 and 16,458,424 shares at September 30, 2018 and December 31, 2017, respectively)
|
(105,981
|
)
|
|
(127,154
|
)
|
||
|
Total shareholders’ equity
|
972,931
|
|
|
888,127
|
|
||
|
Total liabilities and shareholders’ equity
|
$
|
7,686,345
|
|
|
$
|
7,308,539
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(dollars in thousands, except share data)
|
||||||||||||||
|
Interest Income
|
|
|
|
|
|
|
|
||||||||
|
Interest and fees on loans
|
$
|
66,105
|
|
|
$
|
57,335
|
|
|
$
|
188,529
|
|
|
$
|
160,548
|
|
|
Interest and dividends on investments:
|
|
|
|
|
|
|
|
||||||||
|
Taxable interest
|
7,899
|
|
|
7,219
|
|
|
23,031
|
|
|
21,577
|
|
||||
|
Interest exempt from federal income taxes
|
410
|
|
|
410
|
|
|
1,231
|
|
|
1,212
|
|
||||
|
Dividends
|
420
|
|
|
417
|
|
|
1,412
|
|
|
1,276
|
|
||||
|
Interest on bank deposits
|
39
|
|
|
30
|
|
|
109
|
|
|
97
|
|
||||
|
Total interest income
|
74,873
|
|
|
65,411
|
|
|
214,312
|
|
|
184,710
|
|
||||
|
Interest Expense
|
|
|
|
|
|
|
|
||||||||
|
Interest on deposits
|
6,006
|
|
|
2,491
|
|
|
14,639
|
|
|
6,511
|
|
||||
|
Interest on short-term borrowings
|
2,603
|
|
|
2,427
|
|
|
7,387
|
|
|
6,373
|
|
||||
|
Interest on subordinated debentures
|
2,302
|
|
|
772
|
|
|
4,664
|
|
|
2,215
|
|
||||
|
Interest on other long-term debt
|
76
|
|
|
81
|
|
|
228
|
|
|
245
|
|
||||
|
Interest on lease obligations
|
73
|
|
|
77
|
|
|
221
|
|
|
156
|
|
||||
|
Total interest expense
|
11,060
|
|
|
5,848
|
|
|
27,139
|
|
|
15,500
|
|
||||
|
Net Interest Income
|
63,813
|
|
|
59,563
|
|
|
187,173
|
|
|
169,210
|
|
||||
|
Provision for credit losses
|
2,961
|
|
|
1,214
|
|
|
11,032
|
|
|
2,834
|
|
||||
|
Net Interest Income after Provision for Credit Losses
|
60,852
|
|
|
58,349
|
|
|
176,141
|
|
|
166,376
|
|
||||
|
Noninterest Income
|
|
|
|
|
|
|
|
||||||||
|
Net securities gains
|
—
|
|
|
92
|
|
|
8,102
|
|
|
695
|
|
||||
|
Trust income
|
2,206
|
|
|
2,147
|
|
|
6,014
|
|
|
5,275
|
|
||||
|
Service charges on deposit accounts
|
4,589
|
|
|
4,803
|
|
|
13,418
|
|
|
13,858
|
|
||||
|
Insurance and retail brokerage commissions
|
1,872
|
|
|
2,128
|
|
|
5,560
|
|
|
6,652
|
|
||||
|
Income from bank owned life insurance
|
1,579
|
|
|
1,472
|
|
|
5,241
|
|
|
4,213
|
|
||||
|
Gain on sale of mortgage loans
|
1,542
|
|
|
1,418
|
|
|
4,267
|
|
|
3,710
|
|
||||
|
Gain on sale of other loans and assets
|
643
|
|
|
503
|
|
|
3,548
|
|
|
1,267
|
|
||||
|
Card-related interchange income
|
5,044
|
|
|
4,780
|
|
|
14,929
|
|
|
13,873
|
|
||||
|
Derivatives mark to market
|
—
|
|
|
(14
|
)
|
|
789
|
|
|
(49
|
)
|
||||
|
Swap fee income
|
528
|
|
|
217
|
|
|
1,115
|
|
|
458
|
|
||||
|
Other income
|
1,754
|
|
|
2,244
|
|
|
5,125
|
|
|
5,674
|
|
||||
|
Total noninterest income
|
19,757
|
|
|
19,790
|
|
|
68,108
|
|
|
55,626
|
|
||||
|
Noninterest Expense
|
|
|
|
|
|
|
|
||||||||
|
Salaries and employee benefits
|
26,553
|
|
|
26,169
|
|
|
77,580
|
|
|
74,933
|
|
||||
|
Net occupancy expense
|
4,341
|
|
|
3,715
|
|
|
12,932
|
|
|
11,597
|
|
||||
|
Furniture and equipment expense
|
3,424
|
|
|
3,342
|
|
|
10,611
|
|
|
9,753
|
|
||||
|
Data processing expense
|
2,853
|
|
|
2,229
|
|
|
7,764
|
|
|
6,659
|
|
||||
|
Advertising and promotion expense
|
1,200
|
|
|
941
|
|
|
3,185
|
|
|
2,735
|
|
||||
|
Pennsylvania shares tax expense
|
1,248
|
|
|
1,093
|
|
|
3,398
|
|
|
3,070
|
|
||||
|
Intangible amortization
|
817
|
|
|
844
|
|
|
2,430
|
|
|
2,262
|
|
||||
|
Collection and repossession expense
|
630
|
|
|
402
|
|
|
2,060
|
|
|
1,342
|
|
||||
|
Other professional fees and services
|
962
|
|
|
1,300
|
|
|
3,000
|
|
|
3,355
|
|
||||
|
FDIC insurance
|
217
|
|
|
696
|
|
|
1,590
|
|
|
2,466
|
|
||||
|
Loss on sale or write-down of assets
|
181
|
|
|
167
|
|
|
875
|
|
|
1,486
|
|
||||
|
Litigation and operational losses
|
435
|
|
|
598
|
|
|
811
|
|
|
1,107
|
|
||||
|
Merger and acquisition related
|
24
|
|
|
(69
|
)
|
|
1,634
|
|
|
10,412
|
|
||||
|
Other operating expenses
|
6,645
|
|
|
5,934
|
|
|
17,662
|
|
|
17,212
|
|
||||
|
Total noninterest expense
|
49,530
|
|
|
47,361
|
|
|
145,532
|
|
|
148,389
|
|
||||
|
Income Before Income Taxes
|
31,079
|
|
|
30,778
|
|
|
98,717
|
|
|
73,613
|
|
||||
|
Income tax provision
|
5,930
|
|
|
9,495
|
|
|
18,217
|
|
|
22,429
|
|
||||
|
Net Income
|
$
|
25,149
|
|
|
$
|
21,283
|
|
|
$
|
80,500
|
|
|
$
|
51,184
|
|
|
Average Shares Outstanding
|
100,226,647
|
|
|
97,402,816
|
|
|
98,998,497
|
|
|
94,536,472
|
|
||||
|
Average Shares Outstanding Assuming Dilution
|
100,490,812
|
|
|
97,457,470
|
|
|
99,197,568
|
|
|
94,578,490
|
|
||||
|
Per Share Data:
|
|
|
|
|
|
|
|
||||||||
|
Basic Earnings per Share
|
$
|
0.25
|
|
|
$
|
0.22
|
|
|
$
|
0.81
|
|
|
$
|
0.54
|
|
|
Diluted Earnings per Share
|
$
|
0.25
|
|
|
$
|
0.22
|
|
|
$
|
0.81
|
|
|
$
|
0.54
|
|
|
Cash Dividends Declared per Common Share
|
$
|
0.09
|
|
|
$
|
0.08
|
|
|
$
|
0.26
|
|
|
$
|
0.24
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Net Income
|
$
|
25,149
|
|
|
$
|
21,283
|
|
|
$
|
80,500
|
|
|
$
|
51,184
|
|
|
Other comprehensive (loss) income, before tax benefit (expense):
|
|
|
|
|
|
|
|
||||||||
|
Unrealized holding (losses) gains on securities arising during the period
|
(5,382
|
)
|
|
1,690
|
|
|
(8,704
|
)
|
|
5,935
|
|
||||
|
Less: reclassification adjustment for gains on securities included in net income
|
—
|
|
|
(92
|
)
|
|
(8,102
|
)
|
|
(695
|
)
|
||||
|
Unrealized holding gains (losses) on derivatives arising during the period
|
198
|
|
|
(49
|
)
|
|
165
|
|
|
(631
|
)
|
||||
|
Less: reclassification adjustment for losses on derivatives included in net income
|
—
|
|
|
20
|
|
|
10
|
|
|
93
|
|
||||
|
Total other comprehensive (loss) income, before tax benefit (expense)
|
(5,184
|
)
|
|
1,569
|
|
|
(16,631
|
)
|
|
4,702
|
|
||||
|
Income tax benefit (expense) related to items of other comprehensive (loss) income
|
1,088
|
|
|
(549
|
)
|
|
3,491
|
|
|
(1,646
|
)
|
||||
|
Total other comprehensive (loss) income
|
(4,096
|
)
|
|
1,020
|
|
|
(13,140
|
)
|
|
3,056
|
|
||||
|
Comprehensive Income
|
$
|
21,053
|
|
|
$
|
22,303
|
|
|
$
|
67,360
|
|
|
$
|
54,240
|
|
|
|
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 share and 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
|
|
|
|
|
|
|
80,500
|
|
|
|
|
|
|
80,500
|
|
|||||||||||
|
Other comprehensive loss
|
|
|
|
|
|
|
|
|
(13,140
|
)
|
|
|
|
(13,140
|
)
|
|||||||||||
|
Cash dividends declared ($0.26 per share)
|
|
|
|
|
|
|
(25,868
|
)
|
|
|
|
|
|
(25,868
|
)
|
|||||||||||
|
Treasury stock acquired
|
(75,778
|
)
|
|
|
|
|
|
|
|
|
|
(1,136
|
)
|
|
(1,136
|
)
|
||||||||||
|
Treasury stock reissued
|
2,908,234
|
|
|
|
|
21,579
|
|
|
—
|
|
|
|
|
22,447
|
|
|
44,026
|
|
||||||||
|
Restricted stock
|
72,500
|
|
|
—
|
|
|
560
|
|
|
—
|
|
|
|
|
(138
|
)
|
|
422
|
|
|||||||
|
Balance at September 30, 2018
|
100,361,434
|
|
|
$
|
113,915
|
|
|
$
|
492,262
|
|
|
$
|
493,392
|
|
|
$
|
(20,657
|
)
|
|
$
|
(105,981
|
)
|
|
$
|
972,931
|
|
|
|
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 share and 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
|
|
|
|
|
|
|
51,184
|
|
|
|
|
|
|
51,184
|
|
|||||||||||
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
3,056
|
|
|
|
|
3,056
|
|
|||||||||||
|
Cash dividends declared ($0.24 per share)
|
|
|
|
|
|
|
(22,717
|
)
|
|
|
|
|
|
(22,717
|
)
|
|||||||||||
|
Treasury stock acquired
|
(85,160
|
)
|
|
|
|
|
|
|
|
|
|
(1,187
|
)
|
|
(1,187
|
)
|
||||||||||
|
Treasury stock reissued
|
181,211
|
|
|
|
|
1,170
|
|
|
—
|
|
|
|
|
1,387
|
|
|
2,557
|
|
||||||||
|
Restricted stock
|
21,000
|
|
|
—
|
|
|
138
|
|
|
—
|
|
|
|
|
600
|
|
|
738
|
|
|||||||
|
Common stock issuance
|
8,351,447
|
|
|
8,352
|
|
|
102,389
|
|
|
|
|
|
|
|
|
|
110,741
|
|
||||||||
|
Balance at September 30, 2017
|
97,475,575
|
|
|
$
|
113,915
|
|
|
$
|
470,123
|
|
|
$
|
441,231
|
|
|
$
|
(3,971
|
)
|
|
$
|
(126,997
|
)
|
|
$
|
894,301
|
|
|
|
For the Nine Months Ended
|
||||||
|
|
September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Operating Activities
|
(dollars in thousands)
|
||||||
|
Net income
|
$
|
80,500
|
|
|
$
|
51,184
|
|
|
Adjustment to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Provision for credit losses
|
11,032
|
|
|
2,834
|
|
||
|
Deferred tax expense
|
2,969
|
|
|
3,411
|
|
||
|
Depreciation and amortization
|
5,620
|
|
|
6,711
|
|
||
|
Net gains on securities and other assets
|
(15,816
|
)
|
|
(3,821
|
)
|
||
|
Net amortization of premiums and discounts on securities
|
2,343
|
|
|
2,685
|
|
||
|
Income from increase in cash surrender value of bank owned life insurance
|
(4,364
|
)
|
|
(4,213
|
)
|
||
|
Increase in interest receivable
|
(2,483
|
)
|
|
(588
|
)
|
||
|
Mortgage loans originated for sale
|
(129,552
|
)
|
|
(116,699
|
)
|
||
|
Proceeds from sale of mortgage loans
|
139,685
|
|
|
114,819
|
|
||
|
Increase in interest payable
|
1,672
|
|
|
678
|
|
||
|
(Decrease) increase in income taxes payable
|
(3,412
|
)
|
|
3,288
|
|
||
|
Distribution from unconsolidated subsidiary
|
9,000
|
|
|
—
|
|
||
|
Other-net
|
(3,655
|
)
|
|
2,963
|
|
||
|
Net cash provided by operating activities
|
93,539
|
|
|
63,252
|
|
||
|
Investing Activities
|
|
|
|
||||
|
Transactions with securities held to maturity:
|
|
|
|
||||
|
Proceeds from maturities and redemptions
|
37,007
|
|
|
36,620
|
|
||
|
Purchases
|
(5,506
|
)
|
|
(101,372
|
)
|
||
|
Transactions with securities available for sale:
|
|
|
|
||||
|
Proceeds from sales
|
15,939
|
|
|
143,660
|
|
||
|
Proceeds from maturities and redemptions
|
111,800
|
|
|
100,620
|
|
||
|
Purchases
|
(292,249
|
)
|
|
(150,892
|
)
|
||
|
Purchases of FHLB stock
|
(38,947
|
)
|
|
(35,346
|
)
|
||
|
Proceeds from the redemption of FHLB stock
|
43,754
|
|
|
42,791
|
|
||
|
Proceeds from bank owned life insurance
|
2,140
|
|
|
—
|
|
||
|
Proceeds from sale of loans
|
32,745
|
|
|
9,986
|
|
||
|
Proceeds from sale of other assets
|
2,486
|
|
|
3,835
|
|
||
|
Acquisition, net of cash acquired
|
705
|
|
|
3,188
|
|
||
|
Net increase in loans
|
(109,060
|
)
|
|
(132,079
|
)
|
||
|
Purchases of premises and equipment and other assets
|
(6,862
|
)
|
|
(8,960
|
)
|
||
|
Net cash used in investing activities
|
(206,048
|
)
|
|
(87,949
|
)
|
||
|
Financing Activities
|
|
|
|
||||
|
Net increase in federal funds purchased
|
6,500
|
|
|
—
|
|
||
|
Net decrease in other short-term borrowings
|
(126,160
|
)
|
|
(62,118
|
)
|
||
|
Net increase in deposits
|
173,553
|
|
|
123,455
|
|
||
|
Repayments of other long-term debt
|
(23,443
