December 31, 2021 |
September 30, 2021 |
December 31, 2020 | ||||
Assets | ||||||
Cash and cash equivalents | $ | 1,279,259 | 1,090,485 | 736,277 | ||
Marketable securities available-for-sale (amortized cost of $1,565,002, $1,587,105 and $1,375,685, respectively) | 1,548,592 | 1,583,715 | 1,398,941 | |||
Marketable securities held-to-maturity (fair value of $751,513, $609,777 and $179,666, respectively) | 768,154 | 618,395 | 178,887 | |||
Total cash and cash equivalents and marketable securities | 3,596,005 | 3,292,595 | 2,314,105 | |||
Residential mortgage loans held-for-sale | 25,056 | 27,411 | 58,786 | |||
Residential mortgage loans | 2,969,564 | 2,962,110 | 3,009,335 | |||
Home equity loans | 1,319,931 | 1,350,348 | 1,467,736 | |||
Consumer loans | 1,838,748 | 1,816,836 | 1,507,993 | |||
Commercial real estate loans | 3,015,484 | 3,162,551 | 3,345,889 | |||
Commercial loans | 847,609 | 879,712 | 1,191,110 | |||
Total loans receivable | 10,016,392 | 10,198,968 | 10,580,849 | |||
Allowance for credit losses | (102,241) | (109,767) | (134,427) | |||
Loans receivable, net | 9,914,151 | 10,089,201 | 10,446,422 | |||
FHLB stock, at cost | 14,184 | 14,567 | 21,748 | |||
Accrued interest receivable | 25,599 | 26,995 | 35,554 | |||
Real estate owned, net | 873 | 809 | 2,232 | |||
Premises and equipment, net | 156,524 | 155,740 | 161,538 | |||
Bank-owned life insurance | 256,213 | 254,871 | 253,951 | |||
Goodwill | 380,997 | 380,997 | 382,279 | |||
Other intangible assets, net | 12,836 | 14,041 | 19,936 | |||
Other assets | 144,126 | 159,419 | 168,503 | |||
Total assets | $ | 14,501,508 | 14,389,235 | 13,806,268 | ||
Liabilities and shareholders' equity | ||||||
Liabilities | ||||||
Noninterest-bearing demand deposits | $ | 3,099,526 | 3,052,115 | 2,716,224 | ||
Interest-bearing demand deposits | 2,940,442 | 2,926,351 | 2,755,950 | |||
Money market deposit accounts | 2,629,882 | 2,584,424 | 2,437,539 | |||
Savings deposits | 2,303,760 | 2,271,496 | 2,047,424 | |||
Time deposits | 1,327,555 | 1,387,827 | 1,642,096 | |||
Total deposits | 12,301,165 | 12,222,213 | 11,599,233 | |||
Borrowed funds | 139,093 | 126,496 | 159,715 | |||
Subordinated debt | 123,575 | 123,486 | 123,329 | |||
Junior subordinated debentures | 129,054 | 128,989 | 128,794 | |||
Advances by borrowers for taxes and insurance | 44,582 | 26,951 | 45,230 | |||
Accrued interest payable | 1,804 | 589 | 2,054 | |||
Other liabilities | 178,664 | 198,743 | 209,210 | |||
Total liabilities | 12,917,937 | 12,827,467 | 12,267,565 | |||
Shareholders' equity | ||||||
Preferred stock, $0.01 par value: 50,000,000 shares authorized, no shares issued | - | - | - | |||
Common stock, $0.01 par value: 500,000,000 shares authorized, 126,612,183, 126,521,344, and 127,019,452 shares issued and outstanding, respectively | 1,266 | 1,265 | 1,270 | |||
Additional paid-in capital | 1,010,405 | 1,008,099 | 1,015,502 | |||
Retained earnings | 609,529 | 604,787 | 555,480 | |||
Accumulated other comprehensive loss | (37,629) | (52,383) | (33,549) | |||
Total shareholders' equity | 1,583,571 | 1,561,768 | 1,538,703 | |||
Total liabilities and shareholders' equity | $ | 14,501,508 | 14,389,235 | 13,806,268 | ||
Equity to assets | 10.92 | % | 10.85 | % | 11.14 | % |
Tangible common equity to assets* | 8.43 | % | 8.34 | % | 8.48 | % |
Book value per share | $ | 12.51 | 12.34 | 12.11 | ||
Tangible book value per share* | $ | 9.40 | 9.22 | 8.95 | ||
Closing market price per share | $ | 14.16 | 13.28 | 12.74 | ||
Full time equivalent employees | 2,332 | 2,404 | 2,421 | |||
Number of banking offices | 170 | 170 | 170 |
Quarter ended | ||||||||||
December 31, 2021 | September 30, 2021 |
June 30, 2021 | March 31, 2021 | December 31, 2020 | ||||||
Interest income: | ||||||||||
Loans receivable | $ | 95,295 | 97,475 | 95,255 | 102,318 | 105,681 | ||||
