Skip to main content

Atlantic Union Bankshares Corp

For the period ended Sep 30, 2024. Filed Nov 5, 2024.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Sep 30, 2024 · Filed Nov 5, 2024

AUB$40.18+2.1%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Notes to Consolidated Financial Statements (unaudited)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The Company

Headquartered in Richmond, Virginia, Atlantic Union Bankshares Corporation (NYSE: AUB) is the holding company for Atlantic Union Bank, which provides banking and related financial products and services to consumers and businesses.

Basis of Financial Information

The accounting policies and practices of Atlantic Union Bankshares Corporation and subsidiaries conform to GAAP and follow general practices within the banking industry. The consolidated financial statements include the accounts of the Company, which is a financial holding company and a bank holding company that owns all of the outstanding common stock of its banking subsidiary, Atlantic Union Bank, which owns Union Insurance Group, LLC, Atlantic Union Financial Consultants, LLC, Atlantic Union Bank Investments, Inc., and Atlantic Union Equipment Finance, Inc.

The unaudited consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. The preparation of the unaudited consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from these estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the ACL, the fair value of financial instruments, and the fair values associated with assets acquired and liabilities assumed in a business combination. The results of operations for the interim periods are not necessarily indicative of the results that may be expected for the full year or any other period.

On April 1, 2024, the Company completed its acquisition of American National. American National’s results of operations are included in the Company’s consolidated results since the date of acquisition.

The unaudited consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto included in the Company’s 2023 Form 10-K. Certain prior period amounts have been reclassified to conform to current period presentation. None of these reclassifications had a material effect on the Company’s financial statements. See Note 1 “Summary of Significant Accounting Policies” in the “Notes to the Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” in the Company’s 2023 Form 10-K and this Note 1 for additional information on the Company’s significant accounting policies. Except as set forth below with respect to acquisition accounting, there have not been any significant changes to the Company’s accounting policies from those disclosed in the Company’s 2023 Form 10-K that could have a material effect on the Company’s financial statements.

Acquisition Accounting

The Company accounts for its mergers and acquisitions that qualify as a business combination under ASC 805, Business Combinations, which requires the use of the acquisition method of accounting, resulting in all identifiable assets acquired and liabilities assumed being recorded at their fair values as of the acquisition date, with the acquisition and merger-related transaction expenses and restructuring costs expensed in the period incurred. The determination of fair values requires management to make estimates about discount rates, future expected cash flows, market conditions, and other future events that are highly subjective in nature and subject to change. The excess of the consideration paid over the fair value of the net assets acquired is recorded as goodwill. The results of operations of the acquired entity are included in the consolidated statement of income from the acquisition date.

The Company evaluates acquired loans at the acquisition date and classifies them as either – (1) loans that have experienced a more-than insignificant amount of credit deterioration since origination (“PCD” loans) or (2) loans that have not experienced a more-than insignificant amount of credit deterioration since origination (“non-PCD” loans). At acquisition, the allowance on PCD loans is booked directly to the ACL using the Company’s existing ACL methodology, but there is no initial impact to net income. Subsequent to acquisition, future changes in estimates of expected credit losses on PCD loans are recognized as provision expense (or reversal of provision expense). The ACL for non-PCD loans is recognized as provision expense in the same reporting period as the business acquisition, using the Company’s existing ACL methodology. See Note 1 “Summary of Significant Accounting Policies” in the “Notes to the Consolidated Financial Statements” contained in Item 8 “Financial

-9-

Statements and Supplementary Data” in the Company’s 2023 Form 10-K for additional information on the Company’s accounting policy over acquired loans and ACL.

Under ASC 805, the Company may adjust provisional fair values of assets acquired and liabilities assumed in a business combination for a measurement period of up to one year from the acquisition date if additional information about the facts and circumstances that existed as of the acquisition date becomes available. Any future measurement period adjustments, if necessary, will be recognized in the reporting period in which the adjustment amount is determined.

See also Note 2 “Acquisitions” in this Form 10-Q for additional discussion of the Company’s acquisitions.

-10-

2. ACQUISITIONS

American National Acquisition

On April 1, 2024, the Company completed its previously announced merger with American National, the holding company for American National Bank and Trust Company, headquartered in Danville, Virginia. Under the terms of the American National merger agreement, at the effective time of the American National merger, each outstanding share of American National common stock was converted into 1.35 shares of the Company’s common stock, resulting in 14.3 million additional shares issued, or aggregate consideration of$505.5 million, based on the closing price per share of the Company’s common stock as quoted on NYSE on March 28, 2024, which was the last trading day prior to the consummation of the acquisition. With the acquisition of American National, the Company acquired 26 branches, deepening its presence in central and western Virginia, and expanding its franchise into contiguous markets in southern Virginia and in North Carolina.

As a result of the American National acquisition, the Company’s associated goodwill at September 30, 2024 totaled$287.5 million, which reflects expected synergies and economies of scale from the American National merger, allocated between the Company’s Wholesale Banking ($209.9 million) and Consumer Banking ($77.6 million) reporting segments, which is not deductible for tax purposes. While the Company believed the information available on April 1, 2024 provided a reasonable basis for estimating fair value, the Company obtained additional information and evidence within the one year measurement period, that resulted in changes to the estimated fair value amounts and associated goodwill for which measurement period adjustments were recorded. Measurement period adjustments recorded during the third quarter of 2024 related to the Company’s foreclosed properties, deferred tax assets, and long-term borrowings, which resulted in a$5.2 million increase in the preliminary goodwill recognized as part of the American National acquisition during the second quarter of 2024. Valuations subject to change include, but are not limited to: LHFI, identified intangible assets, certain deposits, income taxes, and certain other assets and liabilities. In addition, certain reclassification adjustments were made to other assets and other liabilities to conform to the Company’s current balance sheet presentation.

The following table provides a summary of the consideration transferred and the fair value of the assets acquired and liabilities assumed as of the date of the acquisition, reflecting the aforementioned measurement period and reclassification adjustments (dollars in thousands):

​​​​​​​
Purchase price consideration​​$505,473
​​​​​​​
Fair value of assets acquired:​​
Cash and cash equivalents​$55,060​
Securities AFS​507,764​
LHFS​2,611​
LHFI​​2,151,517​​​
Premises and equipment​35,802​
CDI and other intangibles​84,687​
Bank owned life insurance​​30,627​​​
Other assets​79,967​
Total assets​$2,948,035​
​​​​​​​
Fair value of liabilities assumed:​​
Deposits​$2,583,089​
Short-term borrowings​98,336​
Long-term borrowings​25,890​
Other liabilities​22,746​
Total liabilities​$2,730,061​
​​​​​​​
Fair value of net assets acquired​​$217,974
Preliminary goodwill​​$287,499

-11-

The Company assessed the fair value based on the following methods for the significant assets acquired and liabilities assumed:

Cash and cash equivalents: The fair value was determined to approximate the carrying amount based on the short-term nature of these assets.

Securities AFS: The fair value of the investment portfolio was based on quoted market prices and dealer quotes and pricing obtained from independent pricing services.

LHFS: The LHFS portfolio was recorded at fair value based on quotes or bids from third parties.

LHFI: Fair values for LHFI were estimated using a discounted cash flow analysis that considered factors including loan type, interest rate type, prepayment speeds, duration, and current discount rates. The discount rates used for loans were based on current market rates for new originations of comparable loans and factored in adjustments for any expected liquidity events. Expected cash flows were derived using inputs that considered estimated credit losses and prepayments.

Premises and equipment: The fair value of bank premises and equipment held for use was valued by obtaining recent market data for similar property types with adjustments for characteristics of individual properties.

CDI and other intangibles: CDI represents the future economic benefit of acquired customer deposits. The fair value of the CDI asset was estimated based on a discounted cash flow methodology that incorporated expected customer attrition rates, cost of deposit base, net maintenance cost associated with customer deposits, and the cost for alternative funding sources. The discount rates used were based on market rates. Other intangibles include customer relationship intangible assets and non-compete intangible assets. Customer relationship intangible assets represent the value associated with customer relationships related to the wealth management business that was acquired. Non-compete intangible assets represent the value associated with non-compete agreements for former employees in place at the date of the acquisition.

*BOLI:The fair value of BOLI is carried at its current cash surrender value, which is the most reasonable estimate of fair value. *

Deposits: The fair value of interest bearing and non-interest bearing deposits is the amount payable on demand at the acquisition date. The fair value of time deposits was estimated using a discounted cash flow calculation that includes a market rate analysis of the current rates offered by market participants for certificates of deposits that mature in the same period.

Short-Term Borrowings: Acquired short term borrowings consist of FHLB overnight borrowings and borrowings under repurchase agreements. The fair value of the short-term borrowings was determined to approximate the carrying amounts.

Long-Term Borrowings: The fair values of the Company’s long-term borrowings, including trust preferred securities, were estimated using discounted cash flow analyses, based on the current incremental borrowing rates for similar types of borrowing arrangements.

-12-

The following table presents for illustrative purposes only certain pro forma information as if the Company had acquired American National on January 1, 2023. These results combine the historical results of American National in the Company's Consolidated Statements of Income and while certain adjustments were made for the estimated impact of certain fair value adjustments and other acquisition-related activity, they are not indicative of what would have occurred had the acquisition taken place on January 1, 2023. No adjustments have been made to the pro forma results regarding possible revenue enhancements, provision for credit losses, or expense efficiencies. Pro forma adjustments below include the net impact of American National’s accretion and the elimination of American National merger-related costs, as disclosed below. The Company expects to achieve further operating cost savings and other business synergies, including branch closures, as a result of the acquisition, which are not reflected in the pro forma amounts below (dollars in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Pro forma · ​ · Pro forma
​ · ​ · Three Months Ended · ​ · Nine Months Ended
​ · ​ · September 30, · ​ · September 30,
​2024 (2)2023 (3)2024 (2)2023 (3)
​​(unaudited)​(unaudited)​(unaudited)​(unaudited)
Total revenues (1)$217,218$214,812$632,927$628,065
Net income available to common shareholders (4)$74,533$63,690$180,409$174,815

(1)* Includes net interest income and noninterest income.*

(2)* Includes the net impact of American National’s accretion adjustments of**$5.0** million for the nine months ended September 30, 2024. There wereno pro forma net accretion adjustments for the three months ended September 30, 2024.*

(3)* Includes the net impact of American National’s accretion adjustments of**$4.9** million and**$14.8** million for the three and nine months ended September 30, 2023, respectively.*

(4)* *For the three and nine months ended September 30, 2024 and 2023, excludes American National merger-related costs as noted below.

Merger-related costs associated with the acquisition of American National were$1.1 million and$26.9 million, net of tax, for the three and nine months ended September 30, 2024, respectively, and$2.0 million for both the three and nine months ended September 30, 2023. Such costs include employee severance, professional fees, system conversion, and lease and contract termination expenses, which have been expensed as incurred, and are recorded in “Merger-related costs” on the Company’s Consolidated Statements of Income.

The Company’s operating results for the three and nine months ended September 30, 2024 include the operating results of the acquired assets and assumed liabilities of American National subsequent to the acquisition on April 1, 2024. Due to the merging of certain processes and the conversion of American National’s systems during the second quarter of 2024, historical reporting for the former American National operations is impracticable and thus disclosures of the revenue from the assets acquired and income before income taxes is impracticable for the period subsequent to acquisition.

-13-

3. SECURITIES AND OTHER INVESTMENTS

Available for Sale

The amortized cost, gross unrealized gains and losses, and estimated fair values of AFS securities as of September 30, 2024 are as follows (dollars in thousands):

​​​​​​​​​​​​​
​ · ​ · Amortized · ​ · Gross Unrealized · ​ · Estimated
​ · Cost · Gains · (Losses) · Fair Value
September 30, 2024 · ​ · ​ · ​ · ​ · ​
U.S. government and agency securities​$65,384​$1,313​$(26)​$66,671
Obligations of states and political subdivisions​600,074​294​(111,841)​488,527
Corporate and other bonds (1)​283,861​631​(12,517)​271,975
Commercial MBS​​​​​​​​​​
Agency​​287,747​1,724​(37,721)​​251,750
Non-agency​​76,501​202​(1,636)​​75,067
Total commercial MBS​​364,248​1,926​(39,357)​​326,817
Residential MBS​​​​​​​​​​​​
Agency​​1,522,319​4,144​(176,187)​​1,350,276
Non-agency​​104,967​984​(3,867)​​102,084
Total residential MBS​​1,627,286​5,128​(180,054)​​1,452,360
Other securities​1,832​—​—​1,832
Total AFS securities​$2,942,685​$9,292​$(343,795)​$2,608,182

The amortized cost, gross unrealized gains and losses, and estimated fair values of AFS securities as of December 31, 2023 are as follows (dollars in thousands):

​​​​​​​​​​​​​
​ · ​ · Amortized · ​ · Gross Unrealized · ​ · Estimated
​CostGains(Losses)Fair Value
December 31, 2023​​​​​​​​​​​​
U.S. government and agency securities​$62,367​$1,023​$(34)​$63,356
Obligations of states and political subdivisions​​586,865​33​(111,451)​475,447
Corporate and other bonds (1)​261,656​7​(19,774)​241,889
Commercial MBS​​​​​​​​​​
Agency​​233,775​274​(41,181)​​192,868
Non-agency​​66,743​—​(1,965)​​64,778
Total commercial MBS​​300,518​274​(43,146)​​257,646
Residential MBS​​​​​​​​​​​​
Agency​​1,312,538​114​(205,635)​​1,107,017
Non-agency​​89,840​141​(5,827)​​84,154
Total residential MBS​​1,402,378​255​(211,462)​​1,191,171
Other securities​1,752​—​—​1,752
Total AFS securities​$2,615,536​$1,592​$(385,867)​$2,231,261

-14-

The following table shows the gross unrealized losses and fair value of the Company’s AFS securities with unrealized losses, which are aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position for the following periods ended (dollars in thousands).