|
)
|
|
(440
|
)
|
||
|
Repayments of capital lease obligation
|
(279
|
)
|
|
(173
|
)
|
||
|
Proceeds from issuance of other long-term debt
|
98,026
|
|
|
—
|
|
||
|
Dividends paid
|
(25,868
|
)
|
|
(22,717
|
)
|
||
|
Proceeds from reissuance of treasury stock
|
208
|
|
|
228
|
|
||
|
Purchase of treasury stock
|
(1,136
|
)
|
|
(1,187
|
)
|
||
|
Net cash provided by financing activities
|
101,401
|
|
|
37,048
|
|
||
|
Net (decrease) increase in cash and cash equivalents
|
(11,108
|
)
|
|
12,351
|
|
||
|
Cash and cash equivalents at January 1
|
107,292
|
|
|
115,677
|
|
||
|
Cash and cash equivalents at September 30
|
$
|
96,184
|
|
|
$
|
128,028
|
|
|
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
|
|
|
|
|||
|
Intangible assets
|
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
|
|
||
|
|
For the Nine Months Ended September 30,
|
||||||||||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
|
Pretax Amount
|
|
Tax (Expense) Benefit
|
|
Net of Tax Amount
|
|
Pretax Amount
|
|
Tax (Expense) Benefit
|
|
Net of Tax Amount
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Unrealized (losses) gains on securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized holding (losses) gains on securities arising during the period
|
$
|
(8,704
|
)
|
|
$
|
1,828
|
|
|
$
|
(6,876
|
)
|
|
$
|
5,935
|
|
|
$
|
(2,077
|
)
|
|
$
|
3,858
|
|
|
Reclassification adjustment for gains on securities included in net income
|
(8,102
|
)
|
|
1,701
|
|
|
(6,401
|
)
|
|
(695
|
)
|
|
243
|
|
|
(452
|
)
|
||||||
|
Total unrealized (losses) gains on securities
|
(16,806
|
)
|
|
3,529
|
|
|
(13,277
|
)
|
|
5,240
|
|
|
(1,834
|
)
|
|
3,406
|
|
||||||
|
Unrealized gains (losses) on derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized holding gains (losses) on derivatives arising during the period
|
165
|
|
|
(35
|
)
|
|
130
|
|
|
(631
|
)
|
|
221
|
|
|
(410
|
)
|
||||||
|
Reclassification adjustment for losses on derivatives included in net income
|
10
|
|
|
(3
|
)
|
|
7
|
|
|
93
|
|
|
(33
|
)
|
|
60
|
|
||||||
|
Total unrealized gains (losses) on derivatives
|
175
|
|
|
(38
|
)
|
|
137
|
|
|
(538
|
)
|
|
188
|
|
|
(350
|
)
|
||||||
|
Total other comprehensive (loss) income
|
$
|
(16,631
|
)
|
|
$
|
3,491
|
|
|
$
|
(13,140
|
)
|
|
$
|
4,702
|
|
|
$
|
(1,646
|
)
|
|
$
|
3,056
|
|
|
|
For the Three Months Ended September 30,
|
||||||||||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
|
Pretax Amount
|
|
Tax (Expense) Benefit
|
|
Net of Tax Amount
|
|
Pretax Amount
|
|
Tax (Expense) Benefit
|
|
Net of Tax Amount
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Unrealized (losses) gains on securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized holding (losses) gains on securities arising during the period
|
$
|
(5,382
|
)
|
|
$
|
1,130
|
|
|
$
|
(4,252
|
)
|
|
$
|
1,690
|
|
|
$
|
(591
|
)
|
|
$
|
1,099
|
|
|
Reclassification adjustment for gains on securities included in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
(92
|
)
|
|
32
|
|
|
(60
|
)
|
||||||
|
Total unrealized (losses) gains on securities
|
(5,382
|
)
|
|
1,130
|
|
|
(4,252
|
)
|
|
1,598
|
|
|
(559
|
)
|
|
1,039
|
|
||||||
|
Unrealized gains (losses) on derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized holding gains (losses) on derivatives arising during the period
|
198
|
|
|
(42
|
)
|
|
156
|
|
|
(49
|
)
|
|
17
|
|
|
(32
|
)
|
||||||
|
Reclassification adjustment for losses on derivatives included in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
(7
|
)
|
|
13
|
|
||||||
|
Total unrealized gains (losses) on derivatives
|
198
|
|
|
(42
|
)
|
|
156
|
|
|
(29
|
)
|
|
10
|
|
|
(19
|
)
|
||||||
|
Total other comprehensive (loss) income
|
$
|
(5,184
|
)
|
|
$
|
1,088
|
|
|
$
|
(4,096
|
)
|
|
$
|
1,569
|
|
|
$
|
(549
|
)
|
|
$
|
1,020
|
|
|
|
2018
|
|
2017
|
||||||||||||||||||||||
|
|
Securities Available for Sale
|
Post-Retirement Obligation
|
Derivatives
|
Accumulated Other Comprehensive Income (Loss)
|
|
Securities Available for Sale
|
Post-Retirement Obligation
|
Derivatives
|
Accumulated Other Comprehensive Income (Loss)
|
||||||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||
|
Balance at December 31
|
$
|
(6,166
|
)
|
$
|
299
|
|
$
|
(306
|
)
|
$
|
(6,173
|
)
|
|
$
|
(7,455
|
)
|
$
|
225
|
|
$
|
203
|
|
$
|
(7,027
|
)
|
|
Cumulative effect of adoption of ASU 2018-02
|
(1,344
|
)
|
—
|
|
—
|
|
(1,344
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
|
Balance at January 1
|
(7,510
|
)
|
299
|
|
(306
|
)
|
(7,517
|
)
|
|
(7,455
|
)
|
225
|
|
203
|
|
(7,027
|
)
|
||||||||
|
Other comprehensive (loss) income before reclassification adjustment
|
(6,876
|
)
|
—
|
|
130
|
|
(6,746
|
)
|
|
3,858
|
|
—
|
|
(410
|
)
|
3,448
|
|
||||||||
|
Amounts reclassified from accumulated other comprehensive (loss) income
|
(6,401
|
)
|
—
|
|
7
|
|
(6,394
|
)
|
|
(452
|
)
|
—
|
|
60
|
|
(392
|
)
|
||||||||
|
Net other comprehensive (loss) income during the period
|
(13,277
|
)
|
—
|
|
137
|
|
(13,140
|
)
|
|
3,406
|
|
—
|
|
(350
|
)
|
3,056
|
|
||||||||
|
Balance at September 30
|
$
|
(20,787
|
)
|
$
|
299
|
|
$
|
(169
|
)
|
$
|
(20,657
|
)
|
|
$
|
(4,049
|
)
|
$
|
225
|
|
$
|
(147
|
)
|
$
|
(3,971
|
)
|
|
|
2018
|
|
2017
|
||||
|
|
(dollars in thousands)
|
||||||
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest
|
$
|
25,780
|
|
|
$
|
14,995
|
|
|
Income taxes
|
18,750
|
|
|
17,394
|
|
||
|
Non-cash investing and financing activities:
|
|
|
|
||||
|
Loans transferred to other real estate owned and repossessed assets
|
3,346
|
|
|
2,154
|
|
||
|
Loans transferred from held to maturity to held for sale
|
29,765
|
|
|
13,292
|
|
||
|
Gross (decrease) increase in market value adjustment to securities available for sale
|
(16,806
|
)
|
|
5,240
|
|
||
|
Gross increase (decrease) in market value adjustment to derivatives
|
175
|
|
|
(538
|
)
|
||
|
Noncash treasury stock reissuance
|
2,257
|
|
|
2,258
|
|
||
|
Net assets acquired through acquisition
|
21,834
|
|
|
36,926
|
|
||
|
Proceeds from death benefit on bank-owned life insurance not received
|
—
|
|
|
897
|
|
||
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Weighted average common shares issued
|
113,914,902
|
|
|
113,914,902
|
|
|
113,914,902
|
|
|
111,100,495
|
|
|
Average treasury stock shares
|
(13,550,710
|
)
|
|
(16,436,228
|
)
|
|
(14,783,078
|
)
|
|
(16,465,984
|
)
|
|
Average deferred compensation shares
|
(37,411
|
)
|
|
—
|
|
|
(37,411
|
)
|
|
—
|
|
|
Average unearned nonvested shares
|
(100,134
|
)
|
|
(75,858
|
)
|
|
(95,916
|
)
|
|
(98,039
|
)
|
|
Weighted average common shares and common stock equivalents used to calculate basic earnings per share
|
100,226,647
|
|
|
97,402,816
|
|
|
98,998,497
|
|
|
94,536,472
|
|
|
Additional common stock equivalents (nonvested stock) used to calculate diluted earnings per share
|
226,754
|
|
|
54,654
|
|
|
161,660
|
|
|
42,018
|
|
|
Additional common stock equivalents (deferred compensation) used to calculate diluted earnings per share
|
37,411
|
|
|
—
|
|
|
37,411
|
|
|
—
|
|
|
Weighted average common shares and common stock equivalents used to calculate diluted earnings per share
|
100,490,812
|
|
|
97,457,470
|
|
|
99,197,568
|
|
|
94,578,490
|
|
|
|
2018
|
|
2017
|
||||||||||||||||||
|
|
|
|
Price Range
|
|
|
|
Price Range
|
||||||||||||||
|
|
Shares
|
|
From
|
|
To
|
|
Shares
|
|
From
|
|
To
|
||||||||||
|
Restricted Stock
|
66,332
|
|
|
$
|
8.84
|
|
|
$
|
14.49
|
|
|
22,802
|
|
|
$
|
8.55
|
|
|
$
|
13.96
|
|
|
Restricted Stock Units
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
22,750
|
|
|
$
|
15.09
|
|
|
$
|
15.09
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(dollars in thousands)
|
||||||
|
Financial instruments whose contract amounts represent credit risk:
|
|
|
|
||||
|
Commitments to extend credit
|
$
|
1,846,575
|
|
|
$
|
1,840,180
|
|
|
Financial standby letters of credit
|
18,486
|
|
|
17,946
|
|
||
|
Performance standby letters of credit
|
21,460
|
|
|
20,472
|
|
||
|
Commercial letters of credit
|
927
|
|
|
1,149
|
|
||
|
|
September 30, 2018
|
|
December 31, 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
|
$
|
9,276
|
|
|
$
|
484
|
|
|
$
|
(132
|
)
|
|
$
|
9,628
|
|
|
$
|
10,556
|
|
|
$
|
789
|
|
|
$
|
(7
|
)
|
|
$
|
11,338
|
|
|
Mortgage-Backed Securities – Commercial
|
170,086
|
|
|
—
|
|
|
(2,675
|
)
|
|
167,411
|
|
|
24,611
|
|
|
—
|
|
|
(462
|
)
|
|
24,149
|
|
||||||||
|
Obligations of U.S. Government-Sponsored Enterprises:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Mortgage-Backed Securities – Residential
|
685,721
|
|
|
987
|
|
|
(25,079
|
)
|
|
661,629
|
|
|
632,422
|
|
|
2,622
|
|
|
(9,489
|
)
|
|
625,555
|
|
||||||||
|
Other Government-Sponsored Enterprises
|
100
|
|
|
—
|
|
|
—
|
|
|
100
|
|
|
1,098
|
|
|
—
|
|
|
(1
|
)
|
|
1,097
|
|
||||||||
|
Obligations of States and Political Subdivisions
|
27,590
|
|
|
56
|
|
|
(129
|
)
|
|
27,517
|
|
|
27,083
|
|
|
327
|
|
|
—
|
|
|
27,410
|
|
||||||||
|
Corporate Securities
|
20,907
|
|
|
473
|
|
|
(279
|
)
|
|
21,101
|
|
|
15,907
|
|
|
590
|
|
|
(4
|
)
|
|
16,493
|
|
||||||||
|
Pooled Trust Preferred Collateralized Debt Obligations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,499
|
|
|
526
|
|
|
(4,379
|
)
|
|
23,646
|
|
||||||||
|
Total Debt Securities
|
913,680
|
|
|
2,000
|
|
|
(28,294
|
)
|
|
887,386
|
|
|
739,176
|
|
|
4,854
|
|
|
(14,342
|
)
|
|
729,688
|
|
||||||||
|
Equities
|
1,670
|
|
|
—
|
|
|
—
|
|
|
1,670
|
|
|
1,670
|
|
|
—
|
|
|
—
|
|
|
1,670
|
|
||||||||
|
Total Securities Available for Sale
|
$
|
915,350
|
|
|
$
|
2,000
|
|
|
$
|
(28,294
|
)
|
|
$
|
889,056
|
|
|
$
|
740,846
|
|
|
$
|
4,854
|
|
|
$
|
(14,342
|
)
|
|
$
|
731,358
|
|
|
|
Amortized
Cost |
|
Estimated
Fair Value |
||||
|
|
(dollars in thousands)
|
||||||
|
Due within 1 year
|
$
|
4,099
|
|
|
$
|
4,089
|
|
|
Due after 1 but within 5 years
|
15,730
|
|
|
15,464
|
|
||
|
Due after 5 but within 10 years
|
26,342
|
|
|
26,269
|
|
||
|
Due after 10 years
|
2,426
|
|
|
2,896
|
|
||
|
|
48,597
|
|
|
48,718
|
|
||
|
Mortgage-Backed Securities (a)
|
865,083
|
|
|
838,668
|
|
||
|
Total Debt Securities
|
$
|
913,680
|
|
|
$
|
887,386
|
|
|
(a)
|
Mortgage-Backed Securities include an amortized cost of
$179.4 million
and a fair value of
$177.0 million
for Obligations of U.S. Government agencies issued by Ginnie Mae and an amortized cost of
$685.7 million
and a fair value of
$661.6 million
for Obligations of U.S. Government-sponsored enterprises issued by Fannie Mae and Freddie Mac.