Mortgage-backed securities | 5,743 | 5,840 | 5,680 | 4,200 | 4,551 | |||||
Taxable investment securities | 640 | 649 | 693 | 634 | 471 | |||||
Tax-free investment securities | 688 | 628 | 594 | 575 | 656 | |||||
FHLB stock dividends | 82 | 71 | 138 | 116 | 192 | |||||
Interest-earning deposits | 467 | 352 | 192 | 183 | 178 | |||||
Total interest income | 102,915 | 105,015 | 102,552 | 108,026 | 111,729 | |||||
Interest expense: | ||||||||||
Deposits | 4,295 | 4,540 | 4,773 | 5,514 | 6,714 | |||||
Borrowed funds | 1,964 | 2,056 | 2,050 | 2,054 | 2,127 | |||||
Total interest expense | 6,259 | 6,596 | 6,823 | 7,568 | 8,841 | |||||
Net interest income | 96,656 | 98,419 | 95,729 | 100,458 | 102,888 | |||||
Provision for credit losses | (1,909) | (4,354) | - | (5,620) | (2,230) | |||||
Net interest income after provision for credit losses | 98,565 | 102,773 | 95,729 | 106,078 | 105,118 | |||||
Noninterest income: | ||||||||||
Gain/(loss) on sale of investments | (4) | (46) | (105) | (21) | 75 | |||||
Service charges and fees | 13,500 | 13,199 | 12,744 | 12,394 | 13,074 | |||||
Trust and other financial services income | 6,820 | 7,182 | 7,435 | 6,484 | 5,722 | |||||
Insurance commission income | - | 44 | 1,043 | 2,546 | 2,034 | |||||
Gain/(loss) on real estate owned, net | 71 | 247 | 166 | (42) | 114 | |||||
Income from bank-owned life insurance | 1,343 | 1,332 | 1,639 | 1,736 | 1,330 | |||||
Mortgage banking income | 2,120 | 3,941 | 3,811 | 6,020 | 7,120 | |||||
Gain on sale of insurance business | - | - | 25,327 | - | - | |||||
Other operating income | 3,192 | 3,287 | 2,648 | 2,836 | 2,654 | |||||
Total noninterest income | 27,042 | 29,186 | 54,708 | 31,953 | 32,123 | |||||
Noninterest expense: | ||||||||||
Compensation and employee benefits | 48,691 | 49,063 | 48,894 | 47,239 | 48,209 | |||||
Premises and occupancy costs | 7,104 | 7,745 | 7,410 | 8,814 | 7,614 | |||||
Office operations | 3,144 | 4,143 | 3,317 | 3,165 | 4,009 | |||||
Collections expense | 602 | 411 | 303 | 616 | 893 | |||||
Processing expenses | 13,639 | 13,517 | 15,151 | 13,456 | 12,186 | |||||
Marketing expenses | 2,054 | 2,102 | 2,101 | 1,980 | 1,994 | |||||
Federal deposit insurance premiums | 1,131 | 1,184 | 1,353 | 1,307 | 1,651 | |||||
Professional services | 4,513 | 4,295 | 4,231 | 4,582 | 3,599 | |||||
Amortization of intangible assets | 1,205 | 1,321 | 1,433 | 1,594 | 1,664 | |||||
Real estate owned expense | 44 | 94 | 85 | 75 | 64 | |||||
Merger, asset disposition and restructuring expense | 2,812 | - | 632 | 9 | 7,238 | |||||
Other expenses | 1,346 | 2,227 | 1,422 | 3,354 | 3,728 | |||||
Total noninterest expense | 86,285 | 86,102 | 86,332 | 86,191 | 92,849 | |||||
Income before income taxes | 39,322 | 45,857 | 64,105 | 51,840 | 44,392 | |||||
Income tax expense | 9,266 | 10,794 | 15,138 | 11,603 | 9,327 | |||||
Net income | $ | 30,056 | 35,063 | 48,967 | 40,237 | 35,065 | ||||
Basic earnings per share | $ | 0.24 | 0.28 | 0.38 | 0.32 | 0.28 | ||||
Diluted earnings per share | $ | 0.24 | 0.27 | 0.38 | 0.32 | 0.28 | ||||
Annualized return on average equity | 7.65 | % | 8.86 | % | 12.58 | % | 10.61 | % | 9.00 | % |
Annualized return on average assets | 0.82 | % | 0.97 | % | 1.37 | % | 1.17 | % | 1.01 | % |
Annualized return on tangible common equity * | 10.02 | % | 11.92 | % | 16.66 | % | 14.31 | % | 12.27 | % |
Efficiency ratio ** | 66.51 | % | 66.44 | % | 67.35 | % | 63.88 | % | 62.18 | % |
Annualized noninterest expense to average assets *** | 2.25 | % | 2.33 | % | 2.35 | % | 2.45 | % | 2.42 | % |
Year ended December 31, | ||||
2021 | 2020 | |||
Interest income: | ||||
Loans receivable | $ | 390,343 | 410,907 | |
Mortgage-backed securities | 21,463 | 17,416 | ||
Taxable investment securities | 2,616 | 1,985 | ||
Tax-free investment securities | 2,485 | 2,060 | ||
FHLB dividends | 407 | 981 | ||
