EX-99.1 2 d259172dex991.htm EX-99.1 EX-99.1

EXHIBIT 99.1

News Release

 

 

LOGO

 

For Immediate Release

   Contact: W. Mark Tatterson

January 27, 2022

   Chief Financial Officer
   (800) 445-1347 ext. 8716

United Bankshares, Inc. Announces Record Earnings

for the Year 2021

WASHINGTON, D.C. and CHARLESTON, WV— United Bankshares, Inc. (NASDAQ: UBSI) (“United”), today reported earnings for the fourth quarter and the year of 2021. Earnings for the fourth quarter of 2021 were $73.9 million, or $0.56 per diluted share, as compared to earnings of $92.4 million, or $0.71 per diluted share, for the fourth quarter of 2020. Earnings for the year of 2021 were a record $367.7 million as compared to earnings of $289.0 million for the year of 2020. Earnings per diluted share for the year of 2021 were a record $2.83 as compared to earnings per diluted share of $2.40 for the year of 2020.

Fourth quarter 2021 results produced annualized returns on average assets, average equity and average tangible equity, a non-GAAP measure, of 1.04%, 6.44% and 10.87%, respectively, compared to annualized returns on average assets, average equity, and average tangible equity of 1.41%, 8.51% and 14.72%, respectively, for the fourth quarter of 2020. For the year of 2021, United’s returns on average assets, average equity and average tangible equity were 1.35%, 8.30% and 14.18%, respectively, compared to returns on average assets, average equity, and average tangible equity of 1.20%, 7.30% and 12.90%, respectively, for the year of 2020.

“2021 was one of the most successful years in our Company’s history,” stated Richard M. Adams, United’s Chairman of the Board and Chief Executive Officer. “We achieved record pre-tax earnings of $463 million, increased earnings per diluted share 18%, and outperformed peer profitability. We increased our dividend for the 48th consecutive year and successfully completed the acquisition of Community Bankers Trust Corporation, the 33rd acquisition of the current administration.”

On December 3, 2021, United completed its acquisition of Community Bankers Trust Corporation (“Community Bankers Trust”). The results of operations for Community Bankers Trust are included in the consolidated results of operations from the date of acquisition. As a result of the acquisition, the fourth quarter and year of 2021 were impacted by approximately one month of increased levels of average balances, income, and expense as compared to the fourth quarter and year of 2020 and as compared to the third quarter of 2021.

As a result of the acquisition of Carolina Financial Corporation (“Carolina Financial”) on May 1, 2020, the year of 2021 reflected higher average balances, income, and expense as compared to the year of 2020.

The fourth quarter and year of 2021 included merger-related expenses associated with the Community Bankers Trust acquisition of $20.4 million and $21.4 million, respectively, compared to $558 thousand and $54.2 million of merger-related expenses associated with the Carolina Financial acquisition for the fourth quarter and year of 2020.


United Bankshares, Inc. Announces...

January 27, 2022

Page Two

 

Net Interest Income and Net Interest Margin

Net interest income for the fourth quarter of 2021 was $183.7 million, which was a decrease of $8.3 million, or 4%, from the fourth quarter of 2020. Tax-equivalent net interest income, a non-GAAP measure which adjusts for the tax-favored status of income from certain loans and investments, for the fourth quarter of 2021 also decreased $8.3 million, or 4%, from the fourth quarter of 2020 to $184.7 million. The decrease in net interest income and tax-equivalent net interest income was primarily due to lower accretion on acquired loans and lower fee income from Paycheck Protection Program (“PPP”) loans. A decrease in interest income due to lower acquired loan accretion income and PPP loan fee income as well as due to a change in the mix of interest earning assets was partially offset by lower interest expense on deposits and borrowings driven by rate repricing. The net interest spread for the fourth quarter of 2021 decreased 32 basis points from the fourth quarter of 2020 due to a 49 basis point decrease in the average yield on earning assets partially offset by a 17 basis point decrease in the average cost of funds. Loan accretion on acquired loans was $6.2 million and $10.9 million for the fourth quarter of 2021 and 2020, respectively, a decrease of $4.7 million. Net PPP loan fee income of $5.0 million was recognized in the fourth quarter of 2021 driven primarily by loan forgiveness, as compared to $7.0 million for the fourth quarter of 2020. Average earning assets for the fourth quarter of 2021 increased $1.8 billion, or 8%, from the fourth quarter of 2020 due to a $1.8 billion increase in average short-term investments and a $833.6 million increase in average investment securities, partially offset by a $862.0 million decrease in average net loans and loans held for sale mainly driven by a decline in PPP loan balances. The net interest margin of 2.94% for the fourth quarter of 2021 was a decrease of 39 basis points from the net interest margin of 3.33% for the fourth quarter of 2020.