|
|
|
2018
|
|
2017
|
||||
|
|
(dollars in thousands)
|
||||||
|
Proceeds from sales
|
$
|
15,939
|
|
|
$
|
143,660
|
|
|
Gross gains (losses) realized:
|
|
|
|
||||
|
Sales Transactions:
|
|
|
|
||||
|
Gross gains
|
$
|
4,719
|
|
|
$
|
359
|
|
|
Gross losses
|
—
|
|
|
(316
|
)
|
||
|
|
4,719
|
|
|
43
|
|
||
|
Maturities and impairment
|
|
|
|
||||
|
Gross gains
|
3,383
|
|
|
712
|
|
||
|
Gross losses
|
—
|
|
|
(60
|
)
|
||
|
|
3,383
|
|
|
652
|
|
||
|
Net gains and impairment
|
$
|
8,102
|
|
|
$
|
695
|
|
|
|
September 30, 2018
|
|
December 31, 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
|
$
|
3,663
|
|
|
$
|
—
|
|
|
$
|
(156
|
)
|
|
$
|
3,507
|
|
|
$
|
3,925
|
|
|
$
|
—
|
|
|
$
|
(14
|
)
|
|
$
|
3,911
|
|
|
Mortgage-Backed Securities- Commercial
|
55,726
|
|
|
—
|
|
|
(2,742
|
)
|
|
52,984
|
|
|
58,249
|
|
|
—
|
|
|
(1,394
|
)
|
|
56,855
|
|
||||||||
|
Obligations of U.S. Government-Sponsored Enterprises:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Mortgage-Backed Securities – Residential
|
273,972
|
|
|
—
|
|
|
(11,468
|
)
|
|
262,504
|
|
|
305,126
|
|
|
10
|
|
|
(2,552
|
)
|
|
302,584
|
|
||||||||
|
Mortgage-Backed Securities – Commercial
|
13,413
|
|
|
—
|
|
|
(427
|
)
|
|
12,986
|
|
|
14,056
|
|
|
—
|
|
|
(71
|
)
|
|
13,985
|
|
||||||||
|
Obligations of States and Political Subdivisions
|
42,447
|
|
|
5
|
|
|
(895
|
)
|
|
41,557
|
|
|
40,540
|
|
|
335
|
|
|
(161
|
)
|
|
40,714
|
|
||||||||
|
Debt Securities Issued by Foreign Governments
|
400
|
|
|
—
|
|
|
(5
|
)
|
|
395
|
|
|
200
|
|
|
—
|
|
|
—
|
|
|
200
|
|
||||||||
|
Total Securities Held to Maturity
|
$
|
389,621
|
|
|
$
|
5
|
|
|
$
|
(15,693
|
)
|
|
$
|
373,933
|
|
|
$
|
422,096
|
|
|
$
|
345
|
|
|
$
|
(4,192
|
)
|
|
$
|
418,249
|
|
|
|
Amortized
Cost |
|
Estimated
Fair Value |
||||
|
|
(dollars in thousands)
|
||||||
|
Due within 1 year
|
$
|
85
|
|
|
$
|
85
|
|
|
Due after 1 but within 5 years
|
3,814
|
|
|
3,778
|
|
||
|
Due after 5 but within 10 years
|
37,329
|
|
|
36,491
|
|
||
|
Due after 10 years
|
1,619
|
|
|
1,598
|
|
||
|
|
42,847
|
|
|
41,952
|
|
||
|
Mortgage-Backed Securities (a)
|
346,774
|
|
|
331,981
|
|
||
|
Total Debt Securities
|
$
|
389,621
|
|
|
$
|
373,933
|
|
|
(a)
|
Mortgage-Backed Securities include an amortized cost of
$59.4 million
and a fair value of
$56.5 million
for Obligations of U.S. Government agencies issued by Ginnie Mae and an amortized cost of
$287.4 million
and a fair value of
$275.5 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
|
$
|
7,267
|
|
|
$
|
(288
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,267
|
|
|
$
|
(288
|
)
|
|
Mortgage-Backed Securities – Commercial
|
144,211
|
|
|
(1,538
|
)
|
|
76,183
|
|
|
(3,879
|
)
|
|
220,394
|
|
|
(5,417
|
)
|
||||||
|
Obligations of U.S. Government-Sponsored Enterprises:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Mortgage-Backed Securities – Residential
|
399,505
|
|
|
(10,329
|
)
|
|
489,431
|
|
|
(26,218
|
)
|
|
888,936
|
|
|
(36,547
|
)
|
||||||
|
Mortgage-Backed Securities – Commercial
|
12,986
|
|
|
(427
|
)
|
|
—
|
|
|
—
|
|
|
12,986
|
|
|
(427
|
)
|
||||||
|
Other Government-Sponsored Enterprises
|
—
|
|
|
—
|
|
|
100
|
|
|
—
|
|
|
100
|
|
|
—
|
|
||||||
|
Obligations of States and Political Subdivisions
|
44,422
|
|
|
(635
|
)
|
|
5,781
|
|
|
(389
|
)
|
|
50,203
|
|
|
(1,024
|
)
|
||||||
|
Debt securities issued by foreign governments
|
395
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
395
|
|
|
(5
|
)
|
||||||
|
Corporate Securities
|
18,702
|
|
|
(279
|
)
|
|
—
|
|
|
—
|
|
|
18,702
|
|
|
(279
|
)
|
||||||
|
Total Securities
|
$
|
627,488
|
|
|
$
|
(13,501
|
)
|
|
$
|
571,495
|
|
|
$
|
(30,486
|
)
|
|
$
|
1,198,983
|
|
|
$
|
(43,987
|
)
|
|
|
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
|
)
|
||||||
|
Obligation 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
|
)
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Balance, beginning (a)
|
$
|
—
|
|
|
$
|
16,610
|
|
|
$
|
12,208
|
|
|
$
|
17,056
|
|
|
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 security (b)
|
—
|
|
|
(219
|
)
|
|
(223
|
)
|
|
(665
|
)
|
||||
|
Reduction for debt securities sold during the period
|
—
|
|
|
—
|
|
|
(9,164
|
)
|
|
—
|
|
||||
|
Reduction for debt securities called during the period
|
—
|
|
|
—
|
|
|
(2,821
|
)
|
|
—
|
|
||||
|
Balance, ending
|
$
|
—
|
|
|
$
|
16,391
|
|
|
$
|
—
|
|
|
$
|
16,391
|
|
|
(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 in interest income during the period.
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Originated
|
|
Acquired
|
|
Total
|
|
Originated
|
|
Acquired
|
|
Total
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Commercial, financial, agricultural and other
|
$
|
1,079,537
|
|
|
$
|
36,667
|
|
|
$
|
1,116,204
|
|
|
$
|
1,122,741
|
|
|
$
|
40,642
|
|
|
$
|
1,163,383
|
|
|
Real estate construction
|
291,645
|
|
|
6,750
|
|
|
298,395
|
|
|
242,905
|
|
|
5,963
|
|
|
248,868
|
|
||||||
|
Residential real estate
|
1,277,427
|
|
|
255,911
|
|
|
1,533,338
|
|
|
1,206,119
|
|
|
220,251
|
|
|
1,426,370
|
|
||||||
|
Commercial real estate
|
1,929,219
|
|
|
207,212
|
|
|
2,136,431
|
|
|
1,892,185
|
|
|
126,911
|
|
|
2,019,096
|
|
||||||
|
Loans to individuals
|
572,696
|
|
|
5,718
|
|
|
578,414
|
|
|
543,411
|
|
|
6,248
|
|
|
549,659
|
|
||||||
|
Total loans
|
$
|
5,150,524
|
|
|
$
|
512,258
|
|
|
$
|
5,662,782
|
|
|
$
|
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 Company’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.
|
|
|
September 30, 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
|
$
|
1,023,855
|
|
|
$
|
282,713
|
|
|
$
|
1,266,805
|
|
|
$
|
1,876,336
|
|
|
$
|
572,504
|
|
|
$
|
5,022,213
|
|
|
Non-Pass
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
OAEM
|
40,624
|
|
|
8,932
|
|
|
1,135
|
|
|
32,825
|
|
|
—
|
|
|
83,516
|
|
||||||
|
Substandard
|
10,740
|
|
|
—
|
|
|
9,487
|
|
|
20,058
|
|
|
192
|
|
|
40,477
|
|
||||||
|
Doubtful
|
4,318
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,318
|
|
||||||
|
Total Non-Pass
|
55,682
|
|
|
8,932
|
|
|
10,622
|
|
|
52,883
|
|
|
192
|
|
|
128,311
|
|
||||||
|
Total
|
$
|
1,079,537
|
|
|
$
|
291,645
|
|
|
$
|
1,277,427
|
|
|
$
|
1,929,219
|
|
|
$
|
572,696
|
|
|
$
|
5,150,524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Pass
|
$
|
30,328
|
|
|
$
|
6,104
|
|
|
$
|
252,769
|
|
|
$
|
204,074
|
|
|
$
|
5,703
|
|
|
$
|
498,978
|
|
|
Non-Pass
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
OAEM
|
6,238
|
|
|
646
|
|
|
652
|
|
|
460
|
|
|
—
|
|
|
7,996
|
|
||||||
|
Substandard
|
101
|
|
|
—
|
|
|
2,490
|
|
|
2,678
|
|
|
15
|
|
|
5,284
|
|
||||||
|
Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total Non-Pass
|
6,339
|
|
|
646
|
|
|
3,142
|
|
|
3,138
|
|
|
15
|
|
|
13,280
|
|
||||||
|
Total
|
$
|
36,667
|
|
|
$
|
6,750
|
|
|
$
|
255,911
|
|
|
$
|
207,212
|
|
|
$
|
5,718
|
|
|
$
|
512,258
|
|
|
|
December 31, 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
|
|
|
|
September 30, 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
|
$
|
340
|
|
|
$
|
—
|
|
|
$
|
66
|
|
|
$
|
11,506
|
|
|
$
|
11,912
|
|
|
$
|
1,067,625
|
|
|
$
|
1,079,537
|
|
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
291,645
|
|
|
291,645
|
|
|||||||
|
Residential real estate
|
2,994
|
|
|
1,084
|
|
|
486
|
|
|
5,890
|
|
|
10,454
|
|
|
1,266,973
|
|
|
1,277,427
|
|
|||||||
|
Commercial real estate
|
1,351
|
|
|
383
|
|
|
270
|
|
|
9,805
|
|
|
11,809
|
|
|
1,917,410
|
|
|
1,929,219
|
|
|||||||
|
Loans to individuals
|
2,204
|
|
|
644
|
|
|
573
|
|
|
193
|
|
|
3,614
|
|
|
569,082
|
|
|
572,696
|
|
|||||||
|
Total
|
$
|
6,889
|
|
|
$
|
2,111
|
|
|
$
|
1,395
|
|
|
$
|
27,394
|
|
|
$
|
37,789
|
|
|
$
|
5,112,735
|
|
|
$
|
5,150,524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial, financial, agricultural and other
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20
|
|
|
$
|
73
|
|
|
$
|
93
|
|
|
$
|
36,574
|
|
|
$
|
36,667
|
|
|
Real estate construction
|
1,126
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,126
|
|
|
5,624
|
|
|
6,750
|
|
|||||||
|
Residential real estate
|
391
|
|
|
95
|
|
|
191
|
|
|
2,395
|
|
|
3,072
|
|
|
252,839
|
|
|
255,911
|
|
|||||||
|
Commercial real estate
|
43
|
|
|
—
|
|
|
—
|
|
|
1,920
|
|
|
1,963
|
|
|
205,249
|
|
|
207,212
|
|
|||||||
|
Loans to individuals
|
25
|
|
|
22
|
|
|
41
|
|
|
15
|
|
|
103
|
|
|
5,615
|
|
|
5,718
|
|
|||||||
|
Total
|
$
|
1,585
|
|
|
$
|
117
|
|
|
$
|
252
|
|
|
$
|
4,403
|
|
|
$
|
6,357
|
|
|
$
|
505,901
|
|
|
$
|
512,258
|
|
|
|
December 31, 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
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Recorded
investment |
|
Unpaid
principal balance |
|
Related
allowance |
|
Recorded
investment |
|
Unpaid
principal balance |
|
Related
allowance |
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Originated loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial, financial, agricultural and other
|
$
|
3,177
|
|
|
$
|
9,585
|
|
|
|
|
|
$
|
5,548
|
|
|
$
|
12,153
|
|
|
|
|
||
|
Real estate construction
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
|
|
||||||
|
Residential real estate
|
10,302
|
|
|
12,163
|
|
|
|
|
|
10,625
|
|
|
12,470
|
|
|
|
|
||||||
|
Commercial real estate
|
4,951
|
|
|
7,559
|
|
|
|
|
|
5,155
|
|
|
5,489
|
|
|
|
|
||||||
|
Loans to individuals
|
287
|
|
|
414
|
|
|
|
|
|
347
|
|
|
383
|
|
|
|
|
||||||
|
Subtotal
|
18,717
|
|
|
29,721
|
|
|
|
|
|
21,675
|
|
|
30,495
|
|
|
|
|
||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial, financial, agricultural and other
|
9,998
|
|
|
10,219
|
|
|
$
|
3,474
|
|
|
16,866
|
|
|
21,094
|
|
|
$
|
3,478
|
|
||||
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Residential real estate
|
596
|
|
|
602
|
|
|
167
|
|
|
456
|
|
|
478
|
|
|
107
|
|
||||||
|
Commercial real estate
|
6,094
|
|
|
6,161
|
|
|
1,722
|
|
|
954
|
|
|
954
|
|
|
128
|
|
||||||
|
Loans to individuals
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Subtotal
|
16,688
|
|
|
16,982
|
|
|
5,363
|
|
|
18,276
|
|
|
22,526
|
|
|
3,713
|
|
||||||
|
Total
|
$
|
35,405
|
|
|
$
|
46,703
|
|
|
$
|
5,363
|
|
|
$
|
39,951
|
|
|
$
|
53,021
|
|
|
$
|
3,713
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Recorded
investment |
|
Unpaid
principal balance |
|
Related
allowance |
|
Recorded
investment |
|
Unpaid
principal balance |
|
Related
allowance |
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial, financial, agricultural and other
|
$
|
73
|
|
|
$
|
73
|
|
|
|
|
$
|
436
|
|
|
$
|
449
|
|
|
|
||||
|
Real estate construction
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
|
||||||||
|
Residential real estate
|
2,436
|
|
|
3,006
|
|
|
|
|
666
|
|
|
965
|
|
|
|
||||||||
|
Commercial real estate
|
1,920
|
|
|
2,919
|
|
|
|
|
940
|
|
|
1,842
|
|
|
|
||||||||
|
Loans to individuals
|
15
|
|
|
17
|
|
|
|
|
17
|
|
|
17
|
|
|
|
||||||||
|
Subtotal
|
4,444
|
|
|
6,015
|
|
|
|
|
2,059
|
|
|
3,273
|
|
|
|
||||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial, financial, agricultural and other
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
—
|
|
||||
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Residential real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
93
|
|
|
122
|
|
|
4
|
|
||||||
|
Commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
137
|
|
|
150
|
|
|
29
|
|
||||||
|
Loans to individuals
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Subtotal
|
—
|
|
|
—
|
|
|
—
|
|
|
230
|
|
|
272
|
|
|
33
|
|
||||||
|
Total
|
$
|
4,444
|
|
|
$
|
6,015
|
|
|
$
|
—
|
|
|
$
|
2,289
|
|
|
$
|
3,545
|
|
|
$
|
33
|
|
|
|
For the Nine Months Ended September 30,
|
||||||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||||
|
|
Originated Loans
|
|
Acquired Loans
|
|
Originated Loans
|
|
Acquired Loans
|
||||||||||||||||||||||||
|
|
Average
recorded investment |
|
Interest
income recognized |
|
Average
recorded investment |
|
Interest
income recognized |
|
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
|
$
|
17,838
|
|
|
$
|
576
|
|
|
$
|
261
|
|
|
$
|
10
|
|
|
$
|
11,627
|
|
|
$
|
142
|
|
|
$
|
48
|
|
|
$
|
1
|
|
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33
|
|
|
—
|
|
||||||||
|
Residential real estate
|
10,639
|
|
|
191
|
|
|
1,779
|
|
|
3
|
|
|
11,417
|
|
|
245
|
|
|
487
|
|
|
—
|
|
||||||||
|
Commercial real estate
|
7,632
|
|
|
146
|
|
|
1,558
|
|
|
—
|
|
|
6,439
|
|
|
522
|
|
|
2,076
|
|
|
—
|
|
||||||||
|
Loans to individuals
|
322
|
|