Interest-earning deposits | 1,194 | 719 | ||
Total interest income | 418,508 | 434,068 | ||
Interest expense: | ||||
Deposits | 19,122 | 35,896 | ||
Borrowed funds | 8,124 | 6,444 | ||
Total interest expense | 27,246 | 42,340 | ||
Net interest income | 391,262 | 391,728 | ||
Provision for credit losses | (11,883) | 83,975 | ||
Net interest income after provision for credit losses | 403,145 | 307,753 | ||
Noninterest income: | ||||
Gain/(loss) on sale of investments | (176) | 236 | ||
Gain on sale of loans | - | 1,302 | ||
Service charges and fees | 51,837 | 55,613 | ||
Trust and other financial services income | 27,921 | 20,922 | ||
Insurance commission income | 3,633 | 9,132 | ||
Gain/(loss) on real estate owned, net | 442 | (106) | ||
Income from bank-owned life insurance | 6,050 | 5,190 | ||
Mortgage banking income | 15,892 | 31,391 | ||
Gain on sale of insurance business | 25,327 | - | ||
Other operating income | 11,963 | 8,585 | ||
Total noninterest income | 142,889 | 132,265 | ||
Noninterest expense: | ||||
Compensation and employee benefits | 193,887 | 178,375 | ||
Premises and occupancy costs | 31,073 | 30,622 | ||
Office operations | 13,769 | 15,728 | ||
Collections expense | 1,932 | 3,275 | ||
Processing expenses | 55,763 | 50,050 | ||
Marketing expenses | 8,237 | 7,695 | ||
Federal deposit insurance premiums | 4,975 | 4,767 | ||
Professional services | 17,621 | 12,482 | ||
Amortization of intangible assets | 5,553 | 6,856 | ||
Real estate owned expense | 298 | 359 | ||
Merger, asset disposition and restructuring expense | 3,453 | 20,789 | ||
Other expenses | 8,349 | 16,494 | ||
Total noninterest expense | 344,910 | 347,492 | ||
Income before income taxes | 201,124 | 92,526 | ||
Income tax expense | 46,801 | 17,672 | ||
Net income | $ | 154,323 | 74,854 | |
Basic earnings per share | $ | 1.22 | 0.62 | |
Diluted earnings per share | $ | 1.21 | 0.62 | |
Annualized return on average equity | 9.91 | % | 4.72 | % |
Annualized return on average assets | 1.08 | % | 0.58 | % |
Annualized return on tangible common equity * | 12.97 | % | 6.59 | % |
Efficiency ratio ** | 66.02 | % | 61.04 | % |
Annualized noninterest expense to average assets *** | 2.35 | % | 2.48 | % |
December 31, 2021 |
September 30, 2021 |
June 30, 2021 |
March 31, 2021 |
December 31, 2020 | ||||||
Nonaccrual loans current: | ||||||||||
Residential mortgage loans | $ | 1,354 | 2,015 | 189 | 164 | 21 | ||||
Home equity loans | 1,212 | 1,267 | 170 | 268 | 154 | |||||
Consumer loans | 1,336 | 1,465 | 188 | 225 | 207 | |||||
Commercial real estate loans | 106,233 | 111,075 | 138,820 | 146,304 | 20,317 | |||||
Commercial loans | 6,098 | 17,021 | 17,545 | 6,361 | 16,027 | |||||
Total nonaccrual loans current | $ | 116,233 | 132,843 | 156,912 | 153,322 | 36,726 | ||||
Nonaccrual loans delinquent 30 days to 59 days: | ||||||||||
Residential mortgage loans | $ | 244 | 99 | 68 | 1,261 | 647 | ||||
Home equity loans | 223 | 328 | 229 | 340 | 338 | |||||
Consumer loans | 241 | 152 | 230 | 254 | 301 | |||||
Commercial real estate loans | 239 | 205 | 1,589 | 965 | 1,416 | |||||
Commercial loans | 53 | 102 | 406 | 1,538 | 87 | |||||
Total nonaccrual loans delinquent 30 days to 59 days | $ | 1,000 | 886 | 2,522 | 4,358 | 2,789 | ||||
Nonaccrual loans delinquent 60 days to 89 days: | ||||||||||
Residential mortgage loans | $ | 1,163 | 527 | 207 | 813 | 767 | ||||
Home equity loans | 61 | 142 | 310 | 417 | 190 | |||||
Consumer loans | 292 | 291 | 297 | 649 | 583 | |||||
Commercial real estate loans | 364 | 419 | 198 | 1,877 | 714 | |||||
Commercial loans | 218 | 170 | 21 | 7,919 | 48 | |||||
Total nonaccrual loans delinquent 60 days to 89 days | $ | 2,098 | 1,549 | 1,033 | 11,675 | 2,302 | ||||
Nonaccrual loans delinquent 90 days or more: | ||||||||||
Residential mortgage loans | $ | 7,641 | 8,069 | 10,007 | 9,333 | 14,489 | ||||