Net interest income for the year of 2021 was $742.7 million, which was an increase of $53.0 million, or 8%, from the year of 2020. Tax-equivalent net interest income for the year of 2021 was $747.0 million, an increase of $53.3 million, or 8%, from the year of 2020. The increase in net interest income and tax-equivalent net interest income was primarily due to lower interest expense on deposits and borrowings as well as due to an increase in average earning assets from the Carolina Financial acquisition and PPP loan fee income, partially offset by lower acquired loan accretion income. The net interest spread for the year of 2021 decreased 2 basis points from the year of 2020 due to a 45 basis point decrease in the average yield on earning assets partially offset by a 43 basis point decrease in the average cost of funds. Average earning assets for the year of 2021 increased $2.8 billion, or 13%, from the year of 2020 due to a $1.7 billion increase in average short-term investments, a $628.0 million increase in average investment securities and a $523.9 million increase in average net loans and loans held for sale. Net PPP loan fee income of $33.2 million was recognized in the year of 2021 driven primarily by loan forgiveness, as compared to $16.3 million for the year of 2020. Loan accretion on acquired loans was $33.9 million and $41.8 million for the year of 2021 and 2020, respectively, a decrease of $7.9 million. The net interest margin of 3.09% for the year of 2021 was a decrease of 15 basis points from the net interest margin of 3.24% for the year of 2020.

On a linked-quarter basis, net interest income for the fourth quarter of 2021 increased $2.1 million, or 1%, from the third quarter of 2021. Tax-equivalent net interest income for the fourth quarter of 2021 also increased $2.1 million, or 1%, from the third quarter of 2021. The increase in net interest income and tax-equivalent net interest income was primarily due to an increase in average earning assets due to organic growth and the Community Bankers Trust acquisition as well as lower interest expense on deposits and borrowings partially offset by lower acquired loan accretion and PPP loan fee income. Average earning assets increased approximately $573.2 million, or 2%, from the third quarter of 2021 due to increases in average net loans and


United Bankshares, Inc. Announces...

January 27, 2022

Page Three

 

loans held for sale of $456.0 million and average securities of $333.4 million partially offset by a decrease in average short-term investments of $216.2 million. The net interest spread for the fourth quarter of 2021 of 2.82% decreased 1 basis point from the third quarter of 2021 due to a 5 basis point decrease in the average yield on earning assets partially offset by a 4 basis point decrease in the average cost of funds. Net PPP loan fee income for the fourth quarter of 2021 decreased $2.8 million from the third quarter of 2021 to $5.0 million. Loan accretion on acquired loans decreased $1.9 million from the third quarter of 2021 to $6.2 million for the fourth quarter of 2021. The net interest margin of 2.94% for the fourth quarter of 2021 was a decrease of 4 basis points from the net interest margin of 2.98% for the third quarter of 2021.

Credit Quality

United’s asset quality continues to be sound. At December 31, 2021, nonperforming loans were $90.8 million, or 0.50% of loans & leases, net of unearned income, down from $132.2 million, or 0.75% of loans & leases, net of unearned income, at December 31, 2020. Total nonperforming assets of $105.6 million, including other real estate owned (“OREO”) of $14.8 million at December 31, 2021, represented 0.36% of total assets as compared to nonperforming assets of $154.8 million, including OREO of $22.6 million, or 0.59% of total assets at December 31, 2020.