|
6
|
|
|
16
|
|
|
—
|
|
|
350
|
|
|
16
|
|
|
2
|
|
|
—
|
|
||||||||
|
Subtotal
|
36,431
|
|
|
919
|
|
|
3,614
|
|
|
13
|
|
|
29,833
|
|
|
925
|
|
|
2,646
|
|
|
1
|
|
||||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial, financial, agricultural and other
|
5,979
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
8,984
|
|
|
77
|
|
|
316
|
|
|
—
|
|
||||||||
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Residential real estate
|
532
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
266
|
|
|
—
|
|
|
68
|
|
|
—
|
|
||||||||
|
Commercial real estate
|
1,787
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
354
|
|
|
14
|
|
|
159
|
|
|
—
|
|
||||||||
|
Loans to individuals
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Subtotal
|
8,298
|
|
|
30
|
|
|
—
|
|
|
—
|
|
|
9,604
|
|
|
91
|
|
|
543
|
|
|
—
|
|
||||||||
|
Total
|
$
|
44,729
|
|
|
$
|
949
|
|
|
$
|
3,614
|
|
|
$
|
13
|
|
|
$
|
39,437
|
|
|
$
|
1,016
|
|
|
$
|
3,189
|
|
|
$
|
1
|
|
|
|
For the Three Months Ended September 30,
|
||||||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||||
|
|
Originated Loans
|
|
Acquired Loans
|
|
Originated Loans
|
|
Acquired Loans
|
||||||||||||||||||||||||
|
|
Average
recorded investment |
|
Interest
Income Recognized |
|
Average
recorded investment |
|
Interest
Income Recognized |
|
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
|
$
|
5,697
|
|
|
$
|
8
|
|
|
$
|
73
|
|
|
$
|
10
|
|
|
$
|
7,106
|
|
|
$
|
62
|
|
|
$
|
72
|
|
|
$
|
1
|
|
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Residential real estate
|
10,627
|
|
|
59
|
|
|
2,541
|
|
|
2
|
|
|
11,217
|
|
|
82
|
|
|
653
|
|
|
—
|
|
||||||||
|
Commercial real estate
|
6,810
|
|
|
59
|
|
|
1,955
|
|
|
—
|
|
|
5,928
|
|
|
452
|
|
|
3,078
|
|
|
—
|
|
||||||||
|
Loans to individuals
|
320
|
|
|
2
|
|
|
16
|
|
|
—
|
|
|
366
|
|
|
5
|
|
|
6
|
|
|
—
|
|
||||||||
|
Subtotal
|
23,454
|
|
|
128
|
|
|
4,585
|
|
|
12
|
|
|
24,617
|
|
|
601
|
|
|
3,809
|
|
|
1
|
|
||||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial, financial, agricultural and other
|
10,298
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
8,510
|
|
|
32
|
|
|
786
|
|
|
—
|
|
||||||||
|
Real estate construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Residential real estate
|
565
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
377
|
|
|
—
|
|
|
95
|
|
|
—
|
|
||||||||
|
Commercial real estate
|
4,342
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
315
|
|
|
4
|
|
|
154
|
|
|
—
|
|
||||||||
|
Loans to individuals
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Subtotal
|
15,205
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
9,202
|
|
|
36
|
|
|
1,035
|
|
|
—
|
|
||||||||
|
Total
|
$
|
38,659
|
|
|
$
|
135
|
|
|
$
|
4,585
|
|
|
$
|
12
|
|
|
$
|
33,819
|
|
|
$
|
637
|
|
|
$
|
4,844
|
|
|
$
|
1
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(dollars in thousands)
|
||||||
|
Troubled debt restructured loans
|
|
|
|
||||
|
Accrual status
|
$
|
8,052
|
|
|
$
|
11,563
|
|
|
Nonaccrual status
|
13,876
|
|
|
11,222
|
|
||
|
Total
|
$
|
21,928
|
|
|
$
|
22,785
|
|
|
Commitments
|
|
|
|
||||
|
Letters of credit
|
$
|
60
|
|
|
$
|
60
|
|
|
Unused lines of credit
|
895
|
|
|
54
|
|
||
|
Total
|
$
|
955
|
|
|
$
|
114
|
|
|
|
For the Nine Months Ended September 30, 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
|
|
|
$
|
7,393
|
|
|
$
|
2,811
|
|
|
Residential real estate
|
24
|
|
|
85
|
|
|
145
|
|
|
959
|
|
|
1,189
|
|
|
1,108
|
|
|
—
|
|
||||||
|
Commercial real estate
|
2
|
|
|
—
|
|
|
—
|
|
|
966
|
|
|
966
|
|
|
943
|
|
|
—
|
|
||||||
|
Loans to individuals
|
13
|
|
|
—
|
|
|
77
|
|
|
44
|
|
|
121
|
|
|
103
|
|
|
—
|
|
||||||
|
Total
|
42
|
|
|
$
|
159
|
|
|
$
|
222
|
|
|
$
|
10,219
|
|
|
$
|
10,600
|
|
|
$
|
9,547
|
|
|
$
|
2,811
|
|
|
|
For the Nine Months Ended September 30, 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
|
|
|
$
|
1,786
|
|
|
$
|
47
|
|
|
$
|
8,601
|
|
|
$
|
6,307
|
|
|
$
|
669
|
|
|
Residential real estate
|
15
|
|
|
129
|
|
|
204
|
|
|
513
|
|
|
846
|
|
|
777
|
|
|
2
|
|
||||||
|
Commercial real estate
|
4
|
|
|
179
|
|
|
—
|
|
|
111
|
|
|
290
|
|
|
280
|
|
|
—
|
|
||||||
|
Loans to individuals
|
8
|
|
|
—
|
|
|
17
|
|
|
60
|
|
|
77
|
|
|
62
|
|
|
—
|
|
||||||
|
Total
|
33
|
|
|
$
|
7,076
|
|
|
$
|
2,007
|
|
|
$
|
731
|
|
|
$
|
9,814
|
|
|
$
|
7,426
|
|
|
$
|
671
|
|
|
|
For the Three Months Ended September 30, 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
|
1
|
|
|
$
|
74
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
74
|
|
|
$
|
74
|
|
|
$
|
—
|
|
|
Residential real estate
|
7
|
|
|
65
|
|
|
70
|
|
|
230
|
|
|
365
|
|
|
338
|
|
|
—
|
|
||||||
|
Loans to individuals
|
6
|
|
|
—
|
|
|
26
|
|
|
17
|
|
|
43
|
|
|
40
|
|
|
—
|
|
||||||
|
Total
|
14
|
|
|
$
|
139
|
|
|
$
|
96
|
|
|
$
|
247
|
|
|
$
|
482
|
|
|
$
|
452
|
|
|
$
|
—
|
|
|
|
For the Three Months Ended, September 30, 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
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
47
|
|
|
$
|
47
|
|
|
$
|
47
|
|
|
$
|
—
|
|
|
Residential real estate
|
4
|
|
|
—
|
|
|
17
|
|
|
100
|
|
|
117
|
|
|
106
|
|
|
—
|
|
||||||
|
Commercial real estate
|
1
|
|
|
—
|
|
|
—
|
|
|
27
|
|
|
27
|
|
|
25
|
|
|
—
|
|
||||||
|
Loans to individuals
|
1
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
12
|
|
|
11
|
|
|
—
|
|
||||||
|
Total
|
7
|
|
|
$
|
—
|
|
|
$
|
17
|
|
|
$
|
186
|
|
|
$
|
203
|
|
|
$
|
189
|
|
|
$
|
—
|
|
|
|
2018
|
|
2017
|
||||||||||
|
|
Number of
Contracts |
|
Recorded
Investment |
|
Number of
Contracts |
|
Recorded
Investment |
||||||
|
|
(dollars in thousands)
|
||||||||||||
|
Commercial, financial, agricultural and other
|
1
|
|
|
$
|
272
|
|
|
—
|
|
|
$
|
—
|
|
|
Residential real estate
|
1
|
|
|
$
|
49
|
|
|
1
|
|
|
$
|
9
|
|
|
Loans to individuals
|
1
|
|
|
8
|
|
|
1
|
|
|
2
|
|
||
|
Total
|
3
|
|
|
$
|
329
|
|
|
2
|
|
|
$
|
11
|
|
|
|
2018
|
|
2017
|
||||||||||
|
|
Number of
Contracts |
|
Recorded
Investment |
|
Number of
Contracts |
|
Recorded
Investment |
||||||
|
|
(dollars in thousands)
|
||||||||||||
|
Residential real estate
|
1
|
|
|
$
|
49
|
|
|
—
|
|
|
$
|
—
|
|
|
Loans to individuals
|
1
|
|
|
$
|
8
|
|
|
1
|
|
|
$
|
2
|
|
|
Total
|
2
|
|
|
$
|
57
|
|
|
1
|
|
|
$
|
2
|
|
|
|
For the Nine Months Ended September 30, 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
|
(3,443
|
)
|
|
—
|
|
|
(949
|
)
|
|
(2,411
|
)
|
|
(3,321
|
)
|
|
(10,124
|
)
|
||||||
|
Recoveries
|
671
|
|
|
93
|
|
|
222
|
|
|
123
|
|
|
460
|
|
|
1,569
|
|
||||||
|
Provision (credit)
|
1,343
|
|
|
150
|
|
|
1,584
|
|
|
4,623
|
|
|
3,274
|
|
|
10,974
|
|
||||||
|
Ending balance
|
21,989
|
|
|
1,592
|
|
|
3,610
|
|
|
19,663
|
|
|
3,817
|
|
|
50,671
|
|
||||||
|
Acquired loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance
|
11
|
|
|
—
|
|
|
6
|
|
|
29
|
|
|
—
|
|
|
46
|
|
||||||
|
Charge-offs
|
(93
|
)
|
|
—
|
|
|
(57
|
)
|
|
—
|
|
|
(15
|
)
|
|
(165
|
)
|
||||||
|
Recoveries
|
31
|
|
|
6
|
|
|
75
|
|
|
—
|
|
|
24
|
|
|
136
|
|
||||||
|
Provision (credit)
|
71
|
|
|
(6
|
)
|
|
23
|
|
|
(21
|
)
|
|
(9
|
)
|
|
58
|
|
||||||
|
Ending balance
|
20
|
|
|
—
|
|
|
47
|
|
|
8
|
|
|
—
|
|
|
75
|
|
||||||
|
Total ending balance
|
$
|
22,009
|
|
|
$
|
1,592
|
|
|
$
|
3,657
|
|
|
$
|
19,671
|
|
|
$
|
3,817
|
|
|
$
|
50,746
|
|
|
Ending balance: individually evaluated for impairment
|
$
|
3,474
|
|
|
$
|
—
|
|
|
$
|
167
|
|
|
$
|
1,722
|
|
|
$
|
—
|
|
|
$
|
5,363
|
|
|
Ending balance: collectively evaluated for impairment
|
18,535
|
|
|
1,592
|
|
|
3,490
|
|
|
17,949
|
|
|
3,817
|
|
|
45,383
|
|
||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Ending balance
|
1,116,204
|
|
|
298,395
|
|
|
1,533,338
|
|
|
2,136,431
|
|
|
578,414
|
|
|
5,662,782
|
|
||||||
|
Ending balance: individually evaluated for impairment
|
12,864
|
|
|
—
|
|
|
4,522
|
|
|
12,012
|
|
|
—
|
|
|
29,398
|
|
||||||
|
Ending balance: collectively evaluated for impairment
|
1,103,340
|
|
|
298,395
|
|
|
1,528,816
|
|
|
2,124,419
|
|
|
578,414
|
|
|
5,633,384
|
|
||||||
|
|
For the Nine Months Ended September 30, 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
|
(5,776
|
)
|
|
—
|
|
|
(954
|
)
|
|
(95
|
)
|
|
(3,185
|
)
|
|
(10,010
|
)
|
||||||
|
Recoveries
|
3,819
|
|
|
465
|
|
|
259
|
|
|
206
|
|
|
355
|
|
|
5,104
|
|
||||||
|
Provision (credit)
|
(11,353
|
)
|
|
299
|
|
|
1,095
|
|
|
10,593
|
|
|
1,752
|
|
|
2,386
|
|
||||||
|
Ending balance
|
22,664
|
|
|
1,341
|
|
|
2,892
|
|
|
17,323
|
|
|
3,426
|
|
|
47,646
|
|
||||||
|
Acquired loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
19
|
|
||||||
|
Charge-offs
|
—
|
|
|
—
|
|
|
(26
|
)
|
|
—
|
|
|
(17
|
)
|
|
(43
|
)
|
||||||
|
Recoveries
|
1
|
|
|
5
|
|
|
45
|
|
|
4
|
|
|
51
|
|
|
106
|
|
||||||
|
Provision (credit)
|
479
|
|
|
(5
|
)
|
|
(32
|
)
|
|
40
|
|
|
(34
|
)
|
|
448
|
|
||||||
|
Ending balance
|
480
|
|
|
—
|
|
|
6
|
|
|
44
|
|
|
—
|
|
|
530
|
|
||||||
|
Total ending balance
|
$
|
23,144
|
|
|
$
|
1,341
|
|
|
$
|
2,898
|
|
|
$
|
17,367
|
|
|
$
|
3,426
|
|
|
$
|
48,176
|
|
|
Ending balance: individually evaluated for impairment
|
$
|
1,818
|
|
|
$
|
—
|
|
|
$
|
102
|
|
|
$
|
261
|
|
|
$
|
—
|
|
|
$
|
2,181
|
|
|
Ending balance: collectively evaluated for impairment
|
21,326
|
|
|
1,341
|
|
|
2,796
|
|
|
17,106
|
|
|
3,426
|
|
|
45,995
|
|
||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Ending balance
|
1,154,225
|
|
|
259,129
|
|
|
1,423,422
|
|
|
1,990,264
|
|
|
548,807
|
|
|
5,375,847
|
|
||||||
|
Ending balance: individually evaluated for impairment
|
15,995
|
|
|
—
|
|
|
7,142
|
|
|
8,189
|
|
|
—
|
|
|
31,326
|
|
||||||
|
Ending balance: collectively evaluated for impairment
|
1,138,230
|
|
|
259,129
|
|
|
1,416,280
|
|
|
1,982,075
|
|
|
548,807
|
|
|
5,344,521
|
|
||||||
|
|
For the Three Months Ended September 30, 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
|
$
|
25,082
|
|
|
$
|
1,262
|
|
|
$
|
3,556
|
|
|
$
|
17,731
|
|
|
$
|
3,527
|
|
|
$
|
51,158
|
|
|
Charge-offs
|
(2,582
|
)
|
|
—
|
|
|
(268
|
)
|
|
—
|
|
|
(1,076
|
)
|
|
(3,926
|
)
|
||||||
|
Recoveries
|
53
|
|
|
92
|
|
|
26
|
|
|
36
|
|
|
153
|
|
|
360
|
|
||||||
|
Provision (credit)
|
(564
|
)
|
|
238
|
|
|
296
|
|
|
1,896
|
|
|
1,213
|
|
|
3,079
|
|
||||||
|
Ending balance
|
21,989
|
|
|
1,592
|
|
|
3,610
|
|
|
19,663
|
|
|
3,817
|
|
|
50,671
|
|
||||||
|
Acquired loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance
|
23
|
|
|
—
|
|
|
127
|
|
|
6
|
|
|
—
|
|
|
156
|
|
||||||
|
Charge-offs
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
(4
|
)
|
|
(13
|
)
|
||||||
|
Recoveries
|
13
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
12
|
|
|
50
|
|
||||||
|
Provision (credit)
|
(16
|
)
|
|
—
|
|
|
(96
|
)
|
|
2
|
|
|
(8
|
)
|
|
(118
|
)
|
||||||
|
Ending balance
|
20
|
|
|
—
|
|
|
47
|
|
|
8
|
|
|
—
|
|
|
75
|
|
||||||
|
Total ending balance
|
$
|
22,009
|
|
|
$
|
1,592
|
|
|
$
|
3,657
|
|
|
$
|
19,671
|
|
|
$
|
3,817
|
|
|
$
|
50,746
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
For the Three Months Ended, September 30, 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
|
$
|
33,372
|
|
|
$
|
768
|
|
|
$
|
2,116
|
|
|
$
|
7,307
|
|
|
$
|
4,332
|
|
|
$
|
47,895
|
|
|
Charge-offs
|
(499
|
)
|
|
—
|
|
|
(344
|
)
|
|
(35
|
)
|
|
(1,015
|
)
|
|
(1,893
|
)
|
||||||
|
Recoveries
|
183
|
|
|
369
|
|
|
67
|
|
|
60
|
|
|
107
|
|
|
786
|
|
||||||
|
Provision (credit)
|
(10,392
|
)
|
|
204
|
|
|
1,053
|
|
|
9,991
|
|
|
2
|
|
|
858
|
|
||||||
|
Ending balance
|
22,664
|
|
|
1,341
|
|
|
2,892
|
|
|
17,323
|
|
|
3,426
|
|
|
47,646
|
|
||||||
|
Acquired loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance
|
118
|
|
|
—
|
|
|
4
|
|
|
50
|
|
|
—
|
|
|
172
|
|
||||||
|
Charge-offs
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
—
|
|
|
(9
|
)
|
|
(26
|
)
|
||||||
|
Recoveries
|
1
|
|
|
4
|
|
|
18
|
|
|
—
|
|
|
5
|
|
|
28
|
|
||||||
|
Provision (credit)
|
361
|
|
|
(4
|
)
|
|
1
|
|
|
(6
|
)
|
|
4
|
|
|
356
|
|
||||||
|
Ending balance
|
480
|
|
|
—
|
|
|
6
|
|
|
44
|
|
|
—
|
|
|
530
|
|
||||||
|
Total ending balance
|
$
|
23,144
|
|
|
$
|
1,341
|
|
|
$
|
2,898
|
|
|
$
|
17,367
|
|
|
$
|
3,426
|
|
|
$
|
48,176
|
|
|
•
|
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, corporate securities, FHLB stock, loans held for sale, interest rate derivatives (including interest rate caps, interest rate swaps 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 other real estate owned and certain impaired loans.