Home equity loans | 4,262 | 4,745 | 6,256 | 7,044 | 8,441 | |||||
Consumer loans | 2,069 | 2,184 | 2,341 | 3,625 | 5,473 | |||||
Commercial real estate loans | 24,063 | 25,562 | 23,564 | 29,737 | 25,287 | |||||
Commercial loans | 1,105 | 1,104 | 4,126 | 4,860 | 7,325 | |||||
Total nonaccrual loans delinquent 90 days or more | $ | 39,140 | 41,664 | 46,294 | 54,599 | 61,015 | ||||
Total nonaccrual loans | $ | 158,471 | 176,942 | 206,761 | 223,954 | 102,832 | ||||
Total nonaccrual loans | $ | 158,471 | 176,942 | 206,761 | 223,954 | 102,832 | ||||
Loans 90 days past due and still accruing | 331 | 386 | 302 | 197 | 585 | |||||
Nonperforming loans | 158,802 | 177,328 | 207,063 | 224,151 | 103,417 | |||||
Real estate owned, net | 873 | 809 | 1,353 | 1,738 | 2,232 | |||||
Nonperforming assets | $ | 159,675 | 178,137 | 208,416 | 225,889 | 105,649 | ||||
Nonaccrual troubled debt restructuring * | $ | 17,216 | 12,858 | 8,951 | 7,390 | 10,704 | ||||
Accruing troubled debt restructuring | 13,072 | 13,664 | 18,480 | 20,120 | 21,431 | |||||
Total troubled debt restructuring | $ | 30,288 | 26,522 | 27,431 | 27,510 | 32,135 | ||||
Nonperforming loans to total loans | 1.59 | % | 1.74 | % | 2.01 | % | 2.16 | % | 0.98 | % |
Nonperforming assets to total assets | 1.10 | % | 1.24 | % | 1.46 | % | 1.58 | % | 0.77 | % |
Allowance for credit losses to total loans | 1.02 | % | 1.08 | % | 1.14 | % | 1.20 | % | 1.27 | % |
Allowance for total loans excluding PPP loan balances | 1.03 | % | 1.09 | % | 1.17 | % | 1.24 | % | 1.32 | % |
Allowance for credit losses to nonperforming loans | 64.38 | % | 61.90 | % | 56.66 | % | 55.32 | % | 129.99 | % |
At December 31, 2021 | Pass |
Special mention* |
Substandard ** | Doubtful | Loss |
Loans receivable | |
Personal Banking: | |||||||
Residential mortgage loans | $ | 2,978,080 | - | 16,540 | - | - | 2,994,620 |
Home equity loans | 1,312,820 | - | 7,111 | - | - | 1,319,931 | |
Consumer loans | 1,834,478 | - | 4,270 | - | - | 1,838,748 | |
Total Personal Banking | 6,125,378 | - | 27,921 | - | - | 6,153,299 | |
Commercial Banking: | |||||||
Commercial real estate loans | 2,639,676 | 74,123 | 301,685 | - | - | 3,015,484 | |
Commercial loans | 808,323 | 5,730 | 33,556 | - | - | 847,609 | |
Total Commercial Banking | 3,447,999 | 79,853 | 335,241 | - | - | 3,863,093 | |
Total loans | $ | 9,573,377 | 79,853 | 363,162 | - | - | 10,016,392 |
At September 30, 2021 | |||||||
Personal Banking: | |||||||
Residential mortgage loans | $ | 2,972,489 | - | 17,032 | - | - | 2,989,521 |
Home equity loans | 1,342,479 | - | 7,869 | - | - | 1,350,348 | |
Consumer loans | 1,812,360 | - | 4,476 | - | - | 1,816,836 | |
Total Personal Banking | 6,127,328 | - | 29,377 | - | - | 6,156,705 | |
Commercial Banking: | |||||||
Commercial real estate loans | 2,799,592 | 63,034 | 299,925 | - | - | 3,162,551 | |
Commercial loans | 813,665 | 10,976 | 55,071 | - | - | 879,712 | |
Total Commercial Banking | 3,613,257 | 74,010 | 354,996 | - | - | 4,042,263 | |
Total loans | $ | 9,740,585 | 74,010 | 384,373 | - | - | 10,198,968 |
At June 30, 2021 | |||||||
Personal Banking: | |||||||
Residential mortgage loans | $ | 2,937,418 | - | 17,133 | - | - | 2,954,551 |
Home equity loans | 1,367,765 | - | 8,463 | - | - | 1,376,228 | |
Consumer loans | 1,741,872 | - | 3,359 | - | - | 1,745,231 | |
Total Personal Banking | 6,047,055 | - | 28,955 | - | - | 6,076,010 | |
Commercial Banking: | |||||||
Commercial real estate loans | 2,781,734 | 73,167 | 360,288 | - | - | 3,215,189 | |
Commercial loans | 943,665 | 11,266 | 63,850 | - | - | 1,018,781 | |
Total Commercial Banking | 3,725,399 | 84,433 | 424,138 | - | - | 4,233,970 | |
Total loans | $ | 9,772,454 | 84,433 | 453,093 | - | - | 10,309,980 |
At March 31, 2021 | |||||||
Personal Banking: | |||||||