​​​​​​​​​​​​​​​​​​​
​ · ​ · Less than 12 months · ​ · More than 12 months · ​ · Total
​ · Fair · Unrealized · Fair · Unrealized · Fair · Unrealized
​ · ​ · Value · ​ · Losses · ​ · Value(2) · ​ · Losses · ​ · Value · ​ · Losses
September 30, 2024 · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
U.S. government and agency securities​$—​$—​$1,439​$(26)​$1,439​$(26)
Obligations of states and political subdivisions​​1,277​​(213)​​462,306​​(111,628)​​463,583​​(111,841)
Corporate and other bonds(1)​14,899​(167)​188,773​(12,350)​203,672​(12,517)
Commercial MBS​​​​​​​​​​​​​​​​​
Agency​​25,224​​(86)​​148,257​​(37,635)​​173,481​​(37,721)
Non-agency​​17,533​​(616)​​40,135​​(1,020)​​57,668​​(1,636)
Total commercial MBS​​42,757​​(702)​​188,392​​(38,655)​​231,149​​(39,357)
Residential MBS​​​​​​​​​​​​​​​​​​
Agency​​94,214​​(288)​​947,499​​(175,899)​​1,041,713​​(176,187)
Non-agency​​16,199​​(96)​​29,821​​(3,771)​​46,020​​(3,867)
Total residential MBS​​110,413​​(384)​​977,320​​(179,670)​​1,087,733​​(180,054)
Total AFS securities​$169,346​$(1,466)​$1,818,230​$(342,329)​$1,987,576​$(343,795)
​​​​​​​​​​​​​​​​​​​
December 31, 2023​​​​​​
U.S. government and agency securities​$—​$—​$1,980​$(34)​$1,980​$(34)
Obligations of states and political subdivisions​​11,758​​(2,090)​​455,931​​(109,361)​​467,689​​(111,451)
Corporate and other bonds(1)​89,450​(531)​144,155​(19,243)​233,605​(19,774)
Commercial MBS​​​​​​​​​​​​​​​​​
Agency​​35,665​​(547)​​143,657​​(40,634)​​179,322​​(41,181)
Non-agency​​—​​—​​64,778​​(1,965)​​64,778​​(1,965)
Total commercial MBS​​35,665​​(547)​​208,435​​(42,599)​​244,100​​(43,146)
Residential MBS​​​​​​​​​​​​​​​​​​
Agency​​59,707​​(491)​​1,011,809​​(205,144)​​1,071,516​​(205,635)
Non-agency​​9,022​​(41)​​40,085​​(5,786)​​49,107​​(5,827)
Total residential MBS​​68,729​​(532)​​1,051,894​​(210,930)​​1,120,623​​(211,462)
Total AFS securities​$205,602​$(3,700)​$1,862,395​$(382,167)​$2,067,997​$(385,867)

(2)* Comprised of740 and757 individual securities as of September 30, 2024 and December 31, 2023, respectively.*

The Company has evaluated AFS securities in an unrealized loss position for credit related impairment at September 30, 2024 and December 31, 2023 and concludedno impairment existed based on several factors which included: (1) the majority of these securities are of high credit quality, (2) unrealized losses are primarily the result of market volatility and increases in market interest rates, (3) the contractual terms of the investments do not permit the issuer(s) to settle the securities at a price less than the cost basis of each investment, (4) issuers continue to make timely principal and interest payments, and (5) the Company does not intend to sell any of the investments and the accounting standard of “more likely than not” has not been met for the Company to be required to sell any of the investments before recovery of its amortized cost basis.

Additionally, the majority of the Company’s MBS are issued by FNMA, FHLMC, and GNMA and do not have credit risk given the implicit and explicit government guarantees associated with these agencies. In addition, the non-agency mortgage-backed and asset-backed securities generally received a 20% simplified supervisory formula approach rating. The Company’s AFS investment portfolio is generally highly-rated or agency backed. At September 30, 2024 and December 31, 2023, all AFS securities were current withno securities past due or on non-accrual, andno ACL was held against the Company’s AFS securities portfolio.

-15-

The following table presents the amortized cost and estimated fair value of AFS securities as of the periods ended, by contractual maturity (dollars in thousands). Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · September 30, 2024 · ​ · December 31, 2023
​ · Amortized · Estimated · Amortized · Estimated
​​Cost​Fair Value​Cost​Fair Value
Due in one year or less​$49,287​$49,040​$52,427​$51,936
Due after one year through five years​214,039​215,657​150,271​149,545
Due after five years through ten years​322,155​305,664​282,309​261,720
Due after ten years​2,357,204​2,037,821​2,130,529​1,768,060
Total AFS securities​$2,942,685​$2,608,182​$2,615,536​$2,231,261

Refer to Note 8 “Commitments and Contingencies” within this Item 1 of this Quarterly Reportfor information regarding the estimated fair value of AFS securities that were pledged to secure public deposits, repurchase agreements and for other purposes as permitted or required by law as of September 30, 2024 and December 31, 2023.

Accrued interest receivable on AFS securities totaled$10.3 million and$9.5 million at September 30, 2024 and December 31, 2023, respectively, and is included in “Other assets” on the Company’s Consolidated Balance Sheets. For the three and nine months ended September 30, 2024 and 2023, accrued interest receivable write-offs were not material to the Company’s consolidated financial statements.

Held to Maturity

The Company reports HTM securities on the Company’s Consolidated Balance Sheets at carrying value. Carrying value is amortized cost, which includes any unamortized unrealized gains and losses recognized in AOCI prior to reclassifying the securities from AFS securities to HTM securities. The carrying value, gross unrealized gains and losses, and estimated fair values of HTM securitiesas of September 30, 2024 are as follows (dollars in thousands):

​​​​​​​​​​​​​
​ · ​ · Carrying · ​ · Gross Unrealized · ​ · Estimated
​ · Value · Gains · (Losses) · ​ · Fair Value
September 30, 2024 · ​ · ​ · ​ · ​ · ​ · ​
Obligations of states and political subdivisions​$695,460​$3,775​$(23,241)​$675,994
Corporate and other bonds(1)​​3,484​​—​​(64)​​3,420
Commercial MBS​​​​​​​​​​​
Agency​​27,164​​—​​(5,308)​​21,856
Non-agency​​21,218​​156​​(533)​​20,841
Total commercial MBS​​48,382​​156​​(5,841)​​42,697
Residential MBS​​​​​​​​​​​​
Agency​​38,339​​—​​(4,872)​​33,467
Non-agency​​21,415​​15​​(181)​​21,249
Total residential MBS​​59,754​​15​​(5,053)​​54,716
Total HTM securities​$807,080​$3,946​$(34,199)​$776,827

-16-

The carrying value, gross unrealized gains and losses, and estimated fair values of HTM securitiesas of December 31, 2023 are as follows (dollars in thousands):

​​​​​​​​​​​​​
​ · ​ · Carrying · ​ · Gross Unrealized · ​ · Estimated
​ · Value · Gains · (Losses) · Fair Value
December 31, 2023 · ​ · ​ · ​ · ​
Obligations of states and political subdivisions​$699,189​$6,175​$(23,464)​$681,900
Corporate and other bonds(1)​​4,349​​—​​(100)​​4,249
Commercial MBS​​​​​​​​​​​​
Agency​​27,477​​—​​(5,570)​​21,907
Non-agency​​24,503​​37​​(449)​​24,091
Total commercial MBS​​51,980​​37​​(6,019)​​45,998
Residential MBS​​​​​​​​​​​​
Agency​​40,562​​—​​(5,713)​​34,849
Non-agency​​41,298​​122​​(342)​​41,078
Total residential MBS​​81,860​​122​​(6,055)​​75,927
Total HTM securities​$837,378​$6,334​$(35,638)​$808,074

(1)* Other bonds include asset-backed securities**.*

The following table presents the amortized cost of HTM securities as of the periods ended, by security type and credit rating (dollars in thousands):

​​​​​​​​​​​​​
​ · Obligations of states and political · Corporate and other · Mortgage-backed · Total HTM
​ · ​ · subdivisions · ​ · bonds · ​ · securities · ​ · securities
September 30, 2024​​​​​​​​​​​​
Credit Rating: · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
AAA/AA/A​$684,805​$—​$6,439​$691,244
BBB/BB/B​​1,150​​—​​—​​1,150
Not Rated – Agency(1)​​—​​—​​67,416​​67,416
Not Rated – Non-Agency(2)​9,505​3,484​​34,281​​47,270
Total​$695,460​$3,484​$108,136​$807,080
December 31, 2023​​​​​​​​​​​​
Credit Rating:​​​​​​​​​​
AAA/AA/A​$688,499​$—​$9,720​$698,219
BBB/BB/B​​1,166​​—​​—​​1,166
Not Rated – Agency(1)​​—​​—​​68,039​​68,039
Not Rated – Non-Agency(2)​9,524​4,349​​56,081​​69,954
Total​$699,189​$4,349​$133,840​$837,378

(1)* Generally considered not to have credit risk given the government guarantees associated with these agencies.*

(2) Non-agency mortgage-backed and asset-backed securities have limited credit risk, supported by most receiving a20% simplified supervisory formula approach rating.

-17-

The following table presents the amortized cost and estimated fair value of HTM securities as of the periods ended, by contractual maturity (dollars in thousands). Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · September 30, 2024 · ​ · December 31, 2023
​ · Carrying · Estimated · Carrying · Estimated
​​Value​Fair Value​Value​Fair Value
Due in one year or less​$4,022​$3,997​$3,065​$3,058
Due after one year through five years​13,173​13,554​34,093​34,613
Due after five years through ten years​103,411​100,798​45,919​45,263
Due after ten years​686,474​658,478​754,301​725,140
Total HTM securities​$807,080​$776,827​$837,378​$808,074

Refer to Note 8 “Commitments and Contingencies” within this Item 1 of this Quarterly Report for information regarding the estimated fair value of HTM securities that were pledged to secure public deposits as permitted or required by law as of September 30, 2024 and December 31, 2023.

Accrued interest receivable on HTM securities totaled$6.7 million and$8.4 million at September 30, 2024 and December 31, 2023, respectively, and is included in “Other assets” on the Company’s Consolidated Balance Sheets. For the three and nine months ended September 30, 2024 and 2023, accrued interest receivable write-offs were not material to the Company’s consolidated financial statements.

The Company’s HTM investment portfolio primarily consists of highly-rated municipal securities. At September 30, 2024 and December 31, 2023, the Company’s HTM securities were all current, withno securities past due or on non-accrual. The Company’s HTM securities ACL was immaterial at September 30, 2024 and December 31, 2023.

Restricted Stock, at cost

The FHLB required the Bank to maintain stock in an amount equal to 4.75% of outstanding borrowings and a specific percentage of the member’s total assets at September 30, 2024 and December 31, 2023, respectively. The FRB requires the Company to maintain stock with a par value equal to 6% of its outstanding capital. At September 30, 2024 and December 31, 2023, restricted stock consisted of FRB stock in the amount of$82.9 million and$67.0 million, respectively, and FHLB stock in the amount of$35.0 million and$48.4 million, respectively.

-18-

Realized Gains and Losses

The following table presents the gross realized gains and losses on and the proceeds from the sale of securities during the three and nine months ended September 30,(dollars in thousands):

​​​​​​​
​ · Three Months Ended · Nine Months Ended
​ · ​ · 2024 · ​ · 2024
Realized gains (losses)(1): · ​ · ​
Gross realized gains​$4​$16
Gross realized losses​—​(6,526)
Net realized gains (losses)​$4​$(6,510)
​​​​​​​
Proceeds from sales of securities​$102,888​$620,405
​​​​​​​
​ · Three Months Ended · Nine Months Ended
​ · ​ · 2023 · ​ · 2023
Realized gains (losses)(1): · ​ · ​
Gross realized gains​$4​$1,352
Gross realized losses​(27,598)​(42,344)
Net realized losses​$(27,594)​$(40,992)
​​​​​​​
Proceeds from sales of securities​$256,780​$856,881

(1)* Includes gains (losses) on sales and calls of securities.*

4. LOANS AND ALLOWANCE FOR LOAN AND LEASE LOSSES

The following tables exclude LHFS. The Company’s LHFI are stated at their face amount, net of deferred fees and costs and includes loan balances as of September 30, 2024, acquired through the American National acquisition that closed on April 1, 2024, and consisted of the following as of the periods ended (dollars in thousands):

​​​​​​​​
​ · ​ · ​ · September 30, 2024 · ​ · December 31, 2023
Construction and Land Development​​$1,588,531​$1,107,850
CRE – Owner Occupied​​2,401,807​1,998,787
CRE – Non-Owner Occupied​​4,885,785​4,172,401
Multifamily Real Estate​​1,357,730​1,061,997
Commercial & Industrial​​3,799,872​3,589,347
Residential 1-4 Family – Commercial​​729,315​522,580
Residential 1-4 Family – Consumer​​1,281,914​1,078,173
Residential 1-4 Family – Revolving​​738,665​619,433
Auto​​354,570​486,926
Consumer​​109,522​120,641
Other Commercial​​1,089,588​876,908
Total LHFI, net of deferred fees and costs(1)​​​18,337,299​​15,635,043
Allowance for loan and lease losses​​​(160,685)​​(132,182)
Total LHFI, net​​$18,176,614​$15,502,861

(1)Total loans included unamortized premiums and discounts, and unamortized deferred fees and costs totaling*$228.3 million and**$79.7** million as of September 30, 2024 and December 31, 2023, respectively**.*

Refer to Note 1 “Summary of Significant Accounting Policies” and Note 2 “Acquisitions” within Item 1 of this Quarterly Report for further information about the American National acquisition.

Accrued interest receivable on LHFI totaled $75.2 million and $72.5 million at September 30, 2024 and December 31, 2023, respectively. Accrued interest receivable write-offs were not material to the Company’s consolidated financial statements for the three and nine months ended September 30, 2024 and 2023.

-19-

The following table shows the aging of the Company’s LHFI portfolio by class at September 30, 2024 (dollars in thousands):

​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · Greater than · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · 30-59 Days · 60-89 Days · 90 Days and · ​ · ​ · ​ · ​ · ​
​ · ​ · Current · ​ · Past Due · Past Due · still Accruing · Nonaccrual · Total Loans · ​
Construction and Land Development​$1,584,576​$1,559$369$82$1,945$1,588,531​
CRE – Owner Occupied​2,392,190​2,2911,3061,2394,7812,401,807​
CRE – Non-Owner Occupied​4,866,516​1,0856,8751,3909,9194,885,785​
Multifamily Real Estate​1,356,721​82113553—1,357,730​
Commercial & Industrial​3,789,537​5,8765498623,0483,799,872​
Residential 1-4 Family – Commercial​725,395​6567368011,727729,315​
Residential 1-4 Family – Consumer​1,260,678​4716,9501,89011,9251,281,914​
Residential 1-4 Family – Revolving​728,538​3,309​2,6721,1862,960738,665​
Auto​350,373​2,796​468​401532354,570​
Consumer​108,487​700​182​143​10​109,522​
Other Commercial​​1,082,274​​2​​185​​7,127​​—​​1,089,588​
Total LHFI, net of deferred fees and costs​$18,245,285​$19,566​$20,427​$15,174​$36,847​$18,337,299​
% of total loans​​99.50%​0.11%​0.11%​0.08%​0.20%​100.00%

The following table shows the aging of the Company’s LHFI portfolio by class at December 31, 2023 (dollars in thousands):

​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · ​ · Greater than · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · 30-59 Days · ​ · 60-89 Days · ​ · 90 Days and · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Current · ​ · Past Due · ​ · Past Due · ​ · still Accruing · ​ · Nonaccrual · ​ · Total Loans
Construction and Land Development​$1,107,183​$270​$24​$25​$348​$1,107,850​
CRE – Owner Occupied​1,991,632​1,575​—​2,579​3,001​1,998,787​
CRE – Non-Owner Occupied​4,156,089​545​184​2,967​12,616​4,172,401​
Multifamily Real Estate​1,061,851​—​146​—​—​1,061,997​
Commercial & Industrial​3,579,657​4,303​49​782​4,556​3,589,347​
Residential 1-4 Family – Commercial​518,150​567​676​1,383​1,804​522,580​
Residential 1-4 Family – Consumer​1,053,255​7,546​1,804​4,470​11,098​1,078,173​
Residential 1-4 Family – Revolving​611,584​2,238​1,429​1,095​3,087​619,433​
Auto​480,557​4,737​872​410​350​486,926​
Consumer​119,487​770​232​152​—​120,641​
Other Commercial​​870,339​​6,569​​—​​—​​—​​876,908​
Total LHFI, net of deferred fees and costs​$15,549,784​$29,120​$5,416​$13,863​$36,860​$15,635,043​
% of total loans​​99.45%​0.19%​0.03%​0.09%​0.24%​100.00%

-20-

The following table shows the Company’s amortized cost basis of loans on nonaccrual status with no related ALLL as of the periods ended (dollars in thousands):

​​​​​​​
​ · ​ · September 30, · ​ · December 31,
​ · ​ · 2024 · ​ · 2023
CRE – Owner Occupied​$2,050​$—
CRE – Non-Owner Occupied​​8,156​​4,835
Total LHFI​$10,206​$4,835

There wasno interest income recognized on nonaccrual loans during the three and nine months ended September 30, 2024 and 2023. See Note 1 “Summary of Significant Accounting Policies” in the “Notes to the Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” in the Company’s 2023 Form 10-K for additional information on the Company’s policies for nonaccrual loans.