|
|
|
Fair Value (dollars
in thousands) |
|
Valuation
Technique |
|
Unobservable Inputs
|
|
Range /
(weighted average) |
|
|
Equities
|
1,670
|
|
|
Par Value
|
|
N/A
|
|
N/A
|
|
Impaired Loans
|
1,184
|
(a)
|
|
Reserve study
|
|
Discount rate
|
|
10.00%
|
|
|
|
|
|
|
Gas per MMBTU
|
|
$2.81 - $3.35 (b)
|
|
|
|
|
|
|
|
Oil per BBL/d
|
|
$51.59 - $59.55 (b)
|
|
|
|
7,883
|
(a)
|
|
Discounted Cash Flow
|
|
Discount Rate
|
|
1.9% - 9.5%
|
|
Limited Partnership Investments
|
2,521
|
|
|
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 - million British thermal units; BBL/d - barrels per day.
|
|
|
September 30, 2018
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Obligations of U.S. Government Agencies:
|
|
|
|
|
|
|
|
||||||||
|
Mortgage-Backed Securities - Residential
|
$
|
—
|
|
|
$
|
9,628
|
|
|
$
|
—
|
|
|
$
|
9,628
|
|
|
Mortgage-Backed Securities - Commercial
|
—
|
|
|
167,411
|
|
|
—
|
|
|
167,411
|
|
||||
|
Obligations of U.S. Government-Sponsored Enterprises:
|
|
|
|
|
|
|
|
||||||||
|
Mortgage-Backed Securities - Residential
|
—
|
|
|
661,629
|
|
|
—
|
|
|
661,629
|
|
||||
|
Other Government-Sponsored Enterprises
|
—
|
|
|
100
|
|
|
—
|
|
|
100
|
|
||||
|
Obligations of States and Political Subdivisions
|
—
|
|
|
27,517
|
|
|
—
|
|
|
27,517
|
|
||||
|
Corporate Securities
|
—
|
|
|
21,101
|
|
|
—
|
|
|
21,101
|
|
||||
|
Total Debt Securities
|
—
|
|
|
887,386
|
|
|
—
|
|
|
887,386
|
|
||||
|
Equities
|
—
|
|
|
—
|
|
|
1,670
|
|
|
1,670
|
|
||||
|
Total Securities Available for Sale
|
—
|
|
|
887,386
|
|
|
1,670
|
|
|
889,056
|
|
||||
|
Other Investments
|
—
|
|
|
25,029
|
|
|
—
|
|
|
25,029
|
|
||||
|
Loans Held for Sale
|
—
|
|
|
8,287
|
|
|
—
|
|
|
8,287
|
|
||||
|
Other Assets(a)
|
—
|
|
|
9,046
|
|
|
2,521
|
|
|
11,567
|
|
||||
|
Total Assets
|
$
|
—
|
|
|
$
|
929,748
|
|
|
$
|
4,191
|
|
|
$
|
933,939
|
|
|
Other Liabilities(a)
|
$
|
—
|
|
|
$
|
9,410
|
|
|
$
|
—
|
|
|
$
|
9,410
|
|
|
Total Liabilities
|
$
|
—
|
|
|
$
|
9,410
|
|
|
$
|
—
|
|
|
$
|
9,410
|
|
|
(a)
|
Hedging and non-hedging interest rate derivatives and limited partnership investments
|
|
|
December 31, 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
|
|
|
2018
|
||||||||||||||
|
|
Pooled Trust Preferred Collateralized Debt Obligations
|
|
Equities
|
|
Other
Assets |
|
Total
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Balance, beginning of period
|
$
|
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
|
—
|
|
|
—
|
|
|
426
|
|
|
426
|
|
||||
|
Issuances
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Sales
|
(12,289
|
)
|
|
—
|
|
|
—
|
|
|
(12,289
|
)
|
||||
|
Settlements
|
(19,341
|
)
|
|
—
|
|
|
(48
|
)
|
|
(19,389
|
)
|
||||
|
Transfers from Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Transfers into Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Balance, end of period
|
$
|
—
|
|
|
$
|
1,670
|
|
|
$
|
2,521
|
|
|
$
|
4,191
|
|
|
|
2017
|
||||||||||||||
|
|
Pooled Trust Preferred Collateralized Debt Obligations
|
|
Equities
|
|
Other
Assets |
|
Total
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Balance, beginning of period
|
$
|
33,292
|
|
|
$
|
1,670
|
|
|
$
|
930
|
|
|
$
|
35,892
|
|
|
Total gains or losses
|
|
|
|
|
|
|
|
||||||||
|
Included in earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Included in other comprehensive income
|
1,391
|
|
|
—
|
|
|
—
|
|
|
1,391
|
|
||||
|
Purchases, issuances, sales and settlements
|
|
|
|
|
|
|
|
||||||||
|
Purchases
|
—
|
|
|
—
|
|
|
638
|
|
|
638
|
|
||||
|
Issuances
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Settlements
|
(54
|
)
|
|
—
|
|
|
(6
|
)
|
|
(60
|
)
|
||||
|
Transfers from Level 3
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
||||
|
Transfers into Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Balance, end of period
|
$
|
34,629
|
|
|
$
|
1,670
|
|
|
$
|
1,562
|
|
|
$
|
37,861
|
|
|
|
2018
|
||||||||||||||
|
|
Pooled Trust Preferred Collateralized Debt Obligations
|
|
Equities
|
|
Other
Assets |
|
Total
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Balance, beginning of period
|
$
|
—
|
|
|
$
|
1,670
|
|
|
$
|
2,297
|
|
|
$
|
3,967
|
|
|
Total gains or losses
|
|
|
|
|
|
|
|
||||||||
|
Included in earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Included in other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Purchases, issuances, sales and settlements
|
|
|
|
|
|
|
|
||||||||
|
Purchases
|
—
|
|
|
—
|
|
|
272
|
|
|
272
|
|
||||
|
Issuances
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Settlements
|
—
|
|
|
—
|
|
|
(48
|
)
|
|
(48
|
)
|
||||
|
Transfers from Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Transfers into Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Balance, end of period
|
$
|
—
|
|
|
$
|
1,670
|
|
|
$
|
2,521
|
|
|
$
|
4,191
|
|
|
|
2017
|
||||||||||||||
|
|
Pooled Trust Preferred Collateralized Debt Obligations
|
|
Equities
|
|
Other
Assets |
|
Total
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Balance, beginning of period
|
$
|
33,648
|
|
|
$
|
1,670
|
|
|
$
|
1,477
|
|
|
$
|
36,795
|
|
|
Total gains or losses
|
|
|
|
|
|
|
|
||||||||
|
Included in earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Included in other comprehensive income
|
981
|
|
|
—
|
|
|
—
|
|
|
981
|
|
||||
|
Purchases, issuances, sales and settlements
|
|
|
|
|
|
|
|
||||||||
|
Purchases
|
—
|
|
|
—
|
|
|
91
|
|
|
91
|
|
||||
|
Issuances
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Settlements
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(6
|
)
|
||||
|
Transfers from Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Transfers into Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Balance, end of period
|
$
|
34,629
|
|
|
$
|
1,670
|
|
|
$
|
1,562
|
|
|
$
|
37,861
|
|
|
|
September 30, 2018
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Impaired loans
|
$
|
—
|
|
|
$
|
14,940
|
|
|
$
|
19,546
|
|
|
$
|
34,486
|
|
|
Other real estate owned
|
—
|
|
|
4,164
|
|
|
—
|
|
|
4,164
|
|
||||
|
Total Assets
|
$
|
—
|
|
|
$
|
19,104
|
|
|
$
|
19,546
|
|
|
$
|
38,650
|
|
|
|
December 31, 2017
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Impaired loans
|
$
|
—
|
|
|
$
|
23,249
|
|
|
$
|
15,245
|
|
|
$
|
38,494
|
|
|
Other real estate owned
|
—
|
|
|
3,264
|
|
|
—
|
|
|
3,264
|
|
||||
|
Total Assets
|
$
|
—
|
|
|
$
|
26,513
|
|
|
$
|
15,245
|
|
|
$
|
41,758
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Impaired loans
|
$
|
(239
|
)
|
|
$
|
(156
|
)
|
|
$
|
(6,659
|
)
|
|
$
|
160
|
|
|
Other real estate owned
|
(128
|
)
|
|
(116
|
)
|
|
(544
|
)
|
|
(1,196
|
)
|
||||
|
Total losses
|
$
|
(367
|
)
|
|
$
|
(272
|
)
|
|
$
|
(7,203
|
)
|
|
$
|
(1,036
|
)
|
|
|
September 30, 2018
|
||||||||||||||||||
|
|
|
|
Fair Value Measurements Using:
|
||||||||||||||||
|
|
Carrying
Amount |
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from banks
|
$
|
93,162
|
|
|
$
|
93,162
|
|
|
$
|
93,162
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest-bearing deposits
|
3,022
|
|
|
3,022
|
|
|
3,022
|
|
|
—
|
|
|
—
|
|
|||||
|
Securities available for sale
|
889,056
|
|
|
889,056
|
|
|
—
|
|
|
887,386
|
|
|
1,670
|
|
|||||
|
Securities held to maturity
|
389,621
|
|
|
373,933
|
|
|
—
|
|
|
373,933
|
|
|
—
|
|
|||||
|
Other investments
|
25,029
|
|
|
25,029
|
|
|
—
|
|
|
25,029
|
|
|
—
|
|
|||||
|
Loans held for sale
|
8,287
|
|
|
8,287
|
|
|
—
|
|
|
8,287
|
|
|
—
|
|
|||||
|
Loans
|
5,662,782
|
|
|
5,643,537
|
|
|
—
|
|
|
14,940
|
|
|
5,628,597
|
|
|||||
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits
|
5,895,143
|
|
|
5,894,839
|
|
|
—
|
|
|
5,894,839
|
|
|
—
|
|
|||||
|
Short-term borrowings
|
587,806
|
|
|
587,776
|
|
|
—
|
|
|
587,776
|
|
|
—
|
|
|||||
|
Subordinated debt
|
170,249
|
|
|
173,533
|
|
|
—
|
|
|
—
|
|
|
173,533
|
|
|||||
|
Long-term debt
|
7,706
|
|
|
7,781
|
|
|
—
|
|
|
7,781
|
|
|
—
|
|
|||||
|
Capital lease obligation
|
7,311
|
|
|
7,311
|
|
|
—
|
|
|
7,311
|
|
|
—
|
|
|||||
|
|
December 31, 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
|
|
|
—
|
|
|||||
|
Subordinated debt
|
72,167
|
|
|
65,785
|
|
|
—
|
|
|
—
|
|
|
65,785
|
|
|||||
|
Long-term debt
|
8,161
|
|
|
8,548
|
|
|
—
|
|
|
8,548
|
|
|
—
|
|
|||||
|
Capital lease obligation
|
7,590
|
|
|
7,590
|
|
|
—
|
|
|
7,590
|
|
|
—
|
|
|||||
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(dollars in thousands)
|
||||||
|
Derivatives not Designated as Hedging Instruments
|
|
|
|
||||
|
Credit value adjustment
|
$
|
(1
|
)
|
|
$
|
(791
|
)
|
|
Notional amount:
|
|
|
|
||||
|
Interest rate derivatives
|
402,840
|
|
|
401,304
|
|
||
|
Interest rate caps
|
36,194
|
|
|
46,444
|
|
||
|
Risk participation agreements
|
201,989
|
|
|
197,660
|
|
||
|
Sold credit protection on risk participation agreements
|
(64,182
|
)
|
|
(46,170
|
)
|
||
|
Interest rate options
|
16,718
|
|
|
—
|
|
||
|
Derivatives Designated as Hedging Instruments
|
|
|
|
||||
|
Interest rate swaps:
|
|
|
|
||||
|
Fair value adjustment
|
(294
|
)
|
|
459
|
|
||
|
Notional amount
|
65,000
|
|
|
150,000
|
|
||
|
Interest rate forwards:
|
|
|
|
||||
|
Fair value adjustment
|
(77
|
)
|
|
19
|
|
||
|
Notional amount
|
19,000
|
|
|
17,000
|
|
||
|
Foreign exchange forwards:
|
|
|
|
||||
|
Fair value adjustment
|
6
|
|
|
(70
|
)
|
||
|
Notional amount
|
4,058
|
|
|
10,077
|
|
||
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Non-hedging interest rate derivatives
|
|
|
|
|
|
|
|
||||||||
|
(Decrease) increase in other income
|
$
|
—
|
|
|
$
|
(13
|
)
|
|
$
|
789
|
|
|
$
|
(49
|
)
|
|
Increase (decrease) in other expense
|
221
|
|
|
—
|
|
|
(432
|
)
|
|
—
|
|
||||
|
Hedging interest rate derivatives
|
|
|
|
|
|
|
|
||||||||
|
(Decrease) increase in interest and fees on loans
|
(193
|
)
|
|
35
|
|
|
(424
|
)
|
|
420
|
|
||||
|
Increase in other expense
|
—
|
|
|
9
|
|
|
10
|
|
|
82
|
|
||||
|
Hedging interest rate forwards
|
|
|
|
|
|
|
|
||||||||
|
Increase (decrease) in other expense
|
125
|
|
|
61
|
|
|
96
|
|
|
(34
|
)
|
||||
|
Hedging foreign exchange forwards
|
|
|
|
|
|
|
|
||||||||
|
Increase in other expense
|
2
|
|
|
2
|
|
|
10
|
|
|
3
|
|
||||
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||
|
|
Due
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
||||
|
|
|
(dollars in thousands)
|
||||||||||
|
Owed to:
|
|
|
|
|
|
|
|
|
||||
|
First Commonwealth Bank
|
2028
|
$
|
49,109
|
|
|
4.875% until June 1, 2023, then LIBOR + 1.845%
|
|
|
|
|
||
|
First Commonwealth Bank