Residential mortgage loans | $ | 2,950,103 | - | 21,575 | - | - | 2,971,678 |
Home equity loans | 1,396,757 | - | 10,767 | - | - | 1,407,524 | |
Consumer loans | 1,547,502 | - | 6,853 | - | - | 1,554,355 | |
Total Personal Banking | 5,894,362 | - | 39,195 | - | - | 5,933,557 | |
Commercial Banking: | |||||||
Commercial real estate loans | 2,801,082 | 120,345 | 368,009 | - | - | 3,289,436 | |
Commercial loans | 1,061,884 | 22,623 | 60,540 | - | - | 1,145,047 | |
Total Commercial Banking | 3,862,966 | 142,968 | 428,549 | - | - | 4,434,483 | |
Total loans | $ | 9,757,328 | 142,968 | 467,744 | - | - | 10,368,040 |
At December 31, 2020 | |||||||
Personal Banking: | |||||||
Residential mortgage loans | $ | 3,042,544 | - | 25,577 | - | - | 3,068,121 |
Home equity loans | 1,455,474 | - | 12,262 | - | - | 1,467,736 | |
Consumer loans | 1,499,004 | - | 8,989 | - | - | 1,507,993 | |
Total Personal Banking | 5,997,022 | - | 46,828 | - | - | 6,043,850 | |
Commercial Banking: | |||||||
Commercial real estate loans | 2,852,705 | 108,021 | 385,163 | - | - | 3,345,889 | |
Commercial loans | 1,092,498 | 41,278 | 57,334 | - | - | 1,191,110 | |
Total Commercial Banking | 3,945,203 | 149,299 | 442,497 | - | - | 4,536,999 | |
Total loans | $ | 9,942,225 | 149,299 | 489,325 | - | - | 10,580,849 |
December 31, 2021 | * | September 30, 2021 | * |
June 30, 2021 | * |
March 31, 2021 | * |
December 31, 2020 | * | ||||||||||||||||
(Number of loans and dollar amount of loans) | |||||||||||||||||||||||||
Loans delinquent 30 days to 59 days: | |||||||||||||||||||||||||
Residential mortgage loans | 277 | $ | 20,567 | 0.7 | % | 17 | $ | 765 | - | % | 13 | $ | 606 | - | % | 248 | $ | 22,236 | 0.7 | % | 315 | $ | 28,797 | 0.9 | % |
Home equity loans | 112 | 3,153 | 0.2 | % | 101 | 3,351 | 0.2 | % | 91 | 3,677 | 0.3 | % | 84 | 3,334 | 0.2 | % | 138 | 4,763 | 0.3 | % | |||||
Consumer loans | 589 | 6,536 | 0.4 | % | 576 | 6,146 | 0.3 | % | 532 | 5,571 | 0.3 | % | 535 | 5,732 | 0.4 | % | 1,279 | 10,574 | 0.7 | % | |||||
Commercial real estate loans | 17 | 17,065 | 0.6 | % | 19 | 2,004 | 0.1 | % | 13 | 2,857 | 0.1 | % | 33 | 12,240 | 0.4 | % | 43 | 10,923 | 0.3 | % | |||||
Commercial loans | 12 | 193 | - | % | 10 | 692 | 0.1 | % | 15 | 686 | 0.1 | % | 16 | 3,032 | 0.3 | % | 37 | 6,405 | 0.5 | % | |||||
Total loans delinquent 30 days to 59 days | 1,007 | $ | 47,514 | 0.5 | % | 723 | $ | 12,958 | 0.1 | % | 664 | $ | 13,397 | 0.1 | % | 916 | $ | 46,574 | 0.4 | % | 1,812 | $ | 61,462 | 0.6 | % |
Loans delinquent 60 days to 89 days: | |||||||||||||||||||||||||
Residential mortgage loans | 59 | $ | 5,433 | 0.2 | % | 55 | $ | 4,907 | 0.2 | % | 58 | $ | 4,051 | 0.1 | % | 26 | $ | 2,062 | 0.1 | % | 84 | $ | 5,083 | 0.2 | % |
Home equity loans | 30 | 949 | 0.1 | % | 29 | 1,024 | 0.1 | % | 36 | 1,502 | 0.1 | % | 31 | 953 | 0.1 | % | 47 | 1,656 | 0.1 | % | |||||
Consumer loans | 195 | 2,006 | 0.1 | % | 180 | 1,757 | 0.1 | % | 181 | 1,988 | 0.1 | % | 169 | 1,868 | 0.1 | % | 322 | 2,742 | 0.2 | % | |||||
Commercial real estate loans | 5 | 769 | - | % | 8 | 1,170 | - | % | 9 | 1,335 | - | % | 14 | 7,609 | 0.2 | % | 11 | 1,615 | - | % | |||||
Commercial loans | 10 | 727 | 0.1 | % | 2 | 170 | - | % | 2 | 27 | - | % | 12 | 8,979 | 0.8 | % | 10 | 864 | 0.1 | % | |||||
Total loans delinquent 60 days to 89 days | 299 | $ | 9,884 | 0.1 | % | 274 | $ | 9,028 | 0.1 | % | 286 | $ | 8,903 | 0.1 | % | 252 | $ | 21,471 | 0.2 | % | 474 | $ | 11,960 | 0.1 | % |
Loans delinquent 90 days or more: ** | |||||||||||||||||||||||||
Residential mortgage loans | 87 | $ | 7,641 | 0.3 | % | 95 | $ | 8,069 | 0.3 | % | 115 | $ | 10,007 | 0.3 | % | 121 | $ | 9,333 | 0.3 | % | 168 | $ | 14,489 | 0.5 | % |
Home equity loans | 105 | 4,262 | 0.3 | % | 119 | 4,745 | 0.4 | % | 146 | 6,256 | 0.5 | % | 176 | 7,044 | 0.5 | % | 207 | 8,441 | 0.6 | % | |||||