The provision for credit losses was a net benefit of $7.4 million and $24.0 million for the fourth quarter and year of 2021, respectively, while the provision for credit losses was an expense of $16.8 million and $106.6 million, respectively, for the fourth quarter and year of 2020. The quarter and year of 2021 included a provision for loan losses of $12.3 million recorded on purchased non-credit deteriorated (“non-PCD”) loans from Community Bankers Trust. The year of 2020 included a provision for loan losses of $29.0 million recorded on non-PCD loans from Carolina Financial. The decrease in the provision in relation to the prior year quarter and year of 2020 was also driven by the impact of better performance trends within the loan portfolio and improvements in the reasonable and supportable forecasts of future macroeconomic conditions on the estimate of expected credit losses under CECL. On a linked-quarter basis, the provision for credit losses for the fourth quarter of 2021 was a net benefit of $7.4 million compared to a net benefit of $7.8 million for the third quarter of 2021.

As of December 31, 2021, the allowance for loan losses was $216.0 million, or 1.20% of loans & leases, net of unearned income, as compared to $235.8 million, or 1.34% of loans & leases, net of unearned income, at December 31, 2020. Net charge-offs were $125 thousand for the fourth quarter of 2021 compared to net charge-offs of $6.9 million for the fourth quarter of 2020. Net charge-offs were $8.7 million for the year of 2021 compared to net charge-offs of $23.6 million for the year of 2020. Annualized net charge-offs as a percentage of average loans & leases, net of unearned income were 0.003% and 0.05% for the fourth quarter and year of 2021, respectively, compared to annualized net charge-offs of 0.16% and 0.14% for the fourth quarter and year of 2020. Net recoveries were $1.2 million for the third quarter of 2021.


United Bankshares, Inc. Announces...

January 27, 2022

Page Four

 

Noninterest Income

Noninterest income for the fourth quarter of 2021 was $54.0 million, which was a decrease of $40.0 million, or 43%, from the fourth quarter of 2020 primarily driven by a $43.5 million decrease in income from mortgage banking activities due primarily to lower mortgage loan origination and sale volume and a lower margin on loans sold in the secondary market. Partially offsetting the decreases in noninterest income were increases in fees from deposit services of $1.0 million, fees from trust services of $742 thousand and fees from brokerage services of $574 thousand.

Noninterest income for the year of 2021 was $278.1 million, which was a decrease of $76.7 million, or 22%, from the year of 2020. The decrease was driven primarily by a $94.4 million decrease in income from mortgage banking activities due primarily to a lower loan pipeline valuation and a lower margin on loans sold in the secondary market. The year of 2021 included fees from deposit services of $38.7 million, an increase of $3.9 million from the year of 2020, fees from trust services of $16.6 million, an increase of $2.6 million from the year of 2020 and fees from brokerage services of $15.6 million, an increase of $3.8 million from the year of 2020. Mortgage loan servicing income was $9.6 million for the year of 2021 compared to $6.2 million for the year of 2020, an increase of $3.4 million due to the Carolina Financial acquisition. The year of 2020 also included a gain on the sale of a bank premises of $2.2 million.

On a linked-quarter basis, noninterest income for the fourth quarter of 2021 decreased $14.6 million, or 21%, from the third quarter of 2021 primarily due to a decrease of $14.7 million in income from mortgage banking activities due primarily to lower mortgage loan origination and sale volume and a lower loan pipeline valuation.

Noninterest Expense

Noninterest expense for the fourth quarter of 2021 was $151.8 million, a decrease of $4.3 million, or 3%, from the fourth quarter of 2020. Employee compensation decreased $5.5 million due to lower employee commissions, incentives and overtime related to mortgage banking production partially offset by $2.5 million of merger-related expenses from the Community Bankers Trust acquisition as well as additional employees from the acquisition. OREO expense decreased $2.1 million due to a decrease in net losses on the sale of OREO properties and fewer declines in the fair value of OREO properties. Partially offsetting the decreases in noninterest expense were increases in data processing expense of $3.6 million primarily due to $3.5 million of merger-related expenses associated with the Community Bankers Trust acquisition. Other expense increased $1.9 million driven by an increase in the reserve for unfunded loan commitments of $2.8 million, including $844 thousand related to loan commitments acquired from Community Bankers Trust.