Troubled Loan Modifications

See Note 1 “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” of the Company’s 2023 Form 10-K for loan modifications to borrowers experiencing financial difficulty and how the Company defines TLMs.

As of September 30, 2024 and 2023, the Company had TLMs with an amortized cost basis of$24.5 million and$29.4 million, respectively.

The following table presents the amortized cost basis of TLMs for the three and nine months ended September 30, (dollars in thousands):

​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Three Months Ended · ​ · ​ · Nine Months Ended · ​
​ · ​ · 2024 · ​ · ​ · 2024 · ​
​ · Amortized Cost · ​ · % of Total Class of Financing Receivable · ​ · Amortized Cost · ​ · % of Total Class of Financing Receivable
Combination - Other-Than-Insignificant Payment Delay and Term Extension​​​​​​​​​​​​
Commercial and Industrial​$—​—%​$553​0.01%
CRE – Non-Owner Occupied​​—​—%​​22,175​0.45%
Total Combination - Other-Than-Insignificant Payment Delay and Term Extension​$—​​​​$22,728​​​
​​​​​​​​​​​​​
Term Extension​​​​​​​​​​
Construction and Land Development​$50​NM%​$50​NM%
Commercial and Industrial​​141​NM%​​141​NM%
CRE – Owner Occupied​​586​0.02%​​586​0.02%
Residential 1-4 Family – Consumer​​236​0.02%​​236​0.02%
Total Term Extension​$1,013​​​​$1,013​​​
​​​​​​​​​​​​​
Combination - Term Extension and Interest Rate Reduction​​​​​​​​​​​​
Residential 1-4 Family – Consumer​$283​0.02%​$630​0.05%
Total Combination - Term Extension and Interest Rate Reduction​$283​​​​$630​​​
​​​​​​​​​​​​​
Combination - Interest Rate Reduction, Term Extension and Other-Than-Insignificant Payment Delay​​​​​​​​​​​​
Commercial and Industrial​$—​—%​$106​NM%
Total Combination - Interest Rate Reduction, Term Extension and Other-Than-Insignificant Payment Delay​$—​​​​$106​​​
​​​​​​​​​​​​​
Total​$1,296​​​​$24,477​​​

-21-

​​​​​​​​​​​​​
​ · ​ · Three Months Ended · ​ · ​ · Nine Months Ended · ​
​ · ​ · 2023 · ​ · ​ · 2023 · ​
​ · Amortized Cost · ​ · % of Total Class of Financing Receivable · ​ · ​ · Amortized Cost · ​ · % of Total Class of Financing Receivable
Term Extension · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
Commercial and Industrial​$97​NM​​$2,008​0.06%
CRE – Non-Owner Occupied​​—​—%​​20,133​0.49%
CRE – Owner Occupied​​766​0.04%​​766​0.04%
Residential 1-4 Family – Consumer​​29​NM​​​603​0.06%
Total Term Extension​$892​​​​$23,510​​​
​​​​​​​​​​​​​
Combination - Term Extension and Interest Rate Reduction​​​​​​​​​​​​
Residential 1-4 Family – Consumer​$127​0.01%​$959​0.09%
Residential 1-4 Family – Revolving​—​—%​15​NM​
Total Combination - Term Extension and Interest Rate Reduction​$127​​​​$974​​​
​​​​​​​​​​​​​
Principal Forgiveness​​​​​​​​​​​​
CRE – Non-Owner Occupied​​—​—%​​4,935​0.12%
Total Principal Forgiveness​$—​​​​$4,935​​​
​​​​​​​​​​​​​
Total​$1,019​​​​$29,419​​​

-22-

The following table describes the financial effects of TLMs on a weighted average basis for TLMs within that loan type for the three and nine months ended September 30,:

​​​​​​​​​
Three Months Ended
2024
​​​​​​​​​
Term Extension
Loan Type​Financial Effect
CRE – Owner Occupied​Added a weighted-average 3.0 years to the life of loans.
​​​​​​​​​
Nine Months Ended
2024
​​​​​​​​​
Other-Than-Insignificant Payment Delay and Term Extension
Loan Type​Financial Effect
Commercial and Industrial​Added a weighted-average 1.0 years to the life of loans.
CRE – Non-Owner Occupied​Added a weighted-average 1.6 years to the life of loans.
​​​​​​​​​
Term Extension
Loan Type​Financial Effect
CRE – Owner Occupied​Added a weighted-average 3.0 years to the life of loans.
​​​​​​​​​
​​​​​​​​​
Three Months Ended
2023
​​​​​​​​​
Term Extension
Loan Type​Financial Effect
CRE – Owner Occupied​Added a weighted-average 0.2 years to the life of loans.
​​​​​​​​​
Nine Months Ended
2023
​​​​​​​​​
Term Extension
Loan Type​Financial Effect
Commercial and Industrial​Added a weighted-average 0.2 years to the life of loans.
CRE – Owner Occupied​Added a weighted-average 0.2 years to the life of loans.
CRE – Non-Owner Occupied​Added a weighted-average 0.5 years to the life of loans.
Residential 1-4 Family – Consumer​Added a weighted-average 10.7 years to the life of loans.
​​​​​​​​​
Combination - Term Extension and Interest Rate Reduction
Loan Type​Financial Effect
Residential 1-4 Family – Consumer​Added a weighted-average 20.3 years to the life of loans and reduced the weighted average contractual interest rate from 8.2% to 7.6%.
Residential 1-4 Family – Revolving​Added a weighted-average 19.1 years to the life of loans and reduced the weighted average contractual interest rate from 10.5% to 7.3%.
​​​​​​​​​
Principal Forgiveness
Loan Type​Financial Effect
CRE – Non-Owner Occupied​Reduced the amortized cost basis of loans by $3.5 million.

-23-

The Company considers a default of a TLM to occur when the borrower is 90 days past due following the modification or a foreclosure and repossession of the applicable collateral occurs. During the three and nine months ended September 30, 2024 and 2023, the Company didnot have any material loans that went into default that had been modified and designated as TLMs in the twelve-month period prior to the time of default.

The Company monitors the performance of TLMs to determine the effectiveness of the modifications. During the three and nine months ended September 30, 2024 and 2023, the Company didnot have any material loans that have been modified and designated as TLMs that were past due.

As of September 30, 2024, there wereno unfunded commitments on loans modified and designated as TLMs. As of December 31, 2023, unfunded commitments on loans modified and designated as TLMs were$1.6 million.

Allowance for Loan and Lease Losses

ALLL on the loan portfolio is a material estimate for the Company. The Company estimates its ALLL on its loan portfolio on a quarterly basis. The Company models the ALLL usingtwo primary segments, Commercial and Consumer. Each loan segment is further disaggregated into classes based on similar risk characteristics. The Company has identified the following classes within each loan segment:

●Commercial: Construction and Land Development, CRE – Owner Occupied, CRE – Non-Owner Occupied, Multifamily Real Estate, Commercial & Industrial, Residential 1-4 Family – Commercial, and Other Commercial
●Consumer: Residential 1-4 Family – Consumer, Residential 1-4 Family – Revolving, Auto, and Consumer

The following tables show the ALLL activity by loan segment for the three and nine months ended September 30, (dollars in thousands):

​​​​​​​​​​​​​​​​​​​
​ · ​ · Three Months Ended · ​ · Nine Months Ended
​ · ​ · 2024 · ​ · 2024
​ · ​ · Commercial · ​ · Consumer · ​ · Total · Commercial · ​ · Consumer · ​ · Total
Balance at beginning of period​$131,139​$26,992​$158,131​$105,896​$26,286​$132,182
Initial Allowance on PCD American National loans​​—​​—​​—​​2,609​​1,287​​3,896
Loans charged-off​(1,642)​(1,077)​(2,719)(8,675)​(3,026)​(11,701)
Recoveries credited to allowance​1,292​761​2,053​2,881​1,497​4,378
Initial Provision - Non-PCD American National loans​​—​​—​​—​​11,213​​2,016​​13,229
Provision charged to operations​1,931​1,289​3,22018,796​(95)​18,701
Balance at end of period​$132,720​$27,965​$160,685$132,720​$27,965​$160,685
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Three Months Ended · ​ · Nine Months Ended
​ · ​ · 2023 · ​ · 2023
​ · ​ · Commercial · ​ · Consumer · ​ · Total · Commercial · ​ · Consumer · ​ · Total
Balance at beginning of period​$92,970​$27,713​$120,683$82,753​$28,015​$110,768
Loans charged-off​(788)​(841)​(1,629)(7,589)​(2,368)​(9,957)
Recoveries credited to allowance​878​457​1,3351,911​1,626​3,537
Provision charged to operations​5,880​(642)​5,23821,865​(586)​21,279
Balance at end of period​$98,940​$26,687​$125,627​$98,940​$26,687​$125,627

-24-

The following table presents additional information related to the acquired American National loan portfolio at the acquisition date, including the initial ACL at acquisition on the PCD loans (dollars in thousands):

​​​​
​​​April 1, 2024
PCD Loans:​​​
Book value of acquired loans at acquisition$89,418
Initial ACL at acquisition​(3,896)
Non-credit discount at acquisition​(10,466)
Purchase Price​$75,056
​​​​
Non-PCD Loans:​​​
Fair Value​$2,073,037
Gross contractual amounts receivable​​2,503,707
Estimate of contractual cash flows not expected to be collected​​10,887

Credit Quality Indicators

Credit quality indicators are used to help estimate the collectability of each loan class within the Commercial and Consumer loan segments. For classes of loans within the Commercial segment, the primary credit quality indicator used for evaluating credit quality and estimating the ALLL is risk rating categories of Pass, Watch, Special Mention, Substandard, and Doubtful. For classes of loans within the Consumer segment, the primary credit quality indicator used for evaluating credit quality and estimating ALLL is delinquency bands of current, 30-59, 60-89, 90+, and nonaccrual. While other credit quality indicators are evaluated and analyzed as part of the Company’s credit risk management activities, these indicators are primarily used in estimating the ALLL. The Company evaluates the credit risk of its loan portfolio on at least a quarterly basis.

The Company presents loan and lease portfolio segments and classes by credit quality indicator and vintage year. The Company defines the vintage date for the purpose of this disclosure as the date of the most recent credit decision. Renewals are categorized as new credit decisions and reflect the renewal date as the vintage date, except for renewals of loans modified for borrowers experiencing financial difficulty or TLMs, which are presented in the original vintage.

Refer to Note 1 “Summary of Significant Accounting Policies” in the “Notes to the Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” in the Company’s 2023 Form 10-K for additional information on the Company’s policies and for further information on the Company’s credit quality indicators.

Commercial Loans

The Company uses a risk rating system as the primary credit quality indicator for classes of loans within the Commercial segment. The Company defines pass loans as risk rated 1-5 and criticized loans as risk rated 6-9. See Note 3 “Loans and

Allowance For Loan and Lease Losses” in the “Notes to Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” of the Company’s 2023 Form 10-K for information on the Company’s risk rating system.

-25-

The table below details the amortized cost and gross write-offs of the classes of loans within the Commercial segment by risk level and year of origination as of September 30, (dollars in thousands):

​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · 2024
​ · ​ · ​ · Term Loans Amortized Cost Basis by Origination Year · ​ · Revolving · ​ · ​ · ​
​ · ​ · 2024 · ​ · 2023 · ​ · 2022 · ​ · 2021 · ​ · 2020 · ​ · Prior · ​ · Loans · ​ · Total
Construction and Land Development​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$248,772​$546,827​$453,332​$124,660​$21,372​$47,130​$103,907​$1,546,000
Watch​​—​​4,019​​2,187​​1,135​​—​​1,048​​—​​8,389
Special Mention​​1,824​​827​​296​​226​​1,332​​2,492​​—​​6,997
Substandard​​160​​81​​22,945​​991​​1,527​​1,441​​—​​27,145
Total Construction and Land Development​$250,756​$551,754​$478,760​$127,012​$24,231​$52,111​$103,907​$1,588,531
Current period gross write-off​$—​$—​$(392)​$—​$—​$—​$—​$(392)
​​​​​​​​​​​​​​​​​​​​​​​​​
CRE – Owner Occupied​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$119,494​$237,967​$286,271​$267,150​$253,840​$1,053,513​$27,073​$2,245,308
Watch​​32,278​​9,567​​13,374​​1,927​​2,539​​36,841​​51​​96,577
Special Mention​​1,163​​9,527​​1,590​​1,748​​2,878​​14,266​​2,201​​33,373
Substandard​​—​​932​​1,021​​358​​1,921​​22,317​​—​​26,549
Total CRE – Owner Occupied​$152,935​$257,993​$302,256​$271,183​$261,178​$1,126,937​$29,325​$2,401,807
Current period gross write-off​$—​$—​$—​$—​$—​$(354)​$—​$(354)
​​​​​​​​​​​​​​​​​​​​​​​​​
CRE – Non-Owner Occupied​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$220,707​$520,289​$664,692​$851,291​$387,340​$1,903,875​$42,583​$4,590,777
Watch​​—​​152​​1,477​​5,936​​4,037​​54,881​​—​​66,483
Special Mention​​397​​—​​17,947​​5,125​​3,355​​62,509​​12,750​​102,083
Substandard​​—​​13,758​​—​​1,128​​39,701​​71,782​​73​​126,442
Total CRE – Non-Owner Occupied​$221,104​$534,199​$684,116​$863,480​$434,433​$2,093,047​$55,406​$4,885,785
Current period gross write-off​$—​$—​$—​$—​$(3,386)​$—​$—​$(3,386)
​​​​​​​​​​​​​​​​​​​​​​​​​
Commercial & Industrial​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$627,486​$688,535​$571,125​$331,698​$138,708​$259,312​$925,580​$3,542,444
Watch​​3,266​​25,712​​79,979​​1,000​​588​​17,882​​44,303​​172,730
Special Mention​​46​​4,961​​9,119​​3,653​​2,674​​290​​46,054​​66,797
Substandard​​61​​696​​1,249​​2,145​​620​​3,725​​9,405​​17,901
Total Commercial & Industrial​$630,859​$719,904​$661,472​$338,496​$142,590​$281,209​$1,025,342​$3,799,872
Current period gross write-off​$—​$(42)​$(239)​$(5)​$(113)​$(600)​$(962)​$(1,961)
​​​​​​​​​​​​​​​​​​​​​​​​​
Multifamily Real Estate​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$39,570​$28,510​$226,917​$427,559​$240,473​$339,438​$36,318​$1,338,785
Watch​​—​​—​​1,722​​—​​—​​—​​—​​1,722
Special Mention​​—​​—​​—​​—​​250​​1,196​​—​​1,446
Substandard​​—​​14,212​​—​​—​​—​​1,512​​53​​15,777
Total Multifamily Real Estate​$39,570​$42,722​$228,639​$427,559​$240,723​$342,146​$36,371​$1,357,730
Current period gross write-off​$—​$—​$—​$—​$—​$—​$—​$—
​​​​​​​​​​​​​​​​​​​​​​​​​
Residential 1-4 Family – Commercial​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$42,386​$68,715​$140,565​$111,205​$80,592​$259,004​$9,394​$711,861
Watch​​—​​338​​1,072​​509​​809​​6,840​​101​​9,669
Special Mention​​—​​—​​233​​217​​335​​1,881​​—​​2,666
Substandard​​519​​—​​—​​232​​613​​3,502​​253​​5,119
Total Residential 1-4 Family – Commercial​$42,905​$69,053​$141,870​$112,163​$82,349​$271,227​$9,748​$729,315
Current period gross write-off​$—​$—​$—​$—​$—​$—​$—​$—
​​​​​​​​​​​​​​​​​​​​​​​​​
Other Commercial​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$163,223​$206,491​$175,616​$166,506​$87,207​$172,238​$96,733​$1,068,014
Watch​​—​​572​​7,095​​983​​7,013​​4,599​​—​​20,262
Special Mention​​—​​86​​—​​—​​—​​591​​—​​677
Substandard​​—​​493​​—​​—​​41​​2​​99​​635
Total Other Commercial​$163,223​$207,642​$182,711​$167,489​$94,261​$177,430​$96,832​$1,089,588
Current period gross write-off​$—​$—​$—​$—​$—​$(2,582)​$—​$(2,582)
​​​​​​​​​​​​​​​​​​​​​​​​​
Total Commercial​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$1,461,638​$2,297,334​$2,518,518​$2,280,069​$1,209,532​$4,034,510​$1,241,588​$15,043,189
Watch​​35,544​​40,360​​106,906​​11,490​​14,986​​122,091​​44,455​​375,832
Special Mention​​3,430​​15,401​​29,185​​10,969​​10,824​​83,225​​61,005​​214,039
Substandard​​740​​30,172​​25,215​​4,854​​44,423​​104,281​​9,883​​219,568
Total Commercial​$1,501,352​$2,383,267​$2,679,824​$2,307,382​$1,279,765​$4,344,107​$1,356,931​$15,852,628
Total current period gross write-off​$—​$(42)​$(631)​$(5)​$(3,499)​$(3,536)​$(962)​$(8,675)