|
2033
|
$
|
48,973
|
|
|
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
|
|
$
|
170,249
|
|
|
|
|
$
|
72,167
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||||||||||
|
|
September 30, 2018
|
|
September 30, 2018
|
||||||||||||||||||||
|
|
As Reported
|
|
Under Legacy GAAP
|
|
Impact of ASC 606
|
|
As Reported
|
|
Under Legacy GAAP
|
|
Impact of ASC 606
|
||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Noninterest Income
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net securities gains
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,102
|
|
|
$
|
8,102
|
|
|
$
|
—
|
|
|
Trust income
|
2,206
|
|
|
2,206
|
|
|
—
|
|
|
6,014
|
|
|
6,014
|
|
|
—
|
|
||||||
|
Service charges on deposit accounts
|
4,589
|
|
|
4,589
|
|
|
—
|
|
|
13,418
|
|
|
13,418
|
|
|
—
|
|
||||||
|
Insurance and retail brokerage commissions
|
1,872
|
|
|
2,531
|
|
|
(659
|
)
|
|
5,560
|
|
|
7,272
|
|
|
(1,712
|
)
|
||||||
|
Income from bank owned life insurance
|
1,579
|
|
|
1,579
|
|
|
—
|
|
|
5,241
|
|
|
5,241
|
|
|
—
|
|
||||||
|
Gain on sale of mortgage loans
|
1,542
|
|
|
1,542
|
|
|
—
|
|
|
4,267
|
|
|
4,267
|
|
|
—
|
|
||||||
|
Gain on sale of other loans and assets
|
643
|
|
|
643
|
|
|
—
|
|
|
3,548
|
|
|
3,548
|
|
|
—
|
|
||||||
|
Card-related interchange income
|
5,044
|
|
|
5,044
|
|
|
—
|
|
|
14,929
|
|
|
14,929
|
|
|
—
|
|
||||||
|
Derivatives mark to market
|
—
|
|
|
—
|
|
|
—
|
|
|
789
|
|
|
789
|
|
|
—
|
|
||||||
|
Swap fee income
|
528
|
|
|
528
|
|
|
—
|
|
|
1,115
|
|
|
1,115
|
|
|
—
|
|
||||||
|
Other income
|
1,754
|
|
|
2,033
|
|
|
(279
|
)
|
|
5,125
|
|
|
5,877
|
|
|
(752
|
)
|
||||||
|
Total noninterest income
|
19,757
|
|
|
20,695
|
|
|
(938
|
)
|
|
68,108
|
|
|
70,572
|
|
|
(2,464
|
)
|
||||||
|
Noninterest Expense
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries and employee benefits
|
26,553
|
|
|
27,212
|
|
|
(659
|
)
|
|
77,580
|
|
|
79,292
|
|
|
(1,712
|
)
|
||||||
|
Net occupancy expense
|
4,341
|
|
|
4,341
|
|
|
—
|
|
|
12,932
|
|
|
12,932
|
|
|
—
|
|
||||||
|
Furniture and equipment expense
|
3,424
|
|
|
3,424
|
|
|
—
|
|
|
10,611
|
|
|
10,611
|
|
|
—
|
|
||||||
|
Data processing expense
|
2,853
|
|
|
2,983
|
|
|
(130
|
)
|
|
7,764
|
|
|
8,067
|
|
|
(303
|
)
|
||||||
|
Advertising and promotion expense
|
1,200
|
|
|
1,200
|
|
|
—
|
|
|
3,185
|
|
|
3,185
|
|
|
—
|
|
||||||
|
Pennsylvania shares tax expense
|
1,248
|
|
|
1,248
|
|
|
—
|
|
|
3,398
|
|
|
3,398
|
|
|
—
|
|
||||||
|
Intangible amortization
|
817
|
|
|
817
|
|
|
—
|
|
|
2,430
|
|
|
2,430
|
|
|
—
|
|
||||||
|
Collection and repossession expense
|
630
|
|
|
630
|
|
|
—
|
|
|
2,060
|
|
|
2,060
|
|
|
—
|
|
||||||
|
Other professional fees and services
|
962
|
|
|
962
|
|
|
—
|
|
|
3,000
|
|
|
3,000
|
|
|
—
|
|
||||||
|
FDIC insurance
|
217
|
|
|
217
|
|
|
—
|
|
|
1,590
|
|
|
1,590
|
|
|
—
|
|
||||||
|
Loss on sale or write-down of assets
|
181
|
|
|
181
|
|
|
—
|
|
|
875
|
|
|
875
|
|
|
—
|
|
||||||
|
Litigation and operational losses
|
435
|
|
|
435
|
|
|
—
|
|
|
811
|
|
|
811
|
|
|
—
|
|
||||||
|
Merger and acquisition related
|
24
|
|
|
24
|
|
|
—
|
|
|
1,634
|
|
|
1,634
|
|
|
—
|
|
||||||
|
Other operating expenses
|
6,645
|
|
|
6,794
|
|
|
(149
|
)
|
|
17,662
|
|
|
18,111
|
|
|
(449
|
)
|
||||||
|
Total noninterest expense
|
$
|
49,530
|
|
|
$
|
50,468
|
|
|
(938
|
)
|
|
$
|
145,532
|
|
|
$
|
147,996
|
|
|
(2,464
|
)
|
||
|
Net Impact
|
|
|
|
|
$
|
—
|
|
|
|
|
|
|
$
|
—
|
|
||||||||
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Noninterest Income
|
|
|
|
|
|
|
|
||||||||
|
In-scope of Topic 606:
|
|
|
|
|
|
|
|
||||||||
|
Trust income
|
$
|
2,206
|
|
|
$
|
2,147
|
|
|
$
|
6,014
|
|
|
$
|
5,275
|
|
|
Service charges on deposit accounts
|
4,589
|
|
|
4,803
|
|
|
13,418
|
|
|
13,858
|
|
||||
|
Insurance and retail brokerage commissions
|
1,872
|
|
|
2,128
|
|
|
5,560
|
|
|
6,652
|
|
||||
|
Card-related interchange income
|
5,044
|
|
|
4,780
|
|
|
14,929
|
|
|
13,873
|
|
||||
|
Gain on sale of other loans and assets
|
335
|
|
|
181
|
|
|
726
|
|
|
542
|
|
||||
|
Other income
|
928
|
|
|
1,238
|
|
|
2,800
|
|
|
3,116
|
|
||||
|
Noninterest Income (in-scope of Topic 606)
|
14,974
|
|
|
15,277
|
|
|
43,447
|
|
|
43,316
|
|
||||
|
Noninterest Income (out-of-scope of Topic 606)
|
4,783
|
|
|
4,513
|
|
|
24,661
|
|
|
12,310
|
|
||||
|
Total Noninterest Income
|
$
|
19,757
|
|
|
$
|
19,790
|
|
|
$
|
68,108
|
|
|
$
|
55,626
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(dollars in thousands, except per share data)
|
||||||||||||||
|
Net Income
|
$
|
25,149
|
|
|
$
|
21,283
|
|
|
$
|
80,500
|
|
|
$
|
51,184
|
|
|
Per Share Data:
|
|
|
|
|
|
|
|
||||||||
|
Basic Earnings per Share
|
$
|
0.25
|
|
|
$
|
0.22
|
|
|
$
|
0.81
|
|
|
$
|
0.54
|
|
|
Diluted Earnings per Share
|
0.25
|
|
|
0.22
|
|
|
0.81
|
|
|
0.54
|
|
||||
|
Cash Dividends Declared per Common Share
|
0.09
|
|
|
0.08
|
|
|
0.26
|
|
|
0.24
|
|
||||
|
Average Balance:
|
|
|
|
|
|
|
|
||||||||
|
Total assets
|
$
|
7,662,029
|
|
|
$
|
7,377,373
|
|
|
$
|
7,495,490
|
|
|
$
|
7,158,451
|
|
|
Total equity
|
970,402
|
|
|
888,781
|
|
|
933,489
|
|
|
839,846
|
|
||||
|
End of Period Balance:
|
|
|
|
|
|
|
|
||||||||
|
Net loans
(1)
|
|
|
|
|
$
|
5,620,323
|
|
|
$
|
5,344,771
|
|
||||
|
Total assets
|
|
|
|
|
7,686,345
|
|
|
7,384,339
|
|
||||||
|
Total deposits
|
|
|
|
|
5,895,143
|
|
|
5,555,057
|
|
||||||
|
Total equity
|
|
|
|
|
972,931
|
|
|
894,301
|
|
||||||
|
Key Ratios:
|
|
|
|
|
|
|
|
||||||||
|
Return on average assets
|
1.30
|
%
|
|
1.14
|
%
|
|
1.44
|
%
|
|
0.96
|
%
|
||||
|
Return on average equity
|
10.28
|
%
|
|
9.50
|
%
|
|
11.53
|
%
|
|
8.15
|
%
|
||||
|
Dividends payout ratio
|
36.00
|
%
|
|
36.36
|
%
|
|
32.10
|
%
|
|
44.44
|
%
|
||||
|
Average equity to average assets ratio
|
12.67
|
%
|
|
12.05
|
%
|
|
12.45
|
%
|
|
11.73
|
%
|
||||
|
Net interest margin
|
3.67
|
%
|
|
3.61
|
%
|
|
3.71
|
%
|
|
3.55
|
%
|
||||
|
Net loans to deposits ratio
|
|
|
|
|
95.34
|
%
|
|
96.21
|
%
|
||||||
|
|
2018
|
2017
|
||||
|
|
(dollars in thousands)
|
|||||
|
Interest income per Condensed Consolidated Statements of Income
|
$
|
214,312
|
|
$
|
184,710
|
|
|
Adjustment to fully taxable equivalent basis
|
1,509
|
|
3,171
|
|
||
|
Interest income adjusted to fully taxable equivalent basis (non-GAAP)
|
215,821
|
|
187,881
|
|
||
|
Interest expense
|
27,139
|
|
15,500
|
|
||
|
Net interest income adjusted to fully taxable equivalent basis (non-GAAP)
|
$
|
188,682
|
|
$
|
172,381
|
|
|
|
2018
|
2017
|
||||||||||||||
|
|
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
|
$
|
5,068
|
|
$
|
109
|
|
2.88
|
%
|
$
|
12,838
|
|
$
|
97
|
|
1.01
|
%
|
|
Tax-free investment securities
|
67,694
|
|
1,559
|
|
3.08
|
|
67,202
|
|
1,865
|
|
3.71
|
|
||||
|
Taxable investment securities
|
1,178,190
|
|
24,443
|
|
2.77
|
|
1,183,574
|
|
22,852
|
|
2.58
|
|
||||
|
Loans, net of unearned income (b)(c)
|
5,541,600
|
|
189,710
|
|
4.58
|
|
5,226,320
|
|
163,067
|
|
4.17
|
|
||||
|
Total interest-earning assets
|
6,792,552
|
|
215,821
|
|
4.25
|
|
6,489,934
|
|
187,881
|
|
3.87
|
|
||||
|
Noninterest-earning assets:
|
|
|
|
|
|
|
||||||||||
|
Cash
|
92,517
|
|
|
|
90,072
|
|
|
|
||||||||
|
Allowance for credit losses
|
(52,885
|
)
|
|
|
(51,493
|
)
|
|
|
||||||||
|
Other assets
|
663,306
|
|
|
|
629,938
|
|
|
|
||||||||
|
Total noninterest-earning assets
|
702,938
|
|
|
|
668,517
|
|
|
|
||||||||
|
Total Assets
|
$
|
7,495,490
|
|
|
|
$
|
7,158,451
|
|
|
|
||||||
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing demand deposits (d)
|
$
|
1,181,295
|
|
$
|
3,244
|
|
0.37
|
%
|
$
|
1,045,242
|
|
$
|
962
|
|
0.12
|
%
|
|
Savings deposits (d)
|
2,446,013
|
|
5,884
|
|
0.32
|
|
2,353,186
|
|
2,905
|
|
0.17
|
|
||||
|
Time deposits
|
718,164
|
|
5,511
|
|
1.03
|
|
572,128
|
|
2,644
|
|
0.62
|
|
||||
|
Short-term borrowings
|
614,103
|
|
7,387
|
|
1.61
|
|
887,463
|
|
6,373
|
|
0.96
|
|
||||
|
Long-term debt
|
135,368
|
|
5,113
|
|
5.05
|
|
85,843
|
|
2,616
|
|
4.07
|
|
||||
|
Total interest-bearing liabilities
|
5,094,943
|
|
27,139
|
|
0.71
|
|
4,943,862
|
|
15,500
|
|
0.42
|
|
||||
|
Noninterest-bearing liabilities and shareholders’ equity:
|
|
|
|
|
|
|
||||||||||
|
Noninterest-bearing demand deposits (d)
|
1,426,566
|
|
|
|
1,337,328
|
|
|
|
||||||||
|
Other liabilities
|
40,492
|
|
|
|
37,415
|
|
|
|
||||||||
|
Shareholders’ equity
|
933,489
|
|
|
|
839,846
|
|
|
|
||||||||
|
Total Noninterest-Bearing Funding Sources
|
2,400,547
|
|
|
|
2,214,589
|
|
|
|
||||||||
|
Total Liabilities and Shareholders’ Equity
|
$
|
7,495,490
|
|
|
|
$
|
7,158,451
|
|
|
|
||||||
|
Net Interest Income and Net Yield on Interest-Earning Assets
|
|
$
|
188,682
|
|
3.71
|
%
|
|
$
|
172,381
|
|
3.55
|
%
|
||||
|
(a)
|
Income on interest-earning assets has been computed on a fully taxable equivalent basis using the 21% federal income tax statutory rate for the
nine months ended
September 30, 2018
and the 35% federal income tax statutory rate for the
nine months ended
September 30, 2017
.
|
|
(b)
|
Loan balances include held for sale and nonaccrual loans. Income on nonaccrual loans is accounted for on the cash basis.
|
|
(c)
|
Loan income includes loan fees earned.
|
|
(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.
|
|
|
|
Analysis of Year-to-Year Changes in Net Interest Income
|
||||||||||
|
|
|
Total
Change |
|
Change Due To
Volume |
|
Change Due To
Rate (a) |
||||||
|
|
|
(dollars in thousands)
|
||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
||||||
|
Interest-bearing deposits with banks
|
|
$
|
12
|
|
|
$
|
(59
|
)
|
|
$
|
71
|
|
|
Tax-free investment securities
|
|
(306
|
)
|
|
14
|
|
|
(320
|
)
|
|||
|
Taxable investment securities
|
|
1,591
|
|
|
(104
|
)
|
|
1,695
|
|
|||
|
Loans
|
|
26,643
|
|
|
9,833
|
|
|
16,810
|
|
|||
|
Total interest income (b)
|
|
27,940
|
|
|
9,684
|
|
|
18,256
|
|
|||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
||||||
|
Interest-bearing demand deposits
|
|
2,282
|
|
|
122
|
|
|
2,160
|
|
|||
|
Savings deposits
|
|
2,979
|
|
|
118
|
|
|
2,861
|
|
|||
|
Time deposits
|
|
2,867
|
|
|
677
|
|
|
2,190
|
|
|||
|
Short-term borrowings
|
|
1,014
|
|
|
(1,963
|
)
|
|
2,977
|
|
|||
|
Long-term debt
|
|
2,497
|
|
|
1,508
|
|
|
989
|
|
|||
|
Total interest expense
|
|
11,639
|
|
|
462
|
|
|
11,177
|
|
|||
|
Net interest income
|
|
$
|
16,301
|
|
|
$
|
9,222
|
|
|
$
|
7,079
|
|
|
(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.