Noninterest expense for the year of 2021 was $581.9 million, an increase of $3.7 million, or less than 1%, from the year of 2020. Employee compensation increased $5.3 million from the year of 2020 primarily due to the Carolina Financial and Community Bankers Trust acquisitions partially offset by lower employee compensation expense related to mortgage banking production. Additionally, noninterest expense increased slightly from the year of 2020 due to increases of $5.1 million in equipment expense, $5.0 million in employee benefits and $2.8 million in mortgage loan servicing expense and impairment. The increases in equipment expense, employee benefits and mortgage loan servicing expense and impairment were mainly from the


United Bankshares, Inc. Announces...

January 27, 2022

Page Five

 

Carolina Financial acquisition. Offsetting the increases in noninterest expense was a decrease in data processing expense of $4.0 million, due to a penalty of $9.7 million to terminate Carolina Financial’s data processing contract incurred in the second quarter of 2020, partially offset by $3.5 million of merger-related termination and conversion expenses associated with the Community Bankers Trust acquisition in the fourth quarter of 2021. The year of 2020 also included $10.4 million in prepayment penalties on the early payoff of FHLB advances compared to $15 thousand for the year of 2021.

On a linked-quarter basis, noninterest expense for the fourth quarter of 2021 increased $9.5 million, or 7%, from the third quarter of 2021 primarily due to an increase of $4.1 million in employee compensation, $4.2 million in data processing and $3.3 million in other expense. The increases in employee compensation and data processing expense were primarily due to the Community Bankers Trust acquisition. Within other expense, the largest driver of the increase was an increase in the reserve for unfunded loan commitments of $1.8 million, including $844 thousand related to loan commitments acquired from Community Bankers Trust. Partially offsetting the increases in noninterest expense were decreases in employee benefits of $2.3 million and mortgage loan servicing expense and impairment of $1.0 million.

Income Tax Expense

For the fourth quarter of 2021, income tax expense was $19.5 million as compared to $20.8 million for the fourth quarter of 2020 primarily due to lower earnings partially offset by a higher effective tax rate. For the year of 2021, income tax expense was $95.1 million as compared to $70.7 million for the year of 2020 primarily due to higher earnings and a slightly higher effective tax rate. On a linked-quarter basis, income tax expense decreased $4.1 million primarily due to lower earnings. United’s effective tax rate was 20.9% for the fourth quarter of 2021, 18.4% for the fourth quarter of 2020 and 20.4% for the third quarter of 2021. For the year of 2021 and 2020, United’s effective tax rate was 20.6% and 19.7%, respectively.

Regulatory Capital

United continues to be well-capitalized based upon regulatory guidelines. United’s estimated risk-based capital ratio is 15.4% at December 31, 2021, while estimated Common Equity Tier 1 capital, Tier 1 capital and leverage ratios are 13.4%, 13.4% and 11.0%, respectively. The December 31, 2021 ratios reflect United’s election of a five-year transition provision, allowed by the Federal Reserve Board and other federal banking agencies in response to the COVID-19 pandemic, to delay for two years the full impact of CECL on regulatory capital, followed by a three-year transition period. The regulatory requirements for a well-capitalized financial institution are a risk-based capital ratio of 10.0%, a Common Equity Tier 1 capital ratio of 6.5%, a Tier 1 capital ratio of 8.0% and a leverage ratio of 5.0%.

About United Bankshares, Inc.

As of December 31, 2021, United had consolidated assets of approximately $29.3 billion. United is the parent company of United Bank which comprises nearly 250 offices in Virginia, Maryland, Washington, D.C., North Carolina, South Carolina, Georgia, Pennsylvania, West Virginia, and Ohio. United’s stock is traded on the NASDAQ Global Select Market under the quotation symbol “UBSI”.