-26-

The table below details the amortized cost and gross write-offs of the classes of loans within the Commercial segment by risk level and year of origination as of December 31, (dollars in thousands):

​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · 2023
​ · ​ · ​ · Term Loans Amortized Cost Basis by Origination Year · ​ · Revolving · ​ · ​ · ​
​ · ​ · 2023 · ​ · 2022 · ​ · 2021 · ​ · 2020 · ​ · 2019 · ​ · Prior · ​ · Loans · ​ · Total
Construction and Land Development​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$289,786​$440,473​$192,148​$19,536​$10,934​$38,841​$64,137​$1,055,855
Watch​​84​​3,611​​16,249​​—​​—​​2,127​​—​​22,071
Special Mention​​—​​—​​4,444​​1,332​​—​​367​​—​​6,143
Substandard​​114​​1,244​​1,248​​20,705​​205​​265​​—​​23,781
Total Construction and Land Development​$289,984​$445,328​$214,089​$41,573​$11,139​$41,600​$64,137​$1,107,850
Current period gross write-off​$—​$—​$—​$—​$—​$(11)​$—​$(11)
​​​​​​​​​​​​​​​​​​​​​​​​​
CRE – Owner Occupied​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$175,627​$257,889​$194,030​$239,549​$259,502​$750,180​$23,689​$1,900,466
Watch​​5,919​​1,311​​4,768​​4,422​​9,146​​27,829​​399​​53,794
Special Mention​​786​​849​​249​​—​​5,150​​9,549​​611​​17,194
Substandard​​362​​—​​—​​326​​—​​26,645​​—​​27,333
Total CRE – Owner Occupied​$182,694​$260,049​$199,047​$244,297​$273,798​$814,203​$24,699​$1,998,787
Current period gross write-off​$—​$—​$—​$—​$—​$(141)​$—​$(141)
​​​​​​​​​​​​​​​​​​​​​​​​​
CRE – Non-Owner Occupied​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$374,221​$548,262​$710,122​$334,449​$492,782​$1,419,882​$35,276​$3,914,994
Watch​​—​​1,520​​1,690​​—​​32,326​​82,930​​—​​118,466
Special Mention​​—​​—​​—​​—​​—​​67,001​​12,155​​79,156
Substandard​​4,837​​—​​2,121​​17,956​​5,899​​28,972​​—​​59,785
Total CRE – Non-Owner Occupied​$379,058​$549,782​$713,933​$352,405​$531,007​$1,598,785​$47,431​$4,172,401
Current period gross write-off​$—​$—​$—​$—​$—​$(3,528)​$—​$(3,528)
​​​​​​​​​​​​​​​​​​​​​​​​​
Commercial & Industrial​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$981,290​$617,805​$409,973​$178,578​$122,160​$168,368​$923,359​$3,401,533
Watch​​2,708​​38,711​​512​​1,379​​18,065​​4,943​​22,832​​89,150
Special Mention​​108​​32,714​​981​​3,310​​1,722​​1,513​​19,865​​60,213
Substandard​​—​​146​​343​​2,000​​925​​3,181​​31,856​​38,451
Total Commercial & Industrial​$984,106​$689,376​$411,809​$185,267​$142,872​$178,005​$997,912​$3,589,347
Current period gross write-off​$—​$—​$(101)​$—​$—​$(17)​$(1,812)​$(1,930)
​​​​​​​​​​​​​​​​​​​​​​​​​
Multifamily Real Estate​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$21,911​$129,854​$321,918​$222,172​$45,879​$250,887​$50,060​$1,042,681
Watch​​—​​—​​—​​—​​—​​914​​—​​914
Special Mention​​—​​—​​—​​250​​—​​81​​—​​331
Substandard​​14,222​​—​​—​​—​​3,703​​146​​—​​18,071
Total Multifamily Real Estate​$36,133​$129,854​$321,918​$222,422​$49,582​$252,028​$50,060​$1,061,997
Current period gross write-off​$—​$—​$—​$—​$—​$—​$—​$—
​​​​​​​​​​​​​​​​​​​​​​​​​
Residential 1-4 Family – Commercial​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$41,631​$67,495​$77,321​$69,779​$44,498​$203,125​$604​$504,453
Watch​​49​​387​​580​​220​​757​​8,854​​107​​10,954
Special Mention​​47​​—​​—​​—​​—​​1,302​​—​​1,349
Substandard​​57​​—​​614​​279​​624​​3,997​​253​​5,824
Total Residential 1-4 Family – Commercial​$41,784​$67,882​$78,515​$70,278​$45,879​$217,278​$964​$522,580
Current period gross write-off​$—​$—​$—​$—​$—​$—​$—​$—
​​​​​​​​​​​​​​​​​​​​​​​​​
Other Commercial​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$201,252​$180,346​$165,732​$114,838​$123,515​$62,284​$9,850​$857,817
Watch​​14,355​​—​​—​​32​​4​​3,977​​—​​18,368
Special Mention​​93​​—​​—​​—​​—​​630​​—​​723
Total Other Commercial​$215,700​$180,346​$165,732​$114,870​$123,519​$66,891​$9,850​$876,908
Current period gross write-off​$—​$(101)​$—​$—​$—​$(3,016)​$—​$(3,117)
​​​​​​​​​​​​​​​​​​​​​​​​​
Total Commercial​​​​​​​​​​​​​​​​​​​​​​​​
Pass​$2,085,718​$2,242,124​$2,071,244​$1,178,901​$1,099,270​$2,893,567​$1,106,975​$12,677,799
Watch​​23,115​​45,540​​23,799​​6,053​​60,298​​131,574​​23,338​​313,717
Special Mention​​1,034​​33,563​​5,674​​4,892​​6,872​​80,443​​32,631​​165,109
Substandard​​19,592​​1,390​​4,326​​41,266​​11,356​​63,206​​32,109​​173,245
Total Commercial​$2,129,459​$2,322,617​$2,105,043​$1,231,112​$1,177,796​$3,168,790​$1,195,053​$13,329,870
Total current period gross write-off​$—​$(101)​$(101)​$—​$—​$(6,713)​$(1,812)​$(8,727)

-27-

Consumer Loans

For Consumer loans, the Company evaluates credit quality based on the delinquency status of the loan. The following table details the amortized cost and gross write-offs of the classes of loans within the Consumer segment based on their delinquency status and year of origination as of September 30, (dollars in thousands):

​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · 2024
​ · ​ · ​ · Term Loans Amortized Cost Basis by Origination Year · ​ · Revolving · ​ · ​ · ​
​ · ​ · 2024 · ​ · 2023 · ​ · 2022 · ​ · 2021 · ​ · 2020 · ​ · Prior · ​ · Loans · ​ · Total
Residential 1-4 Family – Consumer​​​​​​​​​​​​​​​​​​​​​​​​
Current​$109,941​$170,351​$290,571​$281,489​$154,185​$254,128​$13​$1,260,678
30-59 Days Past Due​​—​​131​​42​​—​​—​​298​​—​​471
60-89 Days Past Due​​—​​—​​717​​5,078​​—​​1,155​​—​​6,950
90+ Days Past Due​​—​​72​​95​​—​​—​​1,723​​—​​1,890
Nonaccrual​​—​​318​​2,292​​1,122​​—​​8,193​​—​​11,925
Total Residential 1-4 Family – Consumer​$109,941​$170,872​$293,717​$287,689​$154,185​$265,497​$13​$1,281,914
Current period gross write-off​$—​$(76)​$(3)​$—​$—​$(19)​$—​$(98)
​​​​​​​​​​​​​​​​​​​​​​​​​
Residential 1-4 Family – Revolving​​​​​​​​​​​​​​​​​​​​​​​​
Current​$13,213​$35,769​$47,624​$10,700​$3,936​$1,793​$615,503​$728,538
30-59 Days Past Due​​—​​89​​60​​—​​—​​—​​3,160​​3,309
60-89 Days Past Due​​—​​178​​130​​—​​—​​—​​2,364​​2,672
90+ Days Past Due​​—​​—​​14​​—​​—​​—​​1,172​​1,186
Nonaccrual​​—​​54​​115​​—​​46​​—​​2,745​​2,960
Total Residential 1-4 Family – Revolving​$13,213​$36,090​$47,943​$10,700​$3,982​$1,793​$624,944​$738,665
Current period gross write-off​$—​$—​$—​$(28)​$—​$—​$(145)​$(173)
​​​​​​​​​​​​​​​​​​​​​​​​​
Auto​​​​​​​​​​​​​​​​​​​​​​​​
Current​$1,840​$60,423​$161,406​$77,325​$34,173​$15,206​$—​$350,373
30-59 Days Past Due​​45​​363​​1,261​​645​​258​​224​​—​​2,796
60-89 Days Past Due​​—​​103​​210​​81​​57​​17​​—​​468
90+ Days Past Due​​—​​112​​171​​20​​73​​25​​—​​401
Nonaccrual​​—​​46​​276​​96​​76​​38​​—​​532
Total Auto​$1,885​$61,047​$163,324​$78,167​$34,637​$15,510​$—​$354,570
Current period gross write-off​$—​$(153)​$(653)​$(263)​$(59)​$(62)​$—​$(1,190)
​​​​​​​​​​​​​​​​​​​​​​​​​
Consumer​​​​​​​​​​​​​​​​​​​​​​​​
Current​$11,268​$9,292​$15,310​$7,746​$6,466​$30,332​$28,073​$108,487
30-59 Days Past Due​​11​​73​​179​​11​​24​​371​​31​​700
60-89 Days Past Due​​—​​18​​71​​11​​41​​33​​8​​182
90+ Days Past Due​​4​​11​​42​​6​​2​​62​​16​​143
Nonaccrual​​—​​—​​—​​9​​—​​1​​—​​10
Total Consumer​$11,283​$9,394​$15,602​$7,783​$6,533​$30,799​$28,128​$109,522
Current period gross write-off​$—​$(192)​$(93)​$(26)​$(525)​$(591)​$(138)​$(1,565)
​​​​​​​​​​​​​​​​​​​​​​​​​
Total Consumer​​​​​​​​​​​​​​​​​​​​​​​​
Current​$136,262​$275,835​$514,911​$377,260​$198,760​$301,459​$643,589​$2,448,076
30-59 Days Past Due​​56​​656​​1,542​​656​​282​​893​​3,191​​7,276
60-89 Days Past Due​​—​​299​​1,128​​5,170​​98​​1,205​​2,372​​10,272
90+ Days Past Due​​4​​195​​322​​26​​75​​1,810​​1,188​​3,620
Nonaccrual​​—​​418​​2,683​​1,227​​122​​8,232​​2,745​​15,427
Total Consumer​$136,322​$277,403​$520,586​$384,339​$199,337​$313,599​$653,085​$2,484,671
Total current period gross write-off​$—​$(421)​$(749)​$(317)​$(584)​$(672)​$(283)​$(3,026)

-28-

The following table details the amortized cost and gross write-offs of the classes of loans within the Consumer segment based on their delinquency status and year of origination as of December 31, (dollars in thousands):

​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · 2023
​ · ​ · ​ · Term Loans Amortized Cost Basis by Origination Year · ​ · Revolving · ​ · ​ · ​
​ · ​ · 2023 · ​ · 2022 · ​ · 2021 · ​ · 2020 · ​ · 2019 · ​ · Prior · ​ · Loans · ​ · Total
Residential 1-4 Family – Consumer​​​​​​​​​​​​​​​​​​​​​​​​
Current​$120,480​$266,261​$265,255​$154,440​$32,591​$214,214​$14​$1,053,255
30-59 Days Past Due​​273​​2,195​​705​​249​​181​​3,943​​—​​7,546
60-89 Days Past Due​​208​​—​​—​​—​​—​​1,596​​—​​1,804
90+ Days Past Due​​—​​—​​1,713​​—​​—​​2,757​​—​​4,470
Nonaccrual​​205​​875​​870​​—​​38​​9,110​​—​​11,098
Total Residential 1-4 Family – Consumer​$121,166​$269,331​$268,543​$154,689​$32,810​$231,620​$14​$1,078,173
Current period gross write-off​$—​$(16)​$(21)​$—​$(69)​$(95)​$—​$(201)
​​​​​​​​​​​​​​​​​​​​​​​​​
Residential 1-4 Family – Revolving​​​​​​​​​​​​​​​​​​​​​​​​
Current​$42,593​$54,560​$11,756​$4,348​$937​$1,115​$496,275​$611,584
30-59 Days Past Due​​—​​14​​—​​—​​39​​—​​2,185​​2,238
60-89 Days Past Due​​181​​148​​—​​—​​—​​26​​1,074​​1,429
90+ Days Past Due​​—​​—​​—​​—​​—​​—​​1,095​​1,095
Nonaccrual​​—​​154​​27​​51​​—​​—​​2,855​​3,087
Total Residential 1-4 Family – Revolving​$42,774​$54,876​$11,783​$4,399​$976​$1,141​$503,484​$619,433
Current period gross write-off​$—​$—​$(3)​$—​$—​$—​$(55)​$(58)
​​​​​​​​​​​​​​​​​​​​​​​​​
Auto​​​​​​​​​​​​​​​​​​​​​​​​
Current​$77,293​$210,692​$107,568​$52,742​$24,877​$7,385​$—​$480,557
30-59 Days Past Due​​526​​2,022​​1,095​​612​​292​​190​​—​​4,737
60-89 Days Past Due​​61​​326​​298​​58​​96​​33​​—​​872
90+ Days Past Due​​36​​210​​24​​112​​23​​5​​—​​410
Nonaccrual​​39​​120​​63​​69​​59​​—​​—​​350
Total Auto​$77,955​$213,370​$109,048​$53,593​$25,347​$7,613​$—​$486,926
Current period gross write-off​$(64)​$(487)​$(295)​$(145)​$(69)​$(80)​$—​$(1,140)
​​​​​​​​​​​​​​​​​​​​​​​​​
Consumer​​​​​​​​​​​​​​​​​​​​​​​​
Current​$12,453​$23,303​$10,442​$7,999​$15,176​$24,056​$26,058​$119,487
30-59 Days Past Due​​21​​156​​28​​32​​129​​366​​38​​770
60-89 Days Past Due​​11​​82​​40​​14​​47​​21​​17​​232
90+ Days Past Due​​63​​72​​10​​—​​—​​4​​3​​152
Total Consumer​$12,548​$23,613​$10,520​$8,045​$15,352​$24,447​$26,116​$120,641
Current period gross write-off​$(43)​$(66)​$(124)​$(851)​$(23)​$(679)​$(83)​$(1,869)
​​​​​​​​​​​​​​​​​​​​​​​​​
Total Consumer​​​​​​​​​​​​​​​​​​​​​​​​
Current​$252,819​$554,816​$395,021​$219,529​$73,581​$246,770​$522,347​$2,264,883
30-59 Days Past Due​​820​​4,387​​1,828​​893​​641​​4,499​​2,223​​15,291
60-89 Days Past Due​​461​​556​​338​​72​​143​​1,676​​1,091​​4,337
90+ Days Past Due​​99​​282​​1,747​​112​​23​​2,766​​1,098​​6,127
Nonaccrual​​244​​1,149​​960​​120​​97​​9,110​​2,855​​14,535
Total Consumer​$254,443​$561,190​$399,894​$220,726​$74,485​$264,821​$529,614​$2,305,173
Current period gross write-off​$(107)​$(569)​$(443)​$(996)​$(161)​$(854)​$(138)​$(3,268)

As of September 30, 2024 and December 31, 2023, the Company did not have any significant revolving loans convert to term.