|
|
|
2018
|
|
2017
|
||||||||
|
|
Dollars
|
Percentage
|
|
Dollars
|
Percentage
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Commercial, financial, agricultural and other
|
$
|
1,414
|
|
13
|
%
|
|
$
|
(10,874
|
)
|
(384
|
)%
|
|
Real estate construction
|
144
|
|
1
|
|
|
294
|
|
10
|
|
||
|
Residential real estate
|
1,607
|
|
15
|
|
|
1,063
|
|
38
|
|
||
|
Commercial real estate
|
4,602
|
|
42
|
|
|
10,633
|
|
375
|
|
||
|
Loans to individuals
|
3,265
|
|
29
|
|
|
1,718
|
|
61
|
|
||
|
Total
|
$
|
11,032
|
|
100
|
%
|
|
$
|
2,834
|
|
100
|
%
|
|
|
|
September 30, 2018
|
|
September 30, 2017
|
|
December 31, 2017
|
||||||
|
|
|
(dollars in thousands)
|
||||||||||
|
Balance, beginning of period
|
|
$
|
48,298
|
|
|
$
|
50,185
|
|
|
$
|
50,185
|
|
|
Loans charged off:
|
|
|
|
|
|
|
||||||
|
Commercial, financial, agricultural and other
|
|
3,536
|
|
|
5,776
|
|
|
6,634
|
|
|||
|
Real estate construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Residential real estate
|
|
1,006
|
|
|
980
|
|
|
1,287
|
|
|||
|
Commercial real estate
|
|
2,411
|
|
|
95
|
|
|
340
|
|
|||
|
Loans to individuals
|
|
3,336
|
|
|
3,202
|
|
|
4,248
|
|
|||
|
Total loans charged off
|
|
10,289
|
|
|
10,053
|
|
|
12,509
|
|
|||
|
Recoveries of loans previously charged off:
|
|
|
|
|
|
|
||||||
|
Commercial, financial, agricultural and other
|
|
702
|
|
|
3,820
|
|
|
3,901
|
|
|||
|
Real estate construction
|
|
99
|
|
|
470
|
|
|
470
|
|
|||
|
Residential real estate
|
|
297
|
|
|
304
|
|
|
371
|
|
|||
|
Commercial real estate
|
|
123
|
|
|
210
|
|
|
278
|
|
|||
|
Loans to individuals
|
|
484
|
|
|
406
|
|
|
515
|
|
|||
|
Total recoveries
|
|
1,705
|
|
|
5,210
|
|
|
5,535
|
|
|||
|
Net credit losses
|
|
8,584
|
|
|
4,843
|
|
|
6,974
|
|
|||
|
Provision charged to expense
|
|
11,032
|
|
|
2,834
|
|
|
5,087
|
|
|||
|
Balance, end of period
|
|
$
|
50,746
|
|
|
$
|
48,176
|
|
|
$
|
48,298
|
|
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Noninterest Income:
|
|
|
|
|
|
|
|
|
|||||||
|
Trust income
|
|
$
|
6,014
|
|
|
$
|
5,275
|
|
|
$
|
739
|
|
|
14
|
%
|
|
Service charges on deposit accounts
|
|
13,418
|
|
|
13,858
|
|
|
(440
|
)
|
|
(3
|
)
|
|||
|
Insurance and retail brokerage commissions
|
|
5,560
|
|
|
6,652
|
|
|
(1,092
|
)
|
|
(16
|
)
|
|||
|
Income from bank owned life insurance
|
|
5,241
|
|
|
4,213
|
|
|
1,028
|
|
|
24
|
|
|||
|
Card-related interchange income
|
|
14,929
|
|
|
13,873
|
|
|
1,056
|
|
|
8
|
|
|||
|
Swap fee income
|
|
1,115
|
|
|
458
|
|
|
657
|
|
|
143
|
|
|||
|
Other income
|
|
5,125
|
|
|
5,674
|
|
|
(549
|
)
|
|
(10
|
)
|
|||
|
Subtotal
|
|
51,402
|
|
|
50,003
|
|
|
1,399
|
|
|
3
|
|
|||
|
Net securities gains
|
|
8,102
|
|
|
695
|
|
|
7,407
|
|
|
1,066
|
|
|||
|
Gain on sale of mortgage loans
|
|
4,267
|
|
|
3,710
|
|
|
557
|
|
|
15
|
|
|||
|
Gain on sale of other loans and assets
|
|
3,548
|
|
|
1,267
|
|
|
2,281
|
|
|
180
|
|
|||
|
Derivatives mark to market
|
|
789
|
|
|
(49
|
)
|
|
838
|
|
|
(1,710
|
)
|
|||
|
Total noninterest income
|
|
$
|
68,108
|
|
|
$
|
55,626
|
|
|
$
|
12,482
|
|
|
22
|
%
|
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Noninterest Expense:
|
|
|
|
|
|
|
|
|
|||||||
|
Salaries and employee benefits
|
|
$
|
77,580
|
|
|
$
|
74,933
|
|
|
$
|
2,647
|
|
|
4
|
%
|
|
Net occupancy expense
|
|
12,932
|
|
|
11,597
|
|
|
1,335
|
|
|
12
|
|
|||
|
Furniture and equipment expense
|
|
10,611
|
|
|
9,753
|
|
|
858
|
|
|
9
|
|
|||
|
Data processing expense
|
|
7,764
|
|
|
6,659
|
|
|
1,105
|
|
|
17
|
|
|||
|
Advertising and promotion expense
|
|
3,185
|
|
|
2,735
|
|
|
450
|
|
|
16
|
|
|||
|
Pennsylvania shares tax expense
|
|
3,398
|
|
|
3,070
|
|
|
328
|
|
|
11
|
|
|||
|
Intangible amortization
|
|
2,430
|
|
|
2,262
|
|
|
168
|
|
|
7
|
|
|||
|
Collection and repossession expense
|
|
2,060
|
|
|
1,342
|
|
|
718
|
|
|
54
|
|
|||
|
Other professional fees and services
|
|
3,000
|
|
|
3,355
|
|
|
(355
|
)
|
|
(11
|
)
|
|||
|
FDIC insurance
|
|
1,590
|
|
|
2,466
|
|
|
(876
|
)
|
|
(36
|
)
|
|||
|
Other operating expenses
|
|
17,662
|
|
|
17,212
|
|
|
450
|
|
|
3
|
|
|||
|
Subtotal
|
|
142,212
|
|
|
135,384
|
|
|
6,828
|
|
|
5
|
|
|||
|
Loss on sale or write-down of assets
|
|
875
|
|
|
1,486
|
|
|
(611
|
)
|
|
(41
|
)
|
|||
|
Merger and acquisition related
|
|
1,634
|
|
|
10,412
|
|
|
(8,778
|
)
|
|
(84
|
)%
|
|||
|
Litigation and operational losses
|
|
811
|
|
|
1,107
|
|
|
(296
|
)
|
|
(27
|
)%
|
|||
|
Total noninterest expense
|
|
$
|
145,532
|
|
|
$
|
148,389
|
|
|
$
|
(2,857
|
)
|
|
(2
|
)%
|
|
|
2018
|
2017
|
||||
|
|
(dollars in thousands)
|
|||||
|
Interest income per Condensed Consolidated Statements of Income
|
$
|
74,873
|
|
$
|
65,411
|
|
|
Adjustment to fully taxable equivalent basis
|
498
|
|
1,104
|
|
||
|
Interest income adjusted to fully taxable equivalent basis (non-GAAP)
|
75,371
|
|
66,515
|
|
||
|
Interest expense
|
11,060
|
|
5,848
|
|
||
|
Net interest income adjusted to fully taxable equivalent basis (non-GAAP)
|
$
|
64,311
|
|
$
|
60,667
|
|
|
|
2018
|
2017
|
||||||||||||||
|
|
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
|
$
|
2,188
|
|
$
|
39
|
|
7.07
|
%
|
$
|
8,520
|
|
$
|
30
|
|
1.40
|
%
|
|
Tax-free investment securities
|
67,669
|
|
520
|
|
3.05
|
|
68,191
|
|
631
|
|
3.67
|
|
||||
|
Taxable investment securities
|
1,219,321
|
|
8,319
|
|
2.71
|
|
1,188,705
|
|
7,635
|
|
2.55
|
|
||||
|
Loans, net of unearned income (b)(c)
|
5,657,390
|
|
66,493
|
|
4.66
|
|
5,398,815
|
|
58,219
|
|
4.28
|
|
||||
|
Total interest-earning assets
|
6,946,568
|
|
75,371
|
|
4.30
|
|
6,664,231
|
|
66,515
|
|
3.96
|
|
||||
|
Noninterest-earning assets:
|
|
|
|
|
|
|
||||||||||
|
Cash
|
95,666
|
|
|
|
94,880
|
|
|
|
||||||||
|
Allowance for credit losses
|
(52,933
|
)
|
|
|
(50,478
|
)
|
|
|
||||||||
|
Other assets
|
672,728
|
|
|
|
668,740
|
|
|
|
||||||||
|
Total noninterest-earning assets
|
715,461
|
|
|
|
713,142
|
|
|
|
||||||||
|
Total Assets
|
$
|
7,662,029
|
|
|
|
$
|
7,377,373
|
|
|
|
||||||
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing demand deposits (d)
|
$
|
1,221,780
|
|
$
|
1,352
|
|
0.44
|
%
|
$
|
1,156,313
|
|
$
|
482
|
|
0.17
|
%
|
|
Savings deposits (d)
|
2,435,659
|
|
2,307
|
|
0.38
|
|
2,420,052
|
|
1,103
|
|
0.18
|
|
||||
|
Time deposits
|
786,912
|
|
2,347
|
|
1.18
|
|
562,868
|
|
906
|
|
0.64
|
|
||||
|
Short-term borrowings
|
569,666
|
|
2,603
|
|
1.81
|
|
829,954
|
|
2,427
|
|
1.16
|
|
||||
|
Long-term debt
|
185,401
|
|
2,451
|
|
5.24
|
|
88,256
|
|
930
|
|
4.18
|
|
||||
|
Total interest-bearing liabilities
|
5,199,418
|
|
11,060
|
|
0.84
|
|
5,057,443
|
|
5,848
|
|
0.46
|
|
||||
|
Noninterest-bearing liabilities and shareholders’ equity:
|
|
|
|
|
|
|
||||||||||
|
Noninterest-bearing demand deposits (d)
|
1,447,948
|
|
|
|
1,393,024
|
|
|
|
||||||||
|
Other liabilities
|
44,261
|
|
|
|
38,125
|
|
|
|
||||||||
|
Shareholders’ equity
|
970,402
|
|
|
|
888,781
|
|
|
|
||||||||
|
Total noninterest-bearing funding sources
|
2,462,611
|
|
|
|
2,319,930
|
|
|
|
||||||||
|
Total Liabilities and Shareholders’ Equity
|
$
|
7,662,029
|
|
|
|
$
|
7,377,373
|
|
|
|
||||||
|
Net Interest Income and Net Yield on Interest-Earning Assets
|
|
$
|
64,311
|
|
3.67
|
%
|
|
$
|
60,667
|
|
3.61
|
%
|
||||
|
(a)
|
Income on interest-earning assets has been computed on a fully taxable equivalent basis using the 21% federal income tax statutory rate for the
three months ended
September 30, 2018
and the 35% federal income tax statutory rate for the
three months ended
September 30, 2017
.
|
|
(b)
|
Loan balances include held for sale and nonaccrual loans. Income on nonaccrual loans is accounted for on the cash basis.
|
|
(c)
|
Loan income includes loan fees earned.
|
|
(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.
|
|
|
|
Analysis of Year-to-Year Changes in Net Interest Income
|
||||||||||
|
|
|
Total
Change |
|
Change Due To
Volume |
|
Change Due To
Rate (a) |
||||||
|
|
|
(dollars in thousands)
|
||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
||||||
|
Interest-bearing deposits with banks
|
|
$
|
9
|
|
|
$
|
(22
|
)
|
|
$
|
31
|
|
|
Tax-free investment securities
|
|
(111
|
)
|
|
(5
|
)
|
|
(106
|
)
|
|||
|
Taxable investment securities
|
|
684
|
|
|
197
|
|
|
487
|
|
|||
|
Loans
|
|
8,274
|
|
|
2,789
|
|
|
5,485
|
|
|||
|
Total interest income (b)
|
|
8,856
|
|
|
2,959
|
|
|
5,897
|
|
|||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
||||||
|
Interest-bearing demand deposits
|
|
870
|
|
|
28
|
|
|
842
|
|
|||
|
Savings deposits
|
|
1,204
|
|
|
7
|
|
|
1,197
|
|
|||
|
Time deposits
|
|
1,441
|
|
|
361
|
|
|
1,080
|
|
|||
|
Short-term borrowings
|
|
176
|
|
|
(761
|
)
|
|
937
|
|
|||
|
Long-term debt
|
|
1,521
|
|
|
1,024
|
|
|
497
|
|
|||
|
Total interest expense
|
|
5,212
|
|
|
659
|
|
|
4,553
|
|
|||
|
Net interest income
|
|
$
|
3,644
|
|
|
$
|
2,300
|
|
|
$
|
1,344
|
|
|
(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.
|
|
|
2018
|
|
2017
|
||||||||
|
|
Dollars
|
Percentage
|
|
Dollars
|
Percentage
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Commercial, financial, agricultural and other
|
$
|
(580
|
)
|
(20
|
)%
|
|
$
|
(10,031
|
)
|
(826
|
)%
|
|
Real estate construction
|
238
|
|
8
|
|
|
200
|
|
16
|
|
||
|
Residential real estate
|
200
|
|
7
|
|
|
1,054
|
|
87
|
|
||
|
Commercial real estate
|
1,898
|
|
64
|
|
|
9,985
|
|
823
|
|
||
|
Loans to individuals
|
1,205
|
|
41
|
|
|
6
|
|
—
|
|
||
|
Total
|
$
|
2,961
|
|
100
|
%
|
|
$
|
1,214
|
|
100
|
%
|
|
|
|
September 30, 2018
|
|
September 30, 2017
|
|
December 31, 2017
|
||||||
|
|
|
(dollars in thousands)
|
||||||||||
|
Balance, beginning of period
|
|
$
|
51,314
|
|
|
$
|
48,067
|
|
|
$
|
50,185
|
|
|
Loans charged off:
|
|
|
|
|
|
|
||||||
|
Commercial, financial, agricultural and other
|
|
2,582
|
|
|
499
|
|
|
6,634
|
|
|||
|
Real estate construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Residential real estate
|
|
277
|
|
|
361
|
|
|
1,287
|
|
|||
|
Commercial real estate
|
|
—
|
|
|
35
|
|
|
340
|
|
|||
|
Loans to individuals
|
|
1,080
|
|
|
1,024
|
|
|
4,248
|
|
|||
|
Total loans charged off
|
|
3,939
|
|
|
1,919
|
|
|
12,509
|
|
|||
|
Recoveries of loans previously charged off:
|
|
|
|
|
|
|
||||||
|
Commercial, financial, agricultural and other
|
|
66
|
|
|
184
|
|
|
3,901
|
|
|||
|
Real estate construction
|
|
92
|
|
|
373
|
|
|
470
|
|
|||
|
Residential real estate
|
|
51
|
|
|
85
|
|
|
371
|
|
|||
|
Commercial real estate
|
|
36
|
|
|
60
|
|
|
278
|
|
|||
|
Loans to individuals
|
|
165
|
|
|
112
|
|
|
515
|
|
|||
|
Total recoveries
|
|
410
|
|
|
814
|
|
|
5,535
|
|
|||
|
Net credit losses
|
|
3,529
|
|
|
1,105
|
|
|
6,974
|
|
|||
|
Provision charged to expense
|
|
2,961
|
|
|
1,214
|
|
|
5,087
|
|
|||
|
Balance, end of period
|
|
$
|
50,746
|
|
|
$
|
48,176
|
|
|
$
|
48,298
|
|
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Noninterest Income:
|
|
|
|
|
|
|
|
|
|||||||
|
Trust income
|
|
$
|
2,206
|
|
|
$
|
2,147
|
|
|
$
|
59
|
|
|
3
|
%
|
|
Service charges on deposit accounts
|
|
4,589
|
|
|
4,803
|
|
|
(214
|
)
|
|
(4
|
)
|
|||
|
Insurance and retail brokerage commissions
|
|
1,872
|
|
|
2,128
|
|
|
(256
|
)
|
|
(12
|
)
|
|||
|
Income from bank owned life insurance
|
|
1,579
|
|
|
1,472
|
|
|
107
|
|
|
7
|
|
|||
|
Card related interchange income
|
|
5,044
|
|
|
4,780
|
|
|
264
|
|
|
6
|
|
|||
|
Swap fee income
|
|
528
|
|
|
217
|
|
|
311
|
|
|
143
|
|
|||
|
Other income
|
|
1,754
|
|
|
2,244
|
|
|
(490
|
)
|
|
(22
|
)
|
|||
|
Subtotal
|
|
17,572
|
|
|
17,791
|
|
|
(219
|
)
|
|
(1
|
)
|
|||
|
Net securities gains
|
|
—
|
|
|
92
|
|
|
(92
|
)
|
|
(100
|
)
|
|||
|
Gain on sale of mortgage loans
|
|
1,542
|
|
|
1,418
|
|
|
124
|
|
|
9
|
|
|||
|
Gain on sale of other loans and assets
|
|
643
|
|
|
503
|
|
|
140
|
|
|
28
|
|
|||
|
Derivatives mark to market
|
|
—
|
|
|
(14
|
)
|
|
14
|
|
|
(100
|
)
|
|||
|
Total noninterest income
|
|
$
|
19,757
|
|
|
$
|
19,790
|
|
|
$
|
(33
|
)
|
|
—
|
%
|
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Noninterest Expense:
|
|
|
|
|
|
|
|
|
|||||||
|
Salaries and employee benefits
|
|
$
|
26,553
|
|
|
$
|
26,169
|
|
|
$
|
384
|
|
|
1
|
%
|
|
Net occupancy expense
|
|
4,341
|
|
|
3,715
|
|
|
626
|
|
|
17
|
|
|||
|
Furniture and equipment expense
|
|
3,424
|
|
|
3,342
|
|
|
82
|
|
|
2
|
|
|||
|
Data processing expense
|
|
2,853
|
|
|
2,229
|
|
|
624
|
|
|
28
|
|
|||
|
Advertising and promotion expense
|
|
1,200
|
|
|
941
|
|
|
259
|
|
|
28
|
|
|||
|
Pennsylvania shares tax expense
|
|
1,248
|
|
|
1,093
|
|
|
155
|
|
|
14
|
|
|||
|
Intangible amortization
|
|
817
|
|
|
844
|
|
|
(27
|
)
|
|
(3
|
)
|
|||
|
Collection and repossession expense
|
|
630
|
|
|
402
|
|
|
228
|
|
|
57
|
|
|||
|
Other professional fees and services
|
|
962
|
|
|
1,300
|
|
|
(338
|
)
|
|
(26
|
)
|
|||
|
FDIC insurance
|
|
217
|
|
|
696
|
|
|
(479
|
)
|
|
(69
|
)
|
|||
|
Other operating expenses
|
|
6,645
|
|
|
5,934
|
|
|
711
|
|
|
12
|
|
|||
|
Subtotal
|
|
48,890
|
|
|
46,665
|
|
|
2,225
|
|
|
5
|
|
|||
|
Loss on sale or write-down of assets
|
|
181
|
|
|
167
|
|
|
14
|
|
|
8
|
|
|||
|
Merger and acquisition related
|
|
24
|
|
|
(69
|
)
|
|
93
|
|
|
(135
|
)
|
|||
|
Litigation and operational losses
|
|
435
|
|
|
598
|
|
|
(163
|
)
|
|
(27
|
)
|
|||
|
Total noninterest expense
|
|
$
|
49,530
|
|
|
$
|
47,361
|
|
|
$
|
2,169
|
|
|
5
|
%
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
|
(dollars in thousands)
|
||||||
|
Noninterest-bearing demand deposits
(a)
|
|
$
|
1,451,284
|
|
|
$
|
1,416,771
|
|
|
Interest-bearing demand deposits
(a)
|
|
181,504
|
|
|
187,281
|
|
||
|
Savings deposits
(a)
|
|
3,453,461
|
|
|
3,361,840
|
|
||
|
Time deposits
|
|
808,894
|
|
|
614,813
|
|
||
|
Total
|
|
$
|
5,895,143
|
|
|
$
|
5,580,705
|
|
|
(a)
|
Balances include reallocations from noninterest-bearing demand deposits and interest-bearing demand deposits into savings deposits, which were made for regulatory purposes.