Consumer loans | 296 | 2,400 | 0.1 | % | 308 | 2,568 | 0.1 | % | 356 | 2,643 | 0.2 | % | 454 | 3,822 | 0.2 | % | 720 | 6,058 | 0.4 | % | |||||
Commercial real estate loans | 52 | 24,063 | 0.8 | % | 59 | 25,562 | 0.8 | % | 83 | 23,564 | 0.7 | % | 113 | 29,737 | 0.9 | % | 119 | 25,287 | 0.8 | % | |||||
Commercial loans | 8 | 1,105 | 0.1 | % | 10 | 1,104 | 0.1 | % | 18 | 4,126 | 0.4 | % | 31 | 4,860 | 0.4 | % | 37 | 7,325 | 0.6 | % | |||||
Total loans delinquent 90 days or more | 548 | $ | 39,471 | 0.4 | % | 591 | $ | 42,048 | 0.4 | % | 718 | $ | 46,596 | 0.5 | % | 895 | $ | 54,796 | 0.5 | % | 1,251 | $ | 61,600 | 0.6 | % |
Total loans delinquent | 1,854 | $ | 96,869 | 1.0 | % | 1,588 | $ | 64,034 | 0.6 | % | 1,668 | $ | 68,896 | 0.7 | % | 2,063 | $ | 122,841 | 1.2 | % | 3,537 | $ | 135,022 | 1.3 | % |
Quarter ended | ||||||||||
December 31, 2021 |
September 30, 2021 |
June 30, 2021 |
March 31, 2021 |
December 31, 2020 | ||||||
Beginning balance | $ | 109,767 | 117,330 | 123,997 | 134,427 | 140,209 | ||||
Provision | (1,909) | (4,354) | - | (5,620) | (2,230) | |||||
Charge-offs residential mortgage | (784) | (1,263) | (770) | (855) | (407) | |||||
Charge-offs home equity | (1,299) | (1,474) | (379) | (228) | (58) | |||||
Charge-offs consumer | (2,897) | (2,148) | (2,401) | (2,603) | (2,623) | |||||
Charge-offs commercial real estate | (2,652) | (1,581) | (3,964) | (4,626) | (2,770) | |||||
Charge-offs commercial | (2,586) | (412) | (1,161) | (54) | (156) | |||||
Recoveries | 4,601 | 3,669 | 2,008 | 3,556 | 2,462 | |||||
Ending balance | $ | 102,241 | 109,767 | 117,330 | 123,997 | 134,427 | ||||
Net charge-offs to average loans, annualized | 0.22 | % | 0.12 | % | 0.26 | % | 0.19 | % | 0.13 | % |
Year ended December 31, | ||||
2021 | 2020 | |||
Beginning balance | $ | 134,427 | 57,941 | |
CECL adoption | - | 10,792 | ||
Initial allowance on loans purchased with credit deterioration | - | 8,845 | ||
Provision | (11,883) | 83,975 | ||
Charge-offs residential mortgage | (3,672) | (917) | ||
Charge-offs home equity | (3,380) | (608) | ||
Charge-offs consumer | (10,049) | (12,658) | ||
Charge-offs commercial real estate | (12,823) | (4,323) | ||
Charge-offs commercial | (4,213) | (16,212) | ||
Recoveries | 13,834 | 7,592 | ||
Ending balance | $ | 102,241 | 134,427 | |
Net charge-offs to average loans | 0.20 | % | 0.27 | % |
December 31, 2021 | |||||||
Originated loans | Acquired loans | Total loans | |||||
Balance | Reserve | Balance | Reserve | Balance | Reserve | ||
Residential mortgage loans | $ | 2,783,459 | 6,621 | 211,161 | 752 | 2,994,620 | 7,373 |
Home equity loans | 1,107,202 | 4,243 | 212,729 | 1,057 | 1,319,931 | 5,300 | |
Consumer loans | 1,692,207 | 16,775 | 146,541 | 1,592 | 1,838,748 | 18,367 | |
Personal Banking Loans | 5,582,868 | 27,639 | 570,431 | 3,401 | 6,153,299 | 31,040 | |
Commercial real estate loans | 2,523,280 | 48,503 | 492,204 | 9,521 | 3,015,484 | 58,024 | |
Commercial loans | 765,877 | 10,608 | 81,732 | 2,569 | 847,609 | 13,177 | |
Commercial Banking Loans | 3,289,157 | 59,111 | 573,936 | 12,090 | 3,863,093 | 71,201 | |
Total Loans | $ | 8,872,025 | 86,750 | 1,144,367 | 15,491 | 10,016,392 | 102,241 |
Quarter ended | |||||||||||||||||||||||||
December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |||||||||||||||||||||
Average balance | Interest |
Avg. yield/ cost (i) |
Average balance | Interest |
Avg. yield/ cost (i) |
Average balance | Interest |
Avg. yield/ cost (i) |
Average balance | Interest |
Avg. yield/ cost (i) |
Average balance | Interest |
Avg. yield/ cost (i) | |||||||||||
Assets: | |||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||
Residential mortgage loans | $ | 2,977,942 | 25,269 | 3.39 | % | $ | 2,959,794 | 25,398 | 3.43 | % | $ | 2,935,034 | 25,609 | 3.49 | % | $ | 3,007,439 | 26,366 | 3.51 | % | $ | 3,089,916 | 27,503 | 3.56 | % |