-29-

5. GOODWILL AND INTANGIBLE ASSETS

The Company’s intangible assets consist of core deposits, goodwill, and other intangibles arising from previous acquisitions. The Company has determined that CDI have finite lives and amortizes them over their estimated useful lives. CDI are being amortized over the period of expected benefit, which ranges from four years toten years, using an accelerated method. Other amortizable intangible assets are being amortized over the period of expected benefit, which ranges from four years toten years, using various methods. The Company concluded that there wasno impairment to goodwill or intangible assets as of the balance sheet date. In the normal course of business, the Company routinely monitors the impact of the changes in the financial markets and includes these assessments in the Company’s impairment process.

As a result of the American National acquisition, the Company’s associated goodwill at September 30, 2024 totaled$287.5 million. During the quarter ended September 30, 2024, the Company adjusted the American National acquisition allocation of the purchase price for certain provisional amounts recognized at the acquisition date to reflect new information obtained about facts and circumstances that existed as of the acquisition date. The measurement period and reclassification adjustments recorded in this quarter relate to deferred taxes, the fair values of long-term borrowings, and foreclosed properties, which resulted in a$5.2 million increase in the preliminary goodwill recognized during the second quarter of 2024.

The following table provides information on the significant components of goodwill and other acquired intangible assets as of the periods ended (dollars in thousands).

​​​​​​​​​​​​​
​ · Gross · Additions: · ​ · ​ · Net
​ · ​ · Carrying · ​ · American National · ​ · Accumulated · ​ · Carrying
​ · ​ · Value · ​ · Acquisition (1) · ​ · Amortization · ​ · Value
September 30, 2024 · ​ · ​ · ​ · ​
Goodwill​$925,211​$287,499​$—​$1,212,710
CDI​​85,491​​74,410​​(80,828)​​79,073
Other amortizable intangibles​​3,977​​10,277​​(3,151)​​11,103
December 31, 2023​​​​
Goodwill​$925,211​$—​$—​$925,211
CDI​​85,491​​—​​(68,599)​​16,892
Other amortizable intangibles​3,977​—​(1,686)​2,291

(1)Includes initial goodwill of*$282.3** million and a goodwill adjustment of**$5.2** million related to the American National acquisition. Refer to Note 2 “Acquisitions” for more information.*

The following table presents the Company’s goodwill and intangible assets by operating segment as of the periods ended (dollars in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​​Wholesale Banking​Consumer Banking​Corporate Other​Total
September 30, 2024 · ​ · ​ · ​ · ​ · ​
Goodwill (1)​$845,239​$362,245​$5,226​$1,212,710
Intangible Assets (2)​9,032​830​80,314​90,176
December 31, 2023​​​​
Goodwill​$639,180​$286,031​$—​$925,211
Intangible Assets​1,302​989​16,892​19,183

(1)Wholesale Banking and Consumer Banking includes gross carrying values of*$209.9** million and**$77.6** million, respectively, which were added in the second quarter of 2024 related to the American National acquisition. Refer to Note 2 “Acquisitions” for more information.*

(2)Wholesale Banking and Corporate Other includes gross carrying values of*$8.4** million and**$76.3** million, respectively, which were added in the second quarter of 2024 related to the American National acquisition. Refer to Note 2 “Acquisitions” for more information.*

-30-

Amortization expense of intangibles for the three months ended September 30, 2024 and 2023 totaled$5.8 million and$2.2 million, respectively. Amortization expense of intangibles for the nine months ended September 30, 2024 and 2023 totaled$13.7 million and$6.7 million, respectively. As of September 30, 2024, the estimated remaining amortization expense of intangibles is as follows for the years ending (dollars in thousands):

​​​​
For the remaining three months of 2024$5,615
2025​​19,950
2026​​16,245
2027​​12,936
2028​​10,151
Thereafter​​25,279
Total estimated amortization expense​$90,176

6. LEASES

Lessor Arrangements

The Company’s lessor arrangements consist of sales-type and direct financing leases for equipment, including vehicles and machinery, with terms ranging from 5 months to 122 months. At September 30, 2024 and December 31, 2023, the carrying value of residual assets covered by residual value guarantees and residual value insurance was$97.1 million and$84.1 million, respectively. For more information on the Company’s lessor arrangements, refer to Note 1 “Summary of Significant Accounting Policies” in the “Notes to the Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” in the Company’s 2023 Form 10-K.

Total net investment in sales-type and direct financing leases are included in “Loans held for investment, net of deferred fees and costs” on the Company’s Consolidated Balance Sheets and consist of the following as of the periods ended (dollars in thousands):

​​​​​​​​
​ · September 30, 2024 · ​ · ​ · December 31, 2023
Sales-type and direct financing leases:​​​​​​​
Lease receivables, net of unearned income and deferred selling profit​$492,868​​$409,264
Unguaranteed residual values, net of unearned income and deferred selling profit​​29,874​​​21,484
Total net investment in sales-type and direct financing leases$522,742​​$430,748

Lessee Arrangements

The Company’s lessee arrangements consist of operating and finance leases; however, the majority of the leases have been classified as non-cancellable operating leases and are primarily for real estate leases with remaining lease terms of up to 21 years. For more information on the Company’s lessee arrangements, refer to Note 1 “Summary of Significant Accounting Policies” in the “Notes to the Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” in the Company’s 2023 Form 10-K.

-31-

The tables below provide information about the Company’s lessee lease portfolio and other supplemental lease information for the following periods ended (dollars in thousands):

​​​​​​​​​​​​​​​​​​
​ · September 30, 2024 · ​ · ​ · ​ · December 31, 2023 · ​
​ · ​ · Operating · ​ · ​ · Finance · ​ · ​ · ​ · Operating · ​ · ​ · Finance · ​
ROU assets​$75,833​​$3,980​​​$71,788​​$4,669​
Lease liabilities​​80,812​​​6,098​​​​78,043​​​7,052​
Lease Term and Discount Rate of Operating leases:​​​​​​​​​​​​​​​​
Weighted-average remaining lease term (years)​11.10​​​4.33​​​​11.75​​​5.08​
Weighted-average discount rate (1)​6.20%​​1.17%​​​6.21%​​1.17%

(1)* A lease implicit rate or an incremental borrowing rate is used based on information available at commencement date of lease or at remeasurement date.*

​​​​​​​
​ · ​ · Nine months ended September 30,
​2024​2023
Cash paid for amounts included in measurement of lease liabilities:​​​​​​
Operating Cash Flows from Finance Leases​$57​$68
Operating Cash Flows from Operating Leases​​10,802​​8,902
Financing Cash Flows from Finance Leases​​955​​919
ROU assets obtained in exchange for lease obligations:​​​​​​
Operating leases​$4,135​$38,318
​​​​​​​​​​​​​
​ · ​ · Three months ended September 30, · ​ · Nine months ended September 30,
​​​2024​​2023​​2024​​2023
Net Operating Lease Cost​$3,448​$2,381$9,994​$7,291
Finance Lease Cost:​​​​​​​​​​​​
Amortization of right-of-use assets​​230​​230​​689​​689
Interest on lease liabilities​​18​​22​57​​68
Total Lease Cost​$3,696​$2,633​$10,740​$8,048

The maturities of lessor and lessee arrangements outstanding are presented in the table below for the years ending (dollars in thousands):

​​​​​​​​​​
​ · ​ · September 30, 2024
​ · ​ · Lessor · ​ · Lessee
​ · ​ · ​ · Sales-type and Direct Financing · ​ · Operating · ​ · Finance
For the remaining three months of 2024$31,746​$3,734​$346
2025​​118,884​​14,383​​1,392
2026​108,054​​11,726​​1,427
2027​108,830​​10,498​​1,462
2028​83,386​​9,495​​1,499
Thereafter​127,840​​67,754​​128
Total undiscounted cash flows​578,740​​117,590​​6,254
Less: Adjustments (1)​85,872​​36,778​​156
Total (2)​$492,868​$80,812​$6,098

(1)* Lessor – unearned income and unearned guaranteed residual value; Lessee – imputed interest.*

(2)* Represents* lease receivables for lessor arrangements and lease liabilities for lessee arrangements.

-32-

7. BORROWINGS

*Short-term Borrowings

*The Company classifies all borrowings that will mature within a year from the date on which the Company enters into them as short-term borrowings. Total short-term borrowings consist primarily of securities sold under agreements to repurchase, which are secured transactions with customers and generally mature the day following the date sold, advances from the FHLB, federal funds purchased (which are secured overnight borrowings from other financial institutions), and other lines of credit.

Total short-term borrowings consist of the following as of the periods ended (dollars in thousands):

​​​​​​​​
​​​September 30,​​December 31,​
​ · ​ · 2024 · ​ · 2023
Securities sold under agreements to repurchase​$59,227​$110,833​
Federal Funds Purchased​​—​​90,000​
FHLB Advances​375,000​720,000​
Total short-term borrowings​$434,227​$920,833​
​​​​​​​​
Average outstanding balance during the period​$554,926​$573,553​
Average interest rate during the period​5.31%4.73%
Average interest rate at end of period​5.14%5.15%

The Company maintains federal funds lines with several correspondent banks; the available balance was$597.0 million and$682.0 million, respectively, at September 30, 2024 and December 31, 2023. The Company also maintains an alternate line of credit at a correspondent bank, and the available balance was$25.0 million at both September 30, 2024 and December 31, 2023. Additionally, the Company had a collateral dependent line of credit with the FHLB of up to$7.4 billion at September 30, 2024 and$6.2 billion at December 31, 2023. The Company’s secured line of credit capacity totaled$3.0 billion and$1.7 billion, of which$2.3 billion and$988.7 million were available at September 30, 2024 and December 31, 2023, respectively.

Refer to Note 8 “Commitments and Contingencies” for additional information on the Company’s pledged collateral. The Company has certain restrictive covenants related to certain asset quality, capital, and profitability metrics associated with these lines and was in compliance with these covenants as of September 30, 2024 and December 31, 2023.

-33-

*Long-term Borrowings

As part of the American National acquisition, the Company assumed junior subordinated debenture obligations related to several trusts that issued the obligations to several trust preferred capital securities totaling$28.5 million in total principal amount. Refer to the table below for contractual rates and maturity terms.

Total long-term borrowings consist of the following as of September 30, 2024 (dollars in thousands):

​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · Spread to · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Principal · ​ · ​ · 3-Month SOFR · ​ · Rate (3) · ​ · Maturity · ​ · Investment (4)
Trust Preferred Capital Securities​​​​​​​​​​​​​​
Trust Preferred Capital Note – Statutory Trust I​$22,500​​2.75% (1)​7.60%6/17/2034​$696
Trust Preferred Capital Note – Statutory Trust II​36,000​1.40% (1)​6.25%6/15/2036​1,114
VFG Limited Liability Trust I Indenture​20,000​2.73% (1)​7.58%3/18/2034​619
FNB Statutory Trust II Indenture​12,000​3.10% (1)​7.95%6/26/2033​372
Gateway Capital Statutory Trust I​8,000​3.10% (1)​7.95%9/17/2033​248
Gateway Capital Statutory Trust II​7,000​2.65% (1)​7.50%6/17/2034​217
Gateway Capital Statutory Trust III​15,000​1.50% (1)​6.35%5/30/2036​464
Gateway Capital Statutory Trust IV​25,000​1.55% (1)​6.40%7/30/2037​774
MFC Capital Trust II​5,000​2.85% (1)​7.70%1/23/2034​155
AMNB Statutory Trust I (5)​​20,000​​1.35% (1)​6.20%6/30/2036​​619
MidCarolina Trust I (5)​​5,000​​3.45% (2)​8.04%11/7/2032​​155
MidCarolina Trust II (5)​​3,500​​2.95% (2)​7.54%1/7/2034​​109
Total Trust Preferred Capital Securities​$179,000​​​$5,542
Subordinated Debt (6)​​​​​​​​​​​​​​
2031 Subordinated Debt​​250,000​​—%​2.875%12/15/2031​​​
Total Subordinated Debt (7)​$250,000​​​​​​​​​​​
Fair Value Discount (8)​​(16,605)​​​​​​​​​​​
Investment in Trust Preferred Capital Securities​​5,542​​​​​​​​​​​
Total Long-term Borrowings​$417,937​​​​​​​​​​​

(1) Three-Month CMESOFR +0.262%.

(2) Three-Month CME SOFR.

(3) Rate as of September 30, 2024. Calculated using non-rounded numbers.

(4)* Represents the junior subordinated debentures owned by the Company in trust and is reported in “Other assets” on the Company’s Consolidated Balance Sheets*.

(5) Assumed in the American National acquisition and adjusted to fair value at the time of acquisition.

(6) Subordinated notes qualify as Tier 2 capital for the Company for regulatory purposes.

(7) Fixed-to-floating rate notes. On December 15, 2026, the interest rate changes to a floating rate of the then current Three-Month Term SOFR plus a spread of186 bps through its maturity date or earlier redemption. The notes may be redeemed before maturity on any interest payment date occurring on or after December 15, 2026.