United Bankshares, Inc. Announces...

January 27, 2022

Page Six

 

Cautionary Statements

The Company is required under generally accepted accounting principles to evaluate subsequent events through the filing of its December 31, 2021 consolidated financial statements on Form 10-K. As a result, the Company will continue to evaluate the impact of any subsequent events on critical accounting assumptions and estimates made as of December 31, 2021 and will adjust amounts preliminarily reported, if necessary.

Use of non-GAAP Financial Measures

This press release contains certain financial measures that are not recognized under U.S. generally accepted accounting principles (“GAAP”). Generally, United has presented these “non-GAAP” financial measures because it believes that these measures provide meaningful additional information to assist in the evaluation of United’s results of operations or financial position. Presentation of these non-GAAP financial measures is consistent with how United’s management evaluates its performance internally and these non-GAAP financial measures are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the banking industry.

Specifically, this press release contains certain references to financial measures identified as tax-equivalent (FTE) net interest income, tangible equity, return on tangible equity and tangible book value per share. Management believes these non-GAAP financial measures to be helpful in understanding United’s results of operations or financial position.

Net interest income is presented in this press release on a tax-equivalent basis. The tax-equivalent basis adjusts for the tax-favored status of income from certain loans and investments. Although this is a non-GAAP measure, United’s management believes this measure is more widely used within the financial services industry and provides better comparability of net interest income arising from taxable and tax-exempt sources. United uses this measure to monitor net interest income performance and to manage its balance sheet composition. The tax-equivalent adjustment combines amounts of interest income on federally nontaxable loans and investment securities using the statutory federal income tax rate of 21%.

Tangible equity is calculated as GAAP total shareholders’ equity minus total intangible assets. Tangible equity can thus be considered the most conservative valuation of the company. Tangible equity is also presented on a per common share basis and considering net income, a return on average tangible equity. Management provides these amounts to facilitate the understanding of as well as to assess the quality and composition of United’s capital structure. By removing the effect of intangible assets that result from merger and acquisition activity, the “permanent” items of equity are presented. These measures, along with others, are used by management to analyze capital adequacy and performance.

Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as reconciliation to that comparable GAAP financial measure can be found in the attached financial information tables to this press release. Investors should recognize that United’s presentation of these non-GAAP financial measures might not be comparable to similarly titled measures at other companies. These non-GAAP financial measures should not be considered a substitute for GAAP basis measures and United strongly encourages a review of its condensed consolidated financial statements in their entirety.

Forward-Looking Statements

In this report, we have made various statements regarding current expectations or forecasts of future events, which speak only as of the date the statements are made. These statements are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are also made from time-to-time in press releases and in oral statements made by the officers of the Company. Forward-looking statements can be identified by the use of the words “expect,” “may,” “could,” “intend,” “project,” “estimate,” “believe,” “anticipate,” and other words of similar meaning. Such forward-looking statements are based on assumptions and estimates, which although believed to be reasonable, may turn out to be incorrect. Therefore, undue reliance should not be placed upon these estimates and statements. United cannot assure that any of these statements, estimates, or beliefs will be realized and actual results may differ from those contemplated in these “forward-looking statements.” The following factors, among others, could cause the actual results of United’s operations to differ materially from its expectations: the uncertainty as to the extent of the duration, scope and impacts of the COVID-19 pandemic, on United, its colleagues, the communities United serves, and the domestic and global economy; uncertainty in U.S .fiscal and monetary policies, including the interest rate policies of the Federal Reserve Board; volatility and disruptions in global capital and credit markets, reform of LIBOR; the nature, extent, timing, and results of governmental actions, examinations, reviews, reforms, regulations, and interpretations, including those involving the OCC, Federal Reserve, FDIC, and CFPB; the effect of changes in the level of checking or savings account deposits on United’s funding costs and net interest margin; future provisions for credit losses on loans and debt securities; changes in nonperforming assets; risks relating to the merger with Community Bankers Trust, including the successful integration of operations of Community Bankers Trust, the expected growth opportunities and costs savings from the merger, and deposit attrition, operating costs, customer losses and business disruption following the merger; competition; and changes in legislation or regulatory requirements. For more information about factors that could cause actual results to differ materially from United’s expectations, refer to its reports filed with the Securities and Exchange Commission, including the discussion under “Risk Factors” in the Annual Report on Form 10-K for the year ended December 31, 2020, as filed with the Securities and Exchange Commission and available on its website at www.sec.gov. Further, any forward-looking statement speaks only as of the date on which it is made, and United undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events, or otherwise. You are advised to consult further disclosures United may make on related subjects in our filings with the SEC.