Home equity loans | 1,328,553 | 11,750 | 3.51 | % | 1,356,131 | 11,993 | 3.51 | % | 1,380,794 | 12,232 | 3.55 | % | 1,432,009 | 12,815 | 3.63 | % | 1,472,527 | 13,535 | 3.66 | % | |||||
Consumer loans | 1,756,620 | 15,514 | 3.50 | % | 1,728,563 | 16,220 | 3.72 | % | 1,589,739 | 14,555 | 3.67 | % | 1,463,284 | 14,566 | 4.04 | % | 1,444,860 | 15,874 | 4.37 | % | |||||
Commercial real estate loans | 3,113,924 | 34,062 | 4.28 | % | 3,205,839 | 35,305 | 4.31 | % | 3,257,810 | 33,349 | 4.05 | % | 3,313,892 | 38,471 | 4.64 | % | 3,317,418 | 37,965 | 4.48 | % | |||||
Commercial loans | 855,998 | 9,154 | 4.18 | % | 975,603 | 9,096 | 3.65 | % | 1,133,969 | 9,978 | 3.48 | % | 1,189,812 | 10,566 | 3.55 | % | 1,325,047 | 11,414 | 3.37 | % | |||||
Total loans receivable (a) (b) (d) | 10,033,037 | 95,749 | 3.79 | % | 10,225,930 | 98,012 | 3.80 | % | 10,297,346 | 95,723 | 3.73 | % | 10,406,436 | 102,784 | 4.01 | % | 10,649,768 | 106,291 | 3.97 | % | |||||
Mortgage-backed securities (c) | 1,894,683 | 5,743 | 1.21 | % | 1,832,876 | 5,840 | 1.27 | % | 1,756,227 | 5,680 | 1.29 | % | 1,324,558 | 4,200 | 1.27 | % | 1,166,739 | 4,551 | 1.56 | % | |||||
Investment securities (c) (d) | 358,558 | 1,535 | 1.71 | % | 348,619 | 1,466 | 1.68 | % | 364,414 | 1,466 | 1.61 | % | 331,358 | 1,381 | 1.67 | % | 252,898 | 1,380 | 2.18 | % | |||||
FHLB stock, at cost | 14,459 | 82 | 2.25 | % | 21,607 | 71 | 1.31 | % | 23,107 | 138 | 2.40 | % | 21,811 | 116 | 2.17 | % | 23,346 | 192 | 3.27 | % | |||||
Other interest-earning deposits | 1,168,449 | 467 | 0.16 | % | 905,130 | 352 | 0.15 | % | 810,741 | 192 | 0.09 | % | 801,119 | 183 | 0.09 | % | 632,494 | 178 | 0.11 | % | |||||
Total interest-earning assets | 13,469,186 | 103,576 | 3.05 | % | 13,334,162 | 105,741 | 3.15 | % | 13,251,835 | 103,199 | 3.12 | % | 12,885,282 | 108,664 | 3.42 | % | 12,725,245 | 112,592 | 3.52 | % | |||||
Noninterest-earning assets (e) | 1,004,905 | 1,074,122 | 1,104,924 | 1,102,477 | 1,066,609 | ||||||||||||||||||||
Total assets | $ | 14,474,091 | $ | 14,408,284 | $ | 14,356,759 | $ | 13,987,759 | $ | 13,791,854 | |||||||||||||||
Liabilities and shareholders' equity: | |||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||
Savings deposits | $ | 2,282,606 | 622 | 0.11 | % | $ | 2,271,365 | 603 | 0.11 | % | $ | 2,255,578 | 590 | 0.10 | % | $ | 2,118,030 | 625 | 0.12 | % | $ | 2,028,155 | 617 | 0.12 | % |
Interest-bearing demand deposits | 2,933,466 | 411 | 0.06 | % | 2,890,905 | 414 | 0.06 | % | 2,840,949 | 407 | 0.06 | % | 2,783,429 | 429 | 0.06 | % | 2,699,515 | 476 | 0.07 | % | |||||
Money market deposit accounts | 2,618,177 | 656 | 0.10 | % | 2,565,159 | 637 | 0.10 | % | 2,537,629 | 621 | 0.10 | % | 2,497,495 | 657 | 0.11 | % | 2,426,513 | 960 | 0.16 | % | |||||
Time deposits | 1,356,513 | 2,606 | 0.76 | % | 1,423,041 | 2,886 | 0.80 | % | 1,493,947 | 3,155 | 0.85 | % | 1,583,525 | 3,803 | 0.97 | % | 1,676,094 | 4,660 | 1.11 | % | |||||
Borrowed funds (f) | 135,038 | 159 | 0.47 | % | 131,199 | 154 | 0.47 | % | 131,240 | 150 | 0.46 | % | 143,806 | 154 | 0.43 | % | 229,109 | 213 | 0.37 | % | |||||
Subordinated debt (g) | 123,514 | 1,180 | 3.82 | % | 123,513 | 1,277 | 4.10 | % | 123,443 | 1,264 | 4.11 | % | 123,357 | 1,258 | 4.14 | % | 123,283 | 1,256 | 4.05 | % | |||||
Junior subordinated debentures | 129,012 | 625 | 1.89 | % | 128,946 | 625 | 1.90 | % | 128,882 | 636 | 1.95 | % | 128,817 | 642 | 1.99 | % | 128,752 | 659 | 2.00 | % | |||||
Total interest-bearing liabilities | 9,578,326 | 6,259 | 0.26 | % | 9,534,128 | 6,596 | 0.27 | % | 9,511,668 | 6,823 | 0.29 | % | 9,378,459 | 7,568 | 0.33 | % | 9,311,421 | 8,841 | 0.38 | % | |||||
Noninterest-bearing demand deposits (h) | 3,093,518 | 3,058,819 | 3,036,202 | 2,805,206 | 2,675,986 | ||||||||||||||||||||
Noninterest-bearing liabilities | 242,620 | 244,402 | 247,930 | 265,667 | 253,966 | ||||||||||||||||||||