(8) Remaining discounts of*$14.4** million and**$2.2** million on Trust Preferred Capital Securities and Subordinated Debt, respectively.*

-34-

Total long-term borrowings consist of the following as of December 31, 2023 (dollars in thousands):

​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · Spread to · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Principal · ​ · 3-Month SOFR (1) · ​ · Rate (2) · ​ · Maturity · ​ · Investment (3)
Trust Preferred Capital Securities​​​​​​​​​​​​​
Trust Preferred Capital Note – Statutory Trust I​$22,500​2.75%​8.34%6/17/2034​$696
Trust Preferred Capital Note – Statutory Trust II​36,0001.40%​6.99%6/15/2036​1,114
VFG Limited Liability Trust I Indenture​20,0002.73%​8.32%3/18/2034​619
FNB Statutory Trust II Indenture​12,0003.10%​8.69%6/26/2033​372
Gateway Capital Statutory Trust I​8,0003.10%​8.69%9/17/2033​248
Gateway Capital Statutory Trust II​7,0002.65%​8.24%6/17/2034​217
Gateway Capital Statutory Trust III​15,0001.50%​7.09%5/30/2036​464
Gateway Capital Statutory Trust IV​25,0001.55%​7.14%7/30/2037​774
MFC Capital Trust II​5,0002.85%​8.44%1/23/2034​155
Total Trust Preferred Capital Securities​$150,500​​$4,659
Subordinated Debt (4)​​​​​​​​​​​​​
2031 Subordinated Debt​​250,000​—%​2.875%12/15/2031​​​
Total Subordinated Debt (5)​$250,000​​​​​​​​​​
Fair Value Discount (6)​​(14,134)​​​​​​​​​​
Investment in Trust Preferred Capital Securities​​4,659​​​​​​​​​​
Total Long-term Borrowings​$391,025​​​​​​​​​​

(1) Three-Month CMESOFR +0.262%.

(2)* Rate as of December 31, 2023. Calculated using non-rounded numbers.*

(3)* Represents the junior subordinated debentures owned by the Company in trust and is reported in “Other assets” on the Company’s Consolidated Balance Sheets.*

(4)* Subordinated notes qualify as Tier 2 capital for the Company for regulatory purposes.*

(5) Fixed-to-floating rate notes. On December 15, 2026, the interest changes to a floating rate of the then current Three-Month Term SOFR plus a spread of186 bps through its maturity date or earlier redemption. The notes may be redeemed before maturity on any interest payment date occurring on or after December 15, 2026.

(6)* Remaining discounts of**$11.7** million and**$2.5** million on Trust Preferred Capital Securities and Subordinated Debt, respectively.*

As of September 30, 2024, the contractual maturities of long-term debt are as follows for the years ending (dollars in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · Trust · ​ · ​ · ​
​ · Preferred · ​ · ​ · Total
​ · Capital · Subordinated · Fair Value · Long-term
​ · Notes · Debt · Discount (1) · Borrowings
For the remaining three months of 2024​$—​$—​$(366)​$(366)
2025​—​—​(1,481)​(1,481)
2026​—​—​(1,510)​(1,510)
2027​—​—​(1,541)​(1,541)
2028​​—​​—​​(1,575)​(1,575)
Thereafter​184,542​250,000​(10,132)​424,410
Total long-term borrowings​$184,542​$250,000​$(16,605)​$417,937

(1)* Includes discount on Trust Preferred Capital Securities and Subordinated Debt.*

-35-

8. COMMITMENTS AND CONTINGENCIES

*Litigation and Regulatory Matters

In the ordinary course of its operations, the Company and its subsidiaries are subject to loss contingencies related to legal and regulatory proceedings. The Company establishes accruals for those matters when a loss contingency is considered probable and the related amount is reasonably estimable. When applicable, the Company estimates loss contingencies and whether there is an accruable probable loss. When the Company is able to estimate such losses and when it is reasonably possible that the Company could incur losses in excess of the amounts accrued, the Company discloses the aggregate estimation of such possible losses.

As previously disclosed, on February 9, 2022, pursuant to the CFPB’s Notice and Opportunity to Respond and Advise process, the CFPB Office of Enforcement notified the Bank that it was considering recommending that the CFPB take legal action against the Bank in connection with alleged violations of Regulation E, 12 C.F.R. § 1005.17, and the Consumer Financial Protection Act, 12 U.S.C. §§ 5531 and 5536, in connection with the Bank’s overdraft practices and policies. In March 2023, the CFPB commenced settlement discussions with the Company to resolve the matter, and on December 7, 2023, the Bank entered into a Consent Order with the CFPB to resolve the matter. As of September 30, 2024, the Company has a recorded probable and estimable liability in connection with this matter.

*Financial Instruments with Off-Balance Sheet Risk

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers and to reduce its own exposure to fluctuations in interest rates. These financial instruments include commitments to extend credit and letters of credit. These instruments involve elements of credit and interest rate risk in excess of the amount recognized on the Company’s Consolidated Balance Sheets. The contractual amounts of these instruments reflect the extent of the Company’s involvement in particular classes of financial instruments.

The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instruments for commitments to extend credit and letters of credit written is represented by the contractual amount of these instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. Unless noted otherwise, the Company does not require collateral or other security to support off-balance sheet instruments with credit risk. The Company considers credit losses related to off-balance sheet commitments by undergoing a similar process in evaluating losses for loans that are carried on the balance sheet. The Company considers historical loss and funding information, current and future economic conditions, risk ratings, and past due status among other factors in the consideration of expected credit losses in the Company’s off-balance sheet commitments to extend credit.

The Company also records an indemnification reserve based on historical statistics and loss rates related to mortgage loans previously sold, included in “Other Liabilities” on the Company’s Consolidated Balance Sheets. At September 30, 2024 and December 31, 2023, the Company’s reserve for unfunded commitments and indemnification reserve totaled$17.2 million and$16.5 million, respectively.

Commitments to extend credit are agreements to lend to customers as long as there are no violations of any conditions established in the contracts. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Because many of the commitments may expire without being completely drawn upon, the total commitment amounts do not necessarily represent future cash requirements.

Letters of credit are conditional commitments issued by the Company to guarantee the performance of customers to third parties. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers.

-36-

The following table presents the balances of commitments and contingencies as of the periods ended (dollars in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​
​ · September 30, 2024 · December 31, 2023
Commitments with off-balance sheet risk: · ​ · ​
Commitments to extend credit(1)​$6,181,617​$5,961,238
Letters of credit​141,366​140,498
Total commitments with off-balance sheet risk​$6,322,983​$6,101,736

(1)* Includes unfunded overdraft protection*.

As of September 30, 2024 and December 31, 2023, the Company had approximately$157.8 million and$218.5 million, respectively, in deposits in other financial institutions of which$118.7 million and$154.4 million, respectively, served as collateral for cash flow, fair value and loan swap derivatives. The Company had approximately$36.3 million and$60.8 million, respectively, in deposits in other financial institutions that were uninsured at September 30, 2024 and December 31, 2023. At least annually, the Company’s management evaluates the loss risk of its uninsured deposits in financial counterparties.

For asset/liability management purposes, the Company uses interest rate contracts to hedge various exposures or to modify the interest rate characteristics of various balance sheet accounts. For the over-the-counter derivatives cleared with the central clearinghouses, the variation margin is treated as a settlement of the related derivatives fair values. Refer to Note 9 “Derivatives” within this Item 1 of this Quarterly Report for additional information.

As part of the Company’s liquidity management strategy, the Company pledges collateral to secure various financing and other activities that occur during the normal course of business. The following tables present the types of collateral pledged as of the periods ended (dollars in thousands):

​​​​​​​​​​​​​​​​
​ · ​ · Pledged Assets as of September 30, 2024 · ​ · ​ · ​
​ · ​ · ​ · AFS · HTM · ​ · ​ · ​ · ​
​ · ​ · Cash · ​ · Securities (1) · ​ · Securities (1) · ​ · Loans (2) · ​ · Total
Public deposits​$—​$807,268​$617,043​$—​$1,424,311
Repurchase agreements​—​84,094​—​—​84,094
FHLB advances​—​622,906​9,897​4,213,624​4,846,427
Derivatives​118,729​62,683​—​—​181,412
Federal Reserve Discount Window​​—​​—​​—​​5,478,665​​5,478,665
Other purposes​—​​11,154​​—​​—​​11,154
Total pledged assets​$118,729​$1,588,105​$626,940​$9,692,289​$12,026,063

(1)* Balance represents market value.*

(2)* Balance represents book value.*

​​​​​​​​​​​​​​​​
​ · ​ · Pledged Assets as of December 31, 2023 · ​ · ​ · ​
​ · ​ · ​ · AFS · HTM · ​ · ​ · ​ · ​
​ · ​ · Cash · ​ · Securities (1) · ​ · Securities (1) · ​ · Loans (2) · ​ · Total
Public deposits​$—​$749,398​$621,494​$—​$1,370,892
Repurchase agreements​—​174,075​—​—​174,075
FHLB advances​—​48,718​—​2,960,926​3,009,644
Derivatives​154,382​61,311​—​—​215,693
Federal Reserve Discount Window (3)​​—​​411,661​​17,356​​418,468​​847,485
Other purposes​—​​15,591​​—​​—​​15,591
Total pledged assets​$154,382​$1,460,754​$638,850​$3,379,394​$5,633,380

(1)* Balance represents market value.*

(2)* Balance represents book value.*

(3)* Includes AFS and HTM securities pledged under the BTFP program.*

-37-

9**. DERIVATIVES**

The Companyhas cash flow and fair value hedges that are derivatives designated as accounting hedges. The Company also has derivatives not designated as accounting hedges that include foreign exchange contracts, interest rate contracts, and RPAs. The Company’s mortgage banking derivatives do not have a material impact to the Company and are not included within the derivatives disclosures noted below. See Note 1 “Summary of Significant Accounting Policies” in the “Notes to the Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” in the Company’s 2023 Form 10-K for additional information on the Company’s polices regarding derivatives.

The following table summarizes key elements of the Company’s derivative instruments as of the periods ended, segregated by derivatives that are considered accounting hedges and those that are not (dollars in thousands):

​​​​​​​​​​​​​​​​​​​
​ · September 30, 2024 · December 31, 2023
​ · ​ · ​ · ​ · ​ · Derivative (2) · ​ · ​ · ​ · ​ · Derivative (2)
​ · Notional or · ​ · ​ · ​ · ​ · Notional or · ​ · ​ · ​ · ​
​ · ​ · Contractual · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Contractual · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Amount (1) · ​ · Assets · ​ · Liabilities · ​ · Amount (1) · ​ · Assets · ​ · Liabilities
Derivatives designated as accounting hedges:​​​​​​​​​​​​​​​​​​
Interest rate contracts: (3) · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
Cash flow hedges​$900,000​$2,412​$1,258​$900,000​$1,419​$4,359
Fair value hedges:​​​​​​​​​​​​
Loans​​74,075​​1,079​​—​​78,072​​1,633​​—
Securities​​50,000​​653​​—​​50,000​​1,329​​—
Derivatives not designated as accounting hedges:​​​​​​​​​​​​​​​​​​
Interest rate contracts (3)(4)​7,001,510​87,264​167,696​6,595,975​88,646​202,202
Foreign exchange contracts​​14,325​​10​​1,164​​12,726​​16​​1,219
​​​​​​​​​​​​​​​​​​​
Cash collateral (received)/pledged (5)​$—​$(15,494)​$—​$—​$(14,879)​$—

(1)Notional amounts are not recorded on the Company’s Consolidated Balance Sheets and are generally used only as a basis on which interest and other payments are determined.

(2)Balances represent fair value of derivative financial instruments.

(3)The Company’s cleared derivatives are classified as a single-unit of accounting, resulting in the fair value of the designated swap being reduced by the variation margin, which is treated as settlement of the related derivatives fair value for accounting purposes and is reported on a net basis.

(4)* Includes RPAs.*

(5)The fair value of derivative assets and liabilities is presented on a gross basis. The Company has not applied collateral netting; as such the amounts of cash collateral received or pledged are not offset against the derivative assets and derivative liabilities in the Consolidated Balance Sheets.

-38-

The following table summarizes the carrying value of the Company’s hedged assets in fair value hedges and the associated cumulative basis adjustments included in those carrying values as of the periods ended (dollars in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · September 30, 2024 · ​ · December 31, 2023
​ · ​ · ​ · Cumulative · ​ · Cumulative
​ · ​ · ​ · ​ · ​ · Amount of Basis · ​ · ​ · ​ · Amount of Basis
​ · ​ · ​ · ​ · ​ · Adjustments · ​ · ​ · ​ · Adjustments
​ · ​ · ​ · ​ · ​ · Included in the · ​ · ​ · ​ · Included in the
​​Carrying Amount​Carrying​Carrying Amount​Carrying
​​of Hedged​Amount of the​of Hedged​Amount of the
​​Assets/(Liabilities)​Hedged​Assets/(Liabilities)​Hedged
​ · ​ · Amount (1) · Assets/(Liabilities) · ​ · Amount (1) · Assets/(Liabilities)
Line items on the Consolidated Balance Sheets in which the hedged item is included: · ​ · ​ · ​ · ​
Securities available-for-sale (1) (2)​$75,699​$(639)​$82,203​$(1,323)
Loans (3)​74,075​(7,913)​78,072​(9,392)

(1)These amounts include the amortized cost basis of the investment securities designated in hedging relationships for which the hedged item is the last layer expected to be remaining at the end of the hedging relationship. The amount of the designated hedged item at September 30, 2024 and December 31, 2023 totaled*$50** million.*

(2)Carrying value represents amortized cost.

(3) The fair value of the swaps associated with the derivative related to hedged items at September 30, 2024 and December 31, 2023 was an unrealized gain of*$8.1** million and**$9.6** million, respectively.*

-39-

10**. STOCKHOLDERS’ EQUITY**

*Share Repurchase Programs

The Company’s share repurchase program activity is dependent on management’s determination of its capital deployment needs, subject to market, economic, and regulatory conditions. Authorized repurchase programs allow the Company to repurchase its common stock through either open market transactions or privately negotiated transactions. During the quarters ended September 30, 2024 and 2023, there wereno active share repurchase programs.

*Series A Preferred Stock

On June 9, 2020, the Company issued and sold 6,900,000 depositary shares, each representing a 1/400th ownership interest in a share of its Series A preferred stock, with a liquidation preference of$10,000 per share of Series A preferred stock (equivalent to$25 per depositary share), including 900,000 depositary shares pursuant to the exercise in full by the underwriters of their option to purchase additional depositary shares.