|
|
|
|
September 30, 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
|
|
$
|
2,603,145
|
|
|
$
|
215,192
|
|
|
$
|
343,984
|
|
|
$
|
3,162,321
|
|
|
$
|
1,852,000
|
|
|
$
|
624,597
|
|
|
Investments
|
|
69,608
|
|
|
48,821
|
|
|
91,949
|
|
|
210,378
|
|
|
587,607
|
|
|
493,491
|
|
||||||
|
Other interest-earning assets
|
|
3,022
|
|
|
—
|
|
|
—
|
|
|
3,022
|
|
|
—
|
|
|
—
|
|
||||||
|
Total interest-sensitive assets (ISA)
|
|
2,675,775
|
|
|
264,013
|
|
|
435,933
|
|
|
3,375,721
|
|
|
2,439,607
|
|
|
1,118,088
|
|
||||||
|
Certificates of deposit
|
|
105,061
|
|
|
112,540
|
|
|
228,624
|
|
|
446,225
|
|
|
359,785
|
|
|
2,884
|
|
||||||
|
Other deposits
|
|
3,634,965
|
|
|
—
|
|
|
—
|
|
|
3,634,965
|
|
|
—
|
|
|
—
|
|
||||||
|
Borrowings
|
|
660,183
|
|
|
216
|
|
|
440
|
|
|
660,839
|
|
|
54,031
|
|
|
58,202
|
|
||||||
|
Total interest-sensitive liabilities (ISL)
|
|
4,400,209
|
|
|
112,756
|
|
|
229,064
|
|
|
4,742,029
|
|
|
413,816
|
|
|
61,086
|
|
||||||
|
Gap
|
|
$
|
(1,724,434
|
)
|
|
$
|
151,257
|
|
|
$
|
206,869
|
|
|
$
|
(1,366,308
|
)
|
|
$
|
2,025,791
|
|
|
$
|
1,057,002
|
|
|
ISA/ISL
|
|
0.61
|
|
|
2.34
|
|
|
1.90
|
|
|
0.71
|
|
|
5.90
|
|
|
18.30
|
|
||||||
|
Gap/Total assets
|
|
22.44
|
%
|
|
1.97
|
%
|
|
2.69
|
%
|
|
17.78
|
%
|
|
26.36
|
%
|
|
13.75
|
%
|
||||||
|
|
|
December 31, 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) for basis point movements of:
|
||||||||||||||
|
|
|
-200
|
|
-100
|
|
+100
|
|
+200
|
||||||||
|
|
|
(dollars in thousands)
|
||||||||||||||
|
September 30, 2018 ($)
|
|
$
|
(18,232
|
)
|
|
$
|
(7,161
|
)
|
|
$
|
4,686
|
|
|
$
|
9,509
|
|
|
September 30, 2018 (%)
|
|
(6.78
|
)%
|
|
(2.66
|
)%
|
|
1.74
|
%
|
|
3.54
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
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) for basis point movements of:
|
||||||||||||||
|
|
|
-200
|
|
-100
|
|
+100
|
|
+200
|
||||||||
|
|
|
(dollars in thousands)
|
||||||||||||||
|
September 30, 2018 ($)
|
|
$
|
(39,065
|
)
|
|
$
|
(14,008
|
)
|
|
$
|
9,373
|
|
|
$
|
18,237
|
|
|
September 30, 2018 (%)
|
|
(14.54
|
)%
|
|
(5.21
|
)%
|
|
3.49
|
%
|
|
6.79
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2017 ($)
|
|
$
|
(33,734
|
)
|
|
$
|
(16,356
|
)
|
|
$
|
14,427
|
|
|
$
|
27,815
|
|
|
December 31, 2017 (%)
|
|
(13.90
|
)%
|
|
(6.74
|
)%
|
|
5.94
|
%
|
|
11.46
|
%
|
||||
|
|
|
September 30,
|
|
|
|
December 31, 2017
|
|
|
||||||||||
|
|
|
2018
|
|
|
|
2017
|
|
|
|
|||||||||
|
|
|
(dollars in thousands)
|
|
|
||||||||||||||
|
Nonperforming Loans:
|
|
|
|
|
||||||||||||||
|
Loans on nonaccrual basis
|
|
$
|
17,921
|
|
|
|
|
$
|
14,943
|
|
|
|
|
$
|
19,455
|
|
|
|
|
Loans held for sale on a nonaccrual basis
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|||
|
Troubled debt restructured loans on nonaccrual basis
|
|
13,876
|
|
|
|
|
11,408
|
|
|
|
|
11,222
|
|
|
|
|||
|
Troubled debt restructured loans on accrual basis
|
|
8,052
|
|
|
|
|
12,451
|
|
|
|
|
11,563
|
|
|
|
|||
|
Total nonperforming loans
|
|
$
|
39,849
|
|
|
|
|
$
|
38,802
|
|
|
|
|
$
|
42,240
|
|
|
|
|
Loans past due 30 to 90 days and still accruing
|
|
$
|
10,702
|
|
|
|
|
$
|
8,580
|
|
|
|
|
$
|
11,401
|
|
|
|
|
Loans past due in excess of 90 days and still accruing
|
|
$
|
1,647
|
|
|
|
|
$
|
1,332
|
|
|
|
|
$
|
1,854
|
|
|
|
|
Other real estate owned
|
|
$
|
3,874
|
|
|
|
|
$
|
5,701
|
|
|
|
|
$
|
2,765
|
|
|
|
|
Loans held for sale at end of period
|
|
$
|
8,287
|
|
|
|
|
$
|
17,100
|
|
|
|
|
$
|
14,850
|
|
|
|
|
Portfolio loans outstanding at end of period
|
|
$
|
5,662,782
|
|
|
|
|
$
|
5,375,847
|
|
|
|
|
$
|
5,407,376
|
|
|
|
|
Average loans outstanding
|
|
$
|
5,541,600
|
|
|
(a)
|
|
$
|
5,226,320
|
|
|
(a)
|
|
$
|
5,278,511
|
|
|
(b)
|
|
Nonperforming loans as a percentage of total loans
|
|
0.70
|
%
|
|
|
|
0.72
|
%
|
|
|
|
0.78
|
%
|
|
|
|||
|
Provision for credit losses
|
|
$
|
11,032
|
|
|
(a)
|
|
$
|
2,834
|
|
|
(a)
|
|
$
|
5,087
|
|
|
(b)
|
|
Allowance for credit losses
|
|
$
|
50,746
|
|
|
|
|
$
|
48,176
|
|
|
|
|
$
|
48,298
|
|
|
|
|
Net charge-offs
|
|
$
|
8,584
|
|
|
(a)
|
|
$
|
4,843
|
|
|
(a)
|
|
$
|
6,974
|
|
|
(b)
|
|
Net charge-offs as a percentage of average loans outstanding (annualized)
|
|
0.21
|
%
|
|
|
|
0.12
|
%
|
|
|
|
0.13
|
%
|
|
|
|||
|
Provision for credit losses as a percentage of net charge-offs
|
|
128.52
|
%
|
|
(a)
|
|
58.52
|
%
|
|
(a)
|
|
72.94
|
%
|
|
(b)
|
|||
|
Allowance for credit losses as a percentage of end-of-period loans outstanding (c)
|
|
0.90
|
%
|
|
|
|
0.90
|
%
|
|
|
|
0.89
|
%
|
|
|
|||
|
Allowance for credit losses as a percentage of end-of-period originated loans outstanding
|
|
0.99
|
%
|
|
|
|
0.97
|
%
|
|
|
|
0.96
|
%
|
|
|
|||
|
Allowance for credit losses as a percentage of nonperforming loans (d)
|
|
127.35
|
%
|
|
|
|
124.16
|
%
|
|
|
|
114.34
|
%
|
|
|
|||
|
(a)
|
For the
nine
-month period ended.
|
|
(b)
|
For the twelve-month period ended.
|
|
(c)
|
Does not include loans held for sale.
|
|
(d)
|
Does not include nonperforming loans held for sale.
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||
|
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
||||||
|
|
|
(dollars in thousands)
|
||||||||||||
|
Commercial, financial, agricultural and other
|
|
$
|
1,116,204
|
|
|
20
|
%
|
|
$
|
1,163,383
|
|
|
22
|
%
|
|
Real estate construction
|
|
298,395
|
|
|
5
|
|
|
248,868
|
|
|
5
|
|
||
|
Residential real estate
|
|
1,533,338
|
|
|
27
|
|
|
1,426,370
|
|
|
26
|
|
||
|
Commercial real estate
|
|
2,136,431
|
|
|
38
|
|
|
2,019,096
|
|
|
37
|
|
||
|
Loans to individuals
|
|
578,414
|
|
|
10
|
|
|
549,659
|
|
|
10
|
|
||
|
Total loans and leases net of unearned income
|
|
$
|
5,662,782
|
|
|
100
|
%
|
|
$
|
5,407,376
|
|
|
100
|
%
|
|
|
|
For the Nine Months Ended September 30, 2018
|
|
As of September 30, 2018
|
||||||||||||||||
|
|
|
Net
Charge-
offs
|
|
% of
Total Net
Charge-offs
|
|
Net Charge-
offs as a % of
Average
Loans (annualized)
|
|
Nonperforming
Loans
|
|
% of Total
Nonperforming
Loans
|
|
Nonperforming
Loans as a % of
Total Loans
|
||||||||
|
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Commercial, financial, agricultural and other
|
|
$
|
2,834
|
|
|
33.01
|
%
|
|
0.07
|
%
|
|
$
|
13,248
|
|
|
33.24
|
%
|
|
0.23
|
%
|
|
Real estate construction
|
|
(99
|
)
|
|
(1.15
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Residential real estate
|
|
709
|
|
|
8.27
|
|
|
0.02
|
|
|
13,334
|
|
|
33.46
|
|
|
0.23
|
|
||
|
Commercial real estate
|
|
2,288
|
|
|
26.65
|
|
|
0.05
|
|
|
12,965
|
|
|
32.54
|
|
|
0.23
|
|
||
|
Loans to individuals
|
|
2,852
|
|
|
33.22
|
|
|
0.07
|
|
|
302
|
|
|
0.76
|
|
|
0.01
|
|
||
|
Total loans, net of unearned income
|
|
$
|
8,584
|
|
|
100.00
|
%
|
|
0.21
|
%
|
|
$
|
39,849
|
|
|
100.00
|
%
|
|
0.70
|
%
|
|
|
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)
|
||||||||||||||||||||||||||
|
Total Capital to Risk Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First Commonwealth Financial Corporation
|
$
|
927,584
|
|
|
15.08
|
%
|
|
$
|
607,498
|
|
|
9.875
|
%
|
|
$
|
645,947
|
|
|
10.50
|
%
|
|
$
|
615,188
|
|
|
10.00
|
%
|
|
First Commonwealth Bank
|
897,626
|
|
|
14.62
|
|
|
606,254
|
|
|
9.875
|
|
|
644,624
|
|
|
10.50
|
|
|
613,928
|
|
|
10.00
|
|
||||
|
Tier I Capital to Risk Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First Commonwealth Financial Corporation
|
$
|
773,533
|
|
|
12.57
|
%
|
|
$
|
484,460
|
|
|
7.875
|
%
|
|
$
|
522,910
|
|
|
8.50
|
%
|
|
$
|
492,150
|
|
|
8.00
|
%
|
|
First Commonwealth Bank
|
743,575
|
|
|
12.11
|
|
|
483,468
|
|
|
7.875
|
|
|
521,839
|
|
|
8.50
|
|
|
491,142
|
|
|
8.00
|
|
||||
|
Tier I Capital to Average Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First Commonwealth Financial Corporation
|
$
|
773,533
|
|
|
10.46
|
%
|
|
$
|
295,748
|
|
|
4.000
|
%
|
|
$
|
295,748
|
|
|
4.00
|
%
|
|
$
|
369,685
|
|
|
5.00
|
%
|
|
First Commonwealth Bank
|
743,575
|
|
|
10.08
|
|
|
295,208
|
|
|
4.000
|
|
|
295,208
|
|
|
4.00
|
|
|
369,010
|
|
|
5.00
|
|
||||
|
Common Equity Tier I to Risk Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
First Commonwealth Financial Corporation
|
$
|
703,533
|
|
|
11.44
|
%
|
|
$
|
392,182
|
|
|
6.375
|
%
|
|
$
|
430,631
|
|
|
7.00
|
%
|
|
$
|
399,872
|
|
|
6.50
|
%
|
|
First Commonwealth Bank
|
743,575
|
|
|
12.11
|
|
|
391,379
|
|
|
6.375
|
|
|
429,750
|
|
|
7.00
|
|
|
399,053
|
|
|
6.50
|
|
||||
|
ITEM 1.
|
LEGAL PROCEEDINGS
|
|
ITEM 1A.
|
RISK FACTORS
|
|
ITEM 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
|
ITEM 3.
|
DEFAULTS UPON SENIOR SECURITIES
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
|
ITEM 5.
|
OTHER INFORMATION
|
|
Exhibit
Number
|
|
Description
|
|
Incorporated by Reference to
|
|
|
|
|
||
|
|
|
Filed herewith
|
||
|
|
|
|
||
|
|
|
Filed herewith
|
||
|
|
|
|
||
|
|
|
Filed herewith
|
||
|
|
|
|
||
|
|
|
Filed herewith
|
||
|
|
|
|
||
|
101
|
|
The following materials from First Commonwealth Financial Corporation’s Quarterly Report on Form 10-Q, formatted in XBRL (Extensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Income and Comprehensive Income, (iii) the Condensed Consolidated Statements of Changes in Stockholders’ Equity, (iv) the Condensed Consolidated Statements of Cash Flows, and (v) the Notes to Unaudited Condensed Consolidated Financial Statements.
|
|
Filed herewith
|
|
DATED: November 8, 2018
|
|
/s/ T. Michael Price
|
|
|
|
T. Michael Price
President and Chief Executive Officer
|
|
|
|
|
|
DATED: November 8, 2018
|
|
/s/ James R. Reske
|
|
|
|
James R. Reske
Executive Vice President, Chief Financial Officer and Treasurer
|
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 |
|---|