Total liabilities | 12,914,464 | 12,837,349 | 12,795,800 | 12,449,332 | 12,241,373 | ||||||||||||||||||||
Shareholders' equity | 1,559,627 | 1,570,935 | 1,560,959 | 1,538,427 | 1,550,481 | ||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 14,474,091 | $ | 14,408,284 | $ | 14,356,759 | $ | 13,987,759 | $ | 13,791,854 | |||||||||||||||
Net interest income/Interest rate spread | 97,317 | 2.79 | % | 99,145 | 2.87 | % | 96,376 | 2.84 | % | 101,096 | 3.09 | % | 103,751 | 3.14 | % | ||||||||||
Net interest-earning assets/Net interest margin | $ | 3,890,860 | 2.89 | % | $ | 3,800,034 | 2.97 | % | $ | 3,740,167 | 2.91 | % | $ | 3,506,823 | 3.18 | % | $ | 3,413,824 | 3.26 | % | |||||
Ratio of interest-earning assets to interest-bearing liabilities | 1.41X | 1.40X | 1.39X | 1.37X | 1.37X |
Year ended December 31, | ||||||||||
2021 | 2020 | |||||||||
Average balance | Interest |
Avg. yield/ cost (i) |
Average balance | Interest |
Avg. yield/ cost (i) | |||||
Assets: | ||||||||||
Interest-earning assets: | ||||||||||
Residential mortgage loans | $ | 2,969,939 | 102,642 | 3.46 | % | $ | 3,051,582 | 113,353 | 3.71 | % |
Home equity loans | 1,374,038 | 48,789 | 3.55 | % | 1,436,632 | 55,875 | 3.89 | % | ||
Consumer loans | 1,635,613 | 60,854 | 3.72 | % | 1,338,120 | 58,878 | 4.40 | % | ||
Commercial real estate loans | 3,222,272 | 141,186 | 4.32 | % | 3,132,976 | 140,883 | 4.42 | % | ||
Commercial loans | 1,037,758 | 38,794 | 3.69 | % | 1,145,143 | 44,142 | 3.79 | % | ||
Loans receivable (a) (b) (d) | 10,239,620 | 392,265 | 3.83 | % | 10,104,453 | 413,131 | 4.09 | % | ||
Mortgage-backed securities (c) | 1,704,006 | 21,463 | 1.26 | % | 889,744 | 17,416 | 1.96 | % | ||
Investment securities (c) (d) | 350,806 | 5,848 | 1.67 | % | 196,071 | 4,841 | 2.47 | % | ||
FHLB stock, at cost | 20,229 | 407 | 2.01 | % | 21,781 | 981 | 4.50 | % | ||
Other interest-earning deposits | 921,360 | 1,194 | 0.13 | % | 520,666 | 719 | 0.14 | % | ||
Total interest-earning assets | 13,236,021 | 421,177 | 3.18 | % | 11,732,715 | 437,088 | 3.73 | % | ||
Noninterest-earning assets (e) | 1,072,313 | 1,159,405 | ||||||||
Total assets | $ | 14,308,334 | $ | 12,892,120 | ||||||
Liabilities and shareholders' equity: | ||||||||||
Interest-bearing liabilities: | ||||||||||
Savings deposits | $ | 2,232,454 | 2,440 | 0.11 | % | $ | 1,885,517 | 2,640 | 0.14 | % |
Interest-bearing demand deposits | 2,862,677 | 1,660 | 0.06 | % | 2,432,427 | 3,358 | 0.14 | % | ||
Money market deposit accounts | 2,554,975 | 2,570 | 0.10 | % | 2,224,904 | 6,995 | 0.31 | % | ||
Time deposits | 1,463,522 | 12,452 | 0.85 | % | 1,687,381 | 22,903 | 1.36 | % | ||
Borrowed funds (f) | 135,285 | 616 | 0.46 | % | 346,442 | 3,190 | 0.92 | % | ||
Subordinated debt (g) | 123,457 | 4,980 | 4.03 | % | - | - | - | % | ||
Junior subordinated debentures | 128,915 | 2,528 | 1.93 | % | 126,683 | 3,254 | 2.53 | % | ||
Total interest-bearing liabilities | 9,501,285 | 27,246 | 0.29 | % | 8,703,354 | 42,340 | 0.49 | % | ||
Noninterest-bearing demand deposits (h) | 2,999,392 | 2,357,725 | ||||||||
Noninterest-bearing liabilities | 250,075 | 246,294 | ||||||||
Total liabilities | 12,750,752 | 11,307,373 | ||||||||
Shareholders' equity | 1,557,582 | 1,584,747 | ||||||||
Total liabilities and shareholders' equity | $ | 14,308,334 | $ | 12,892,120 | ||||||
Net interest income/Interest rate spread | 393,931 | 2.89 | % | 394,748 | 3.24 | % | ||||
Net interest-earning assets/Net interest margin | $ | 3,734,736 | 2.98 | % | $ | 3,029,361 | 3.36 | % | ||
Ratio of interest-earning assets to interest-bearing liabilities | 1.39X | 1.35X |
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Northwest Bancshares Inc. published this content on 24 January 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 24 January 2022 14:23:01 UTC.