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

     Three Months Ended     Year Ended  
EARNINGS SUMMARY:    December
2021
    December
2020
    December
2021
    December
2020
 

Interest income

   $ 195,194     $ 208,914     $ 795,117     $ 798,382  

Interest expense

     11,516       16,925       52,383       108,609  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     183,678       191,989       742,734       689,773  

Provision for credit losses

     (7,405     16,751       (23,970     106,562  

Noninterest income

     54,049       94,082       278,092       354,746  

Noninterest expense

     151,789       156,117       581,943       578,217  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     93,343       113,203       462,853       359,740  

Income taxes

     19,491       20,833       95,115       70,717  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 73,852     $ 92,370     $ 367,738     $ 289,023  
  

 

 

   

 

 

   

 

 

   

 

 

 

PER COMMON SHARE:

        

Net income:

        

Basic

   $ 0.56     $ 0.71     $ 2.84     $ 2.40  

Diluted

     0.56       0.71       2.83       2.40  

Cash dividends

   $ 0.36     $ 0.35       1.41       1.40  

Book value

         34.60       33.27  

Closing market price

       $ 36.28     $ 32.40  

Common shares outstanding:

        

Actual at period end, net of treasury shares

         136,392,758       129,188,507  

Weighted average-basic

     130,939,640       129,371,600       129,276,452       120,017,247  

Weighted average-diluted

     131,295,816       129,479,390       129,512,853       120,090,232  

FINANCIAL RATIOS:

        

Return on average assets

     1.04     1.41     1.35     1.20

Return on average shareholders’ equity

     6.44     8.51     8.30     7.30

Return on average tangible equity (non-GAAP)(1)

     10.87     14.72     14.18     12.90

Average equity to average assets

     16.22     16.54     16.26     16.39

Net interest margin

     2.94     3.33     3.09     3.24
PERIOD END BALANCES:    December 31
2021
    December 31
2020
    December 31
2019
    September 30
2021
 

Assets

   $ 29,328,902     $ 26,184,247     $ 19,662,324     $ 27,507,517  

Earning assets

     26,083,089       23,172,403       17,344,638       24,415,973  

Loans & leases, net of unearned income

     18,023,648       17,591,413       13,712,129       16,743,629  

Loans held for sale

     504,416       718,937       387,514       493,299  

Investment securities

     4,295,749       3,186,184       2,669,797       3,646,065  

Total deposits

     23,350,263       20,585,160       13,852,421       21,822,609  

Shareholders’ equity

     4,718,628       4,297,620       3,363,833       4,430,766  

Note: (1) See information under the “Selected Financial Ratios” table for a reconciliation of non-GAAP measure.