Accumulated Other Comprehensive Income (Loss)**

The change in AOCI for the three and nine months ended September 30, 2024 is summarized as follows, net of tax (dollars in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · Unrealized Gains · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · (Losses) · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Unrealized · ​ · for AFS · ​ · ​ · ​ · ​ · Unrealized · ​ · ​ · ​
​ · ​ · Gains (Losses) · ​ · Securities · ​ · Change in Fair · ​ · Gains · ​ · ​ · ​
​ · ​ · on AFS · ​ · Transferred to · ​ · Value of Cash · ​ · (Losses) on · ​ · ​ · ​
​ · ​ · Securities · ​ · HTM · ​ · Flow Hedge · ​ · BOLI · ​ · Total
AOCI (loss) – June 30, 2024​$(330,804)​$1​$(52,775)​$991​$(382,587)
Other comprehensive (loss) income:​​​​​​​​​​​​
Other comprehensive income before reclassification​66,856​​—​​23,589​​—​90,445
Amounts reclassified from AOCI into earnings​(3)​​—​​—​​(162)​(165)
Net current period other comprehensive income (loss)​66,853​—​23,589​(162)​90,280
AOCI (loss) – September 30, 2024​$(263,951)​$1​$(29,186)​$829​$(292,307)
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · Unrealized Gains · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · (Losses) · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Unrealized · ​ · for AFS · ​ · ​ · ​ · ​ · Unrealized · ​ · ​ · ​
​ · ​ · Gains (Losses) · ​ · Securities · ​ · Change in Fair · ​ · Gains · ​ · ​ · ​
​ · ​ · on AFS · ​ · Transferred to · ​ · Value of Cash · ​ · (Losses) on · ​ · ​ · ​
​ · ​ · Securities · ​ · HTM · ​ · Flow Hedge · ​ · BOLI · ​ · Total
AOCI (loss) – December 31, 2023​$(302,532)​$6​$(42,165)​$1,342​$(343,349)
Other comprehensive (loss) income:​​​​​​​​​​​​
Other comprehensive income (loss) before reclassification​33,438​​—​​12,979​​(16)​46,401
Amounts reclassified from AOCI into earnings​5,143​​(5)​​—​​(497)​4,641
Net current period other comprehensive income (loss)​38,581​(5)​12,979​(513)​51,042
AOCI (loss) – September 30, 2024​$(263,951)​$1​$(29,186)​$829​$(292,307)

-40-

The change in AOCI for the three and nine months ended September 30, 2023 is summarized as follows, net of tax (dollars in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · Unrealized Gain · ​ · ​ · ​ · ​ · ​ · ​ · ​
​​​​​(Losses)​​​​​​​​​
​ · ​ · Unrealized · ​ · for AFS · ​ · ​ · ​ · ​ · Unrealized · ​ · ​ · ​
​ · ​ · Gains (Losses) · ​ · Securities · ​ · Change in Fair · ​ · Gains · ​ · ​ · ​
​ · ​ · on AFS · ​ · Transferred to · ​ · Value of Cash · ​ · (Losses) · ​ · ​ · ​
​ · ​ · Securities · ​ · HTM · ​ · Flow Hedge · ​ · on BOLI · ​ · Total
AOCI (loss) – June 30, 2023​$(353,811)​$12​$(57,221)​$153​$(410,867)
Other comprehensive (loss) income:​​​​​​​​​​​​​​
Other comprehensive loss before reclassification​(79,193)​​—​​(9,581)​​—​​(88,774)
Amounts reclassified from AOCI into earnings​21,799​​(2)​​—​​(62)​​21,735
Net current period other comprehensive loss​(57,394)​(2)​(9,581)​(62)​(67,039)
AOCI (loss) – September 30, 2023​$(411,205)​$10​$(66,802)​$91​$(477,906)
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · Unrealized Gain · ​ · ​ · ​ · ​ · ​ · ​ · ​
​​​​​(Losses)​​​​​​​​​
​ · ​ · Unrealized · ​ · for AFS · ​ · ​ · ​ · ​ · Unrealized · ​ · ​ · ​
​ · ​ · Gains (Losses) · ​ · Securities · ​ · Change in Fair · ​ · Gains · ​ · ​ · ​
​ · ​ · on AFS · ​ · Transferred to · ​ · Value of Cash · ​ · (Losses) · ​ · ​ · ​
​ · ​ · Securities · ​ · HTM · ​ · Flow Hedge · ​ · on BOLI · ​ · Total
AOCI (loss) – December 31, 2022​$(363,919)​$17​$(54,610)​$226​$(418,286)
Other comprehensive (loss) income:​​​​​​​​​​​​​​
Other comprehensive (loss) income before reclassification​(79,669)​​—​​(12,192)​​10​​(91,851)
Amounts reclassified from AOCI into earnings​32,383​​(7)​​—​​(145)​​32,231
Net current period other comprehensive income (loss)​(47,286)​(7)​(12,192)​(135)​(59,620)
AOCI (loss) – September 30, 2023​$(411,205)​$10​$(66,802)​$91​$(477,906)

-41-

11. FAIR VALUE MEASUREMENTS

The Company follows ASC 820,Fair Value Measurement to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. ASC 820 clarifies that fair value of certain assets and liabilities is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between willing market participants.

ASC 820 specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s market assumptions. The three levels of the fair value hierarchy under ASC 820 based on these two types of inputs are as follows:

Level 1 Valuation is based on quoted prices in active markets for identical assets and liabilities.

Level 2 Valuation is based on observable inputs including quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets and liabilities in less active markets, and model-based valuation techniques for which significant assumptions can be derived primarily from or corroborated by observable data in the markets.

Level 3 Valuation is based on model-based techniques that use one or more significant inputs or assumptions that are unobservable in the market. These unobservable inputs reflect the Company’s assumptions about what market participants would use and information that is reasonably available under the circumstances without undue cost and effort.

Assets and Liabilities Measured at Fair Value on a Recurring Basis* **

The following describes the valuation techniques used by the Company to measure certain financial assets and liabilities recorded at fair value on a recurring basis in the financial statements. Refer to Note 1 “Summary of Significant Accounting Policies” in the “Notes to the Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” in the Company’s 2023 Form 10-K for additional information on the valuation techniques used by the Company.

●AFS Securities: AFS securities are recorded at fair value on a recurring basis. The Company’s investment portfolio is primarily valued using fair value measurements that are Level 2. The Company has contracted with a third-party portfolio accounting service vendor for valuation of its securities portfolio; no material differences were identified during the valuations as of September 30, 2024 and December 31, 2023.​

The carrying value of restricted FRB and FHLB stock approximates fair value based on the redemption provisions of each entity and is therefore excluded from the fair value disclosure table below.

●Loans Held for Sale: Residential loans originated for sale in the open market are carried at fair value. Fair value is based on the price secondary markets are currently offering for similar loans using observable market data which is not materially different than cost due to the short duration between origination and sale (Level 2). Gains and losses on the sale of loans are recorded in current period earnings as a component of “Mortgage banking income” on the Company’s Consolidated Statements of Income.

-42-

●Derivative Instruments: The Company records derivative instruments at fair value on a recurring basis. The Company utilizes derivative instruments as part of the management of interest rate risk to modify the re-pricing characteristics of certain portions of the Company’s interest-bearing assets and liabilities, as well as to manage the Company’s exposure to credit risk related to the borrower’s performance under interest rate derivatives. The Company has contracted with a third-party vendor to provide valuations for derivatives using standard valuation techniques and therefore classifies such valuations as Level 2. Third-party valuations are validated by the Company using the Bloomberg Valuation Service’s derivative pricing functions. The Company determines the fair value of rate lock commitments, delivery contracts, and forward sales contracts of MBS by measuring the change in the value of the underlying asset, while taking into consideration the probability that the rate lock commitments will close or be funded. No significant differences were identified during the valuations as of September 30, 2024 and December 31, 2023. The Company has considered counterparty credit risk in the valuation of its derivative assets and has considered its own credit risk in the valuation of its derivative liabilities.

The following table presents the balances of financial assets and liabilities measured at fair value on a recurring basis as of the periods ended (dollars in thousands):

​​​​​​​​​​​​​
​Fair Value Measurements at September 30, 2024 using
​ · ​ · ​ · Significant · ​ · ​ · ​ · ​
​ · ​ · Quoted Prices in · ​ · Other · ​ · Significant · ​ · ​ · ​
​ · ​ · Active Markets for · ​ · Observable · ​ · Unobservable · ​ · ​ · ​
​ · ​ · Identical Assets · ​ · Inputs · ​ · Inputs · ​ · ​ · ​
​ · ​ · Level 1 · ​ · Level 2 · ​ · Level 3 · ​ · Balance
ASSETS · ​ · ​ · ​ · ​ · ​
AFS securities: · ​ · ​ · ​ · ​ · ​
U.S. government and agency securities​$62,683​$3,988​$—​$66,671
Obligations of states and political subdivisions​—​488,527​—​488,527
Corporate and other bonds(1)​—​271,975​—​271,975
MBS​—​1,779,177​—​1,779,177
Other securities​—​1,832​—​1,832
LHFS​—​11,078​—​11,078
Financial Derivatives(2)​—​91,418​—​91,418
​​​​​​​​​​​​​
LIABILITIES​​​​​​​​​​​​
Financial Derivatives(2)​$—​$170,118​$—​$170,118

(2)* Includes hedged and non-hedged derivatives.*

-43-

​​​​​​​​​​​​​
​Fair Value Measurements at December 31, 2023 using
​ · ​ · ​ · Significant · ​ · ​ · ​ · ​
​ · ​ · Quoted Prices in · ​ · Other · ​ · Significant · ​ · ​ · ​
​ · ​ · Active Markets for · ​ · Observable · ​ · Unobservable · ​ · ​ · ​
​ · ​ · Identical Assets · ​ · Inputs · ​ · Inputs · ​ · ​ · ​
​ · ​ · Level 1 · ​ · Level 2 · ​ · Level 3 · ​ · Balance
ASSETS · ​ · ​ · ​ · ​ · ​
AFS securities: · ​ · ​ · ​ · ​ · ​
U.S. government and agency securities​$61,311​$2,045​$—​$63,356
Obligations of states and political subdivisions​—​475,447​—​475,447
Corporate and other bonds(1)​—​241,889​—​241,889
MBS​—​1,448,817​—​1,448,817
Other securities​—​1,752​—​1,752
LHFS​—​6,710​—​6,710
Financial Derivatives(2)​—​93,027​—​93,027
​​​​​​​​​​​​​
LIABILITIES​​​​​​​​​​​​
Financial Derivatives(2)​$—​$206,561​$—​$206,561

(1)Other bonds include asset-backed securities.

(2)Includes hedged and non-hedged derivatives.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis* **

Certain assets are measured at fair value on a nonrecurring basis in accordance with GAAP. Adjustments to the fair value of these assets usually result from the application of lower-of-cost-or-market accounting or write-downs of individual assets after they are evaluated for impairment. The primary assets accounted for at fair value on a nonrecurring basis are related to LHFS, foreclosed properties, former bank premises, and collateral-dependent loans that are individually assessed. When the asset is secured by real estate, the Company measures the fair value utilizing an income or market valuation approach based on an appraisal conducted by an independent, licensed appraiser using observable market data. Management may discount the value from the appraisal in determining the fair value if, based on its understanding of the market conditions, the collateral had been impaired below the appraised value (Level 3). The nonrecurring valuation adjustments for these assets did not have a significant impact on the Company’s consolidated financial statements.

*Fair Value of Financial Instruments

ASC 825,*Financial Instruments,*requires disclosure about fair value of financial instruments for interim periods and excludes certain financial instruments and all non-financial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company. Refer to Note 1 “Summary of Significant Accounting Policies” in the “Notes to the Consolidated Financial Statements” contained in Item 8 “Financial Statements and Supplementary Data” in the Company’s 2023 Form 10-K for additional information on the valuation techniques used by the Company to measure fair value.

●Cash and Cash Equivalents: The carrying amount is a reasonable estimate of fair value.
●HTM Securities: The Company’s investment portfolio is primarily valued using fair value measurements that are considered to be Level 2; however, there are a few investments that are considered to be Level 3. The Company has contracted with a third-party portfolio accounting service vendor for valuation of its securities portfolio; no material differences were identified during the valuations as of September 30, 2024 and December 31, 2023.

-44-

●Loans and Leases: The fair value of loans and leases were estimated using an exit price, representing the amount that would be expected to be received if the Company sold the loans and leases. The fair value of performing loans and leases were estimated through use of discounted cash flows. Credit loss assumptions were based on market probability of default/loss given default for loan and lease cohorts. The discount rate was based primarily on recent market origination rates. Fair value of loans and leases individually assessed and their respective levels within the fair value hierarchy are described in the previous section related to fair value measurements of assets that are measured on a nonrecurring basis.
●Accrued Interest: The carrying amounts of accrued interest approximate fair value.
●Bank Owned Life Insurance: The carrying value of BOLI approximates fair value. The Company records these policies at their cash surrender value, which is estimated using information provided by insurance carriers.
●Deposits: The fair value of demand deposits, savings accounts, brokered deposits, and certain money market deposits is the amount payable on demand at the reporting date. The fair value of certificates of deposits were valued using a discounted cash flow calculation that includes a market rate analysis of the current rates offered by market participants for certificates of deposits that mature in the same period.
●Borrowings: The carrying amounts of federal funds purchased, borrowings under repurchase agreements and any other short-term borrowings approximate their fair value. The fair values of the Company’s long-term borrowings, including trust preferred securities are estimated using discounted cash flow analyses, based on the current incremental borrowing rates for similar types of borrowing arrangements.

The carrying values and estimated fair values of the Company’s financial instruments as of the periods ended are as follows (dollars in thousands):

​​​​​​​​​​​​​​​​
​ · ​ · Fair Value Measurements at September 30, 2024 using
​ · ​ · ​ · Quoted Prices · Significant · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · in Active · ​ · Other · ​ · Significant · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · Markets for · ​ · Observable · ​ · Unobservable · ​ · Total Fair
​ · ​ · ​ · ​ · ​ · Identical Assets · ​ · Inputs · ​ · Inputs · ​ · Value
​ · ​ · Carrying · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · Value · ​ · Level 1 · ​ · Level 2 · ​ · Level 3 · ​ · Balance
ASSETS​​​​​​​​​​​​​​​
Cash and cash equivalents​$528,070​$528,070​$—​$—​$528,070
AFS securities​2,608,182​62,683​2,545,499​—​2,608,182
HTM securities​807,080​—​775,630​1,197​776,827
Restricted stock​117,881​—​117,881​—​117,881
LHFS​11,078​—​11,078​—​11,078
LHFI, net of deferred fees and costs​18,337,299​—​—​17,721,302​17,721,302
Financial Derivatives (1)​91,418​—​91,418​—​91,418
Accrued interest receivable​93,603​—​93,603​—​93,603
BOLI​489,759​—​489,759​—​489,759
​​​​​​​​​​​​​​​​
LIABILITIES​​​​​
Deposits​$20,305,287​$—​$20,310,505​$—​$20,310,505
Borrowings​852,164​—​787,333​—​787,333
Accrued interest payable​26,751​—​26,751​—​26,751
Financial Derivatives (1)​170,118​—​170,118​—​170,118

(1)* Includes hedged and non-hedged derivatives.*

-45-

​​​​​​​​​​​​​​​​
​Fair Value Measurements at December 31, 2023 using
​ · ​ · ​ · ​ · ​ · Quoted Prices · ​ · Significant · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · in Active · ​ · Other · ​ · Significant · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · Markets for · ​ · Observable · ​ · Unobservable · ​ · Total Fair
​ · ​ · ​ · ​ · ​ · Identical Assets · ​ · Inputs · ​ · Inputs · ​ · Value
​ · ​ · Carrying · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Value · ​ · Level 1 · ​ · Level 2 · ​ · Level 3 · ​ · Balance
ASSETS​​​​​​​​​​​​​​​
Cash and cash equivalents​$378,131​$378,131​$—​$—​$378,131
AFS securities​2,231,261​61,311​2,169,950​—​2,231,261
HTM securities​837,378​—​806,834​1,240​808,074
Restricted stock​115,472​—​115,472​—​115,472
LHFS​6,710​—​6,710​—​6,710
LHFI, net of deferred fees and costs​15,635,043​—​—​15,148,256​15,148,256
Financial Derivatives (1)​93,027​—​93,027​—​93,027
Accrued interest receivable​91,370​—​91,370​—​91,370
BOLI​452,565​—​452,565​—​452,565
​​​​​​​​​​​​​​​​
LIABILITIES​​​​​
Deposits​$16,818,129​$—​$16,799,791​$—​$16,799,791
Borrowings​1,311,858​—​1,154,694​—​1,154,694
Accrued interest payable​20,528​—​20,528​—​20,528
Financial Derivatives (1)​206,561​—​206,561​—​206,561

(1)* Includes hedged and non-hedged derivatives.** *

The Company assumes interest rate risk (the risk that general interest rate levels will change) as a result of its normal operations. As a result, the fair values of the Company’s financial instruments will change when interest rate levels change and that change may be either favorable or unfavorable to the Company. Management attempts to match maturities of assets and liabilities to the extent believed necessary to minimize interest rate risk. Borrowers with fixed rate obligations, however, are less likely to prepay in a rising rate environment and more likely to prepay in a falling rate environment. Conversely, depositors who are receiving fixed rates are more likely to withdraw funds before maturity in a rising rate environment and less likely to do so in a falling rate environment. Management monitors rates and maturities of assets and liabilities and attempts to minimize interest rate risk by adjusting terms of new loans and deposits and by investing in securities with terms that mitigate the Company’s overall interest rate risk.

-46-

12. INCOME TAXES

The Company’s effective tax rate for the three months ended September 30, 2024 and 2023 was 17.0% and 17.6%, respectively, and the effective tax rate for the nine months ended September 30, 2024 and 2023 was 19.7% and 16.3%. respectively. The increase in the effective tax rate for the nine months ended September 30, 2024 was primarily due to the valuation allowance established during the second quarter of 2024, which resulted in a 250 bps increase in the effective tax rate.

13. EARNINGS PER SHARE

Basic EPS is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted EPS is computed using the weighted average number of common shares outstanding during the period, including the effect of dilutive potential common shares outstanding attributable to stock awards.

The following table presents basic and diluted EPS calculations for the three and nine months ended September 30, (dollars in thousands except per share data):

​​​​​​​​​​​​​
​ · ​ · Three Months Ended · ​ · Nine Months Ended
​ · ​ · September 30, · ​ · September 30,
​ · ​ · 2024 · ​ · 2023 · ​ · 2024 · ​ · 2023
Net Income​​​​​​​​​​​​
Net Income​$76,415​$54,017​$151,346​$144,911
Less: Preferred Stock Dividends​​2,967​​2,967​​8,901​​8,901
Net income available to common shareholders​$73,448​$51,050​$142,445​$136,010
​​​​​​​​​​​​​
Weighted average shares outstanding, basic​89,781​74,999​84,933​74,943
Dilutive effect of stock awards​—​—​—​1
Weighted average shares outstanding, diluted​89,781​74,999​84,933​74,944
​​​​​​​​​​​​​
Earnings per common share, basic​$0.82​$0.68​$1.68​$1.81
Earnings per common share, diluted​$0.82​$0.68​$1.68​$1.81

-47-

14. SEGMENT REPORTING AND REVENUE

Operating Segments

The Company hastwo reportable operating segments, Wholesale Banking and Consumer Banking, with corporate support functions and intercompany eliminations being presented within Corporate Other.

Segment Results

The following tables present the Company’s operating segment results for the three and nine months ended September 30, (dollars in thousands):

​​​​​​​​​​​​​
Three Months Ended: · ​ · Wholesale Banking · ​ · Consumer Banking · ​ · Corporate Other (1) · ​ · Total
2024​​​​​​​​​​​​
Net interest income​$101,097​$79,112​$2,723​$182,932
Provision for credit losses​217​​2,389​​(3)​​2,603
Net interest income after provision for credit losses​100,880​​76,723​​2,726​​180,329
Noninterest income​10,773​​15,721​​7,792​​34,286
Noninterest expenses​50,880​​64,335​​7,367​​122,582
Income before income taxes​$60,773​$28,109​$3,151​$92,033
2023​​​​​​​​​​​​
Net interest income​$68,049​$63,912​$19,980​$151,941
Provision for credit losses​9,310​​(4,319)​​—​​4,991
Net interest income after provision for credit losses​58,739​​68,231​​19,980​​146,950
Noninterest income​9,468​​13,722​​3,904​​27,094
Noninterest expenses​40,039​​54,994​​13,475​​108,508
Income before income taxes​$28,168​$26,959​$10,409​$65,536
​​​​​​​​​​​​​
​​​​​​​​​​​​​
Nine Months Ended: · ​ · Wholesale Banking · ​ · Consumer Banking · ​ · Corporate Other (1) · ​ · Total
2024​​​​​​​​​​​​
Net interest income​$276,919​$224,358​$14,013​$515,290
Provision for credit losses​25,803​​6,801​​(12)​​32,592
Net interest income after provision for credit losses​251,116​​217,557​​14,025​​482,698
Noninterest income​29,913​​43,589​​10,149​​83,651
Noninterest expenses​144,152​​184,446​​49,261​​377,859
Income before income taxes​$136,877​$76,700​$(25,087)​$188,490
2023​​​​​​​​​​​​
Net interest income​$201,722​$190,806​$64,941​$457,469
Provision for credit losses​25,853​​(2,947)​​5​​22,911
Net interest income after provision for credit losses​175,869​​193,753​​64,936​​434,558
Noninterest income​25,743​​38,188​​(3,013)​​60,918
Noninterest expenses​123,207​​168,971​​30,264​​322,442
Income before income taxes​$78,405​$62,970​$31,659​$173,034

(1)For the three and nine months ended September 30, 2023, noninterest expenses include*$8.7** million ($8.7 million included within other expenses and**($67,000)** included within salaries and benefits) and**$12.6** million ($9.8 million included within other expenses and**$2.8** million included within salaries and benefits), respectively, in expenses associated with strategic cost saving initiatives, principally composed of severance costs related to headcount reductions and charges for exiting certain leases.*

-48-

The following table presents the Company’s operating segment results for key balance sheet metrics as of the periods ended (dollars in thousands):

​​​​​​​​​​​​​
​ · ​ · Wholesale Banking · ​ · Consumer Banking · ​ · Corporate Other · ​ · Total
September 30, 2024​​​​​​​​​​​​
LHFI, net of deferred fees and costs (1)​$15,366,703​$3,113,472​$(142,876)​$18,337,299
Goodwill (2)​​845,239​​362,245​​5,226​​1,212,710
Deposits​​7,083,741​​11,649,873​​1,571,673​​20,305,287
December 31, 2023​​​​​​​​​​​​
LHFI, net of deferred fees and costs (1)​$12,688,833​$2,958,811​$(12,601)​$15,635,043
Goodwill​​639,180​​286,031​​—​​925,211
Deposits​​6,403,432​​9,816,562​​598,135​​16,818,129

(1)Corporate Other includes acquisition accounting fair value adjustments.

(2)Wholesale Banking and Consumer Banking includes*$209.9** million and**$77.6** million, respectively, related to the American National acquisition. Refer to Note 2 “Acquisitions” and Note 5 “Goodwill and Intangible Assets” for more information.*

Revenue

Noninterest income disaggregated by major source for the three and nine months ended September 30, consisted of the following (dollars in thousands):

​​​​​​​​​​​​​
​ · Three Months Ended · Nine Months Ended
​ · ​ · 2024 · ​ · 2023 · 2024 · ​ · 2023
Noninterest income: · ​ · ​ · ​ · ​ · ​
Service charges on deposit accounts (1): · ​ · ​ · ​ · ​ · ​
Overdraft fees​$5,800​$5,210​$15,649​$14,873
Maintenance fees & other​3,992​3,347​11,798​9,704
Other service charges, commissions, and fees (1)​2,002​2,632​5,700​6,071
Interchange fees(1)​3,371​2,314​8,791​7,098
Fiduciary and asset management fees (1):​​​​​​​​
Trust asset management fees​3,624​3,120​10,761​9,329
Registered advisor management fees​5​—​11​—
Brokerage management fees​3,229​1,429​7,831​3,840
Mortgage banking income​1,214​666​3,274​1,969
Gain (loss) on sale of securities​​4​​(27,594)​​(6,510)​​(40,992)
Bank owned life insurance income​5,037​2,973​12,074​8,671
Loan-related interest rate swap fees​1,503​2,695​4,353​6,450
Other operating income​4,505​30,302​9,919​33,905
Total noninterest income​$34,286​$27,094​$83,651​$60,918

(1) Income within scope of ASC 606, Revenue from Contracts with Customers.

-49-

The following tables present noninterest income disaggregated by reportable operating segment for the three and nine months ended September 30, (dollars in thousands):

​​​​​​​​​​​​​​
Three Months Ended: · ​ · ​ · Wholesale Banking · ​ · Consumer Banking · ​ · Corporate Other (1)(2) · ​ · Total
2024​​​​​​​​​​​​​
Noninterest income: · ​ · ​ · ​ · ​ · ​
Service charges on deposit accounts​​$2,833​$6,959​$—​$9,792
Other service charges, commissions and fees​​​600​​1,402​​—​​2,002
Fiduciary and asset management fees​​​4,933​​1,925​​—​​6,858
Mortgage banking income​​​—​​1,214​​—​​1,214
Other income​​​2,407​​4,221​​7,792​​14,420
Total noninterest income​​$10,773​$15,721​$7,792​$34,286
2023​​​​​​​​​​​​​
Noninterest income:​​​​​
Service charges on deposit accounts​​$2,184​$6,373​$—​$8,557
Other service charges, commissions and fees​​​399​​2,233​​—​​2,632
Fiduciary and asset management fees​​​3,050​​1,499​​—​​4,549
Mortgage banking income​​​—​​666​​—​​666
Other income​​​3,835​​2,951​​3,904​​10,690
Total noninterest income​​$9,468​$13,722​$3,904​$27,094
​​​​​​​​​​​​​​
​​​​​​​​​​​​​​
Nine Months Ended: · ​ · ​ · Wholesale Banking · ​ · Consumer Banking · ​ · Corporate Other (1)(2) · ​ · Total
2024​​​​​​​​​​​​​
Noninterest income: · ​ · ​ · ​ · ​ · ​
Service charges on deposit accounts​​$8,178​$19,269​$—​$27,447
Other service charges, commissions and fees​​​1,413​​4,304​​(17)​​5,700
Fiduciary and asset management fees​​​13,301​​5,302​​—​​18,603
Mortgage banking income​​​—​​3,274​​—​​3,274
Other income​​​7,021​​11,440​​10,166​​28,627
Total noninterest income​​$29,913​$43,589​$10,149​$83,651
2023​​​​​​​​​​​​​
Noninterest income:​​​​​
Service charges on deposit accounts​​$6,268​$18,309​$—​$24,577
Other service charges, commissions and fees​​​1,140​​4,931​​—​​6,071
Fiduciary and asset management fees​​​9,118​​4,051​​—​​13,169
Mortgage banking income​​​—​​1,969​​—​​1,969
Other income​​​9,217​​8,928​​(3,013)​​15,132
Total noninterest income​​$25,743​$38,188​$(3,013)​$60,918

(1)* For the three and nine months ended September 30, 2023, other income primarily includes a**$27.7** million gain related to the sale-leaseback transaction, losses incurred on the sale of AFS securities ($27.6 million and**$41.0** million, respectively), and income from BOLI.*

(2)* For the three months ended September 30, 2024, other income primarily includes income from BOLI and equity method investment income. For the nine months ended September 30, 2024, other income primarily includes income from BOLI, equity method investment income, and**$6.5** million of losses incurred on AFS securities**.*

-50-

15. SUBSEQUENT EVENTS

The Company’s management has evaluated subsequent events through November 5, 2024, the date the financial statements were issued.

Proposed Merger with Sandy Spring

On October 21, 2024, the Company entered into a merger agreement with Sandy Spring, a Maryland corporation. The merger agreement provides that, upon the terms and subject to the conditions set forth therein, Sandy Spring will merge with and into the Company, with the Company continuing as the surviving corporation in the merger (the “Surviving Entity”). Immediately following the merger, the Company will cause Sandy Spring’s wholly owned banking subsidiary, Sandy Spring Bank, a Federal Reserve member bank chartered under the laws of the State of Maryland, to merge with and into the Bank, with the Bank continuing as the surviving bank.

Upon the terms and subject to the conditions set forth in the merger agreement, at the effective time of the merger (the “Effective Time”), each outstanding share of common stock, par value$1.00 per share, of Sandy Spring (“Sandy Spring Common Stock”) issued and outstanding immediately prior to the Effective Time, other than shares of restricted Sandy Spring Common Stock and certain shares held by the Company or Sandy Spring, will be converted into the right to receive 0.900 (such shares, the “Merger Consideration”) shares of common stock, par value$1.33 per share, of the Company and cash in lieu of fractional shares.

The merger agreement was unanimously approved by the boards of directors of each of the Company and Sandy Spring, and is subject to customary closing conditions, including receipt of required regulatory approvals and approval by the shareholders of the Company and Sandy Spring. The proposed transaction is expected to close by the third quarter of 2025.

Forward Sale Agreement

On October 21, 2024, the Company also announced that in connection with the execution of the merger agreement, it entered into a forward sale agreement (the “Base Forward Sale Agreement”) with Morgan Stanley & Co. LLC (the “Forward Purchaser”), relating to an aggregate of 9,859,155 shares of the Company’s common stock. On October 21, 2024, the Company priced the public offering of shares of the Company’s common stock in connection with the Base Forward Sale Agreement and entered into an underwriting agreement (the “Underwriting Agreement”) with Morgan Stanley & Co. LLC, as representative for the underwriters named therein, the Forward Purchaser and Morgan Stanley & Co. LLC as forward seller (the “Forward Seller”), relating to the registered public offering and sale of 9,859,155 shares of the Company’s common stock at a public offering price of$35.50 per share (before underwriting discounts and commissions). The underwriters were granted a 30-day option to purchase up to an additional 1,478,873 shares of the Company’s common stock. On October 21, 2024, the underwriters exercised in full their option to purchase the additional 1,478,873 shares of the Company’s common stock pursuant to the Underwriting Agreement and, in connection therewith, the Company entered into an additional forward sale agreement (the “Additional Forward Sale Agreement,” and together with the “Base Forward Sale Agreement,” the “Forward Sale Agreement”) with the Forward Purchaser relating to 1,478,873 shares of the Company’s common stock, on terms substantially similar to those contained in the Base Forward Sale Agreement.

The Company did not initially receive any proceeds from the sale of the Company’s common stock sold by the Forward Seller to the underwriters named in the Underwriting Agreement. The Company expects to physically settle the Forward Sale Agreement (by the delivery of shares of the Company’s common stock) and receive proceeds from the sale of those shares of the Company’s common stock upon one or more forward settlement dates within approximately 18 months from the date of the Forward Sale Agreement at the then applicable forward sale price. The forward sale price was initially$34.08 per share, which is equal to the public offering price per share, less the underwriting discount per share, and would result in net proceeds of approximately$386.4 million (before offering expenses) to the Company under the Forward Sale Agreement. No physical settlement has occurred through the date on which these consolidated financial statements were issued.

-51-

Dividends

On October 24, 2024, the Company’s Board of Directors declared a quarterly dividend on the outstanding shares of its Series A preferred stock. The Series A preferred stock is represented by depositary shares, each representing a 1/400th ownership interest in a share of Series A preferred stock. The dividend of$171.88 per share (equivalent to$0.43 per outstanding depositary share) is payable on December 2, 2024 to preferred shareholders of record asof November 15, 2024.

The Company’s Board of Directors also declared aquarterly dividend of$0.34 per share of common stock. The common stock dividend is payable on November 22, 2024 to common shareholders of record as of November 8, 2024.

-52-

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.