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

Consolidated Statements of Income

 

     Three Months Ended  
       December  
2021
      December  
2020
      September  
2021
        June    
2021
        March    
2021
 

Interest & Loan Fees Income (GAAP)

   $ 195,194     $ 208,914     $ 194,080     $ 200,186     $ 205,657  

Tax equivalent adjustment

     1,037       1,042       1,059       1,075       1,047  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest & Fees Income (FTE) (non-GAAP)

     196,231       209,956       195,139       201,261       206,704  

Interest Expense

     11,516       16,925       12,501       13,669       14,697  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Income (FTE) (non-GAAP)

     184,715       193,031       182,638       187,592       192,007  

Provision for Credit Losses

     (7,405     16,751       (7,829     (8,879     143  

Noninterest Income:

          

Fees from trust services

     4,327       3,585       4,269       4,193       3,763  

Fees from brokerage services

     3,699       3,125       3,883       3,654       4,323  

Fees from deposit services

     10,509       9,501       9,888       9,396       8,896  

Bankcard fees and merchant discounts

     1,580       1,129       1,473       1,368       1,064  

Other charges, commissions, and fees

     753       753       703       775       759  

Income from bank-owned life insurance

     1,223       1,479       2,556       1,658       1,403  

Income from mortgage banking activities

     27,342       70,793       42,012       36,943       65,395  

Mortgage loan servicing income

     2,435       2,334       2,429       2,386       2,355  

Net gain on the sale of bank premises

     0       0       0       0       0  

Net (losses) gains on investment securities

     (39     589       82       24       2,609  

Other noninterest income

     2,220       794       1,329       2,449       2,006  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Noninterest Income

     54,049       94,082       68,624       62,846       92,573  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest Expense:

          

Employee compensation

     71,542       77,001       67,459       68,557       72,412  

Employee benefits

     10,819       12,103       13,132       14,470       15,450  

Net occupancy

     10,653       10,979       10,339       10,101       10,941  

Data processing

     10,852       7,280       6,612       6,956       7,026  

Amortization of intangibles

     1,509       1,691       1,466       1,467       1,466  

OREO expense

     1,004       3,069       387       372       3,625  

Equipment expense

     6,819       6,396       7,286       5,830       6,044  

FDIC insurance expense

     2,626       2,250       1,920       1,800       2,000  

Mortgage loan servicing expense and impairment

     2,217       3,482       3,253       3,599       3,177  

Prepayment penalties on FHLB borrowings

     15       0       0       0       0  

Other noninterest expense

     33,733       31,866       30,422       25,799       26,786  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Noninterest Expense

     151,789       156,117       142,276       138,951       148,927  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Taxes (FTE) (non-GAAP)

     94,380       114,245       116,815       120,366       135,510  

Tax equivalent adjustment

     1,037       1,042       1,059       1,075       1,047  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Taxes (GAAP)

     93,343       113,203       115,756       119,291       134,463  

Taxes

     19,491       20,833       23,604       24,455       27,565  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

   $ 73,852     $ 92,370     $ 92,152     $ 94,836     $ 106,898  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

MEMO: Effective Tax Rate

     20.88     18.40     20.39     20.50     20.50


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

Consolidated Statements of Income

 

     Year Ended  
     December
2021
    December
2020
    December
2019
    December
2018
 

Interest & Loan Fees Income (GAAP)

   $   795,117     $   798,382     $   762,562     $   717,715  

Tax equivalent adjustment

     4,218       3,888       3,735       4,328  
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest & Fees Income (FTE) (non-GAAP)

     799,335       802,270       766,297       722,043  

Interest Expense

     52,383       108,609       184,640       129,070  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Income (FTE) (non-GAAP)

     746,952       693,661       581,657       592,973  

Provision for Credit Losses

     (23,970     106,562       21,313       22,013  

Noninterest Income:

        

Fees from trust services

     16,552       13,903       13,873       12,930  

Fees from brokerage services

     15,559       11,758       10,136       9,347  

Fees from deposit services

     38,689       34,833       33,768       33,973  

Bankcard fees and merchant discounts

     5,485       4,066       4,674       5,168  

Other charges, commissions, and fees

     2,990       2,596       2,241       2,228  

Income from bank-owned life insurance

     6,840       7,217       7,339       5,045  

Income from mortgage banking activities

     171,692       266,094       76,951       58,109  

Mortgage loan servicing income

     9,605       6,213       0       0  

Net gain on the sale of bank premises

     0       2,229       0       2,763  

Net gains (losses) on investment securities

     2,676       3,155       175       (2,618

Other noninterest income

     8,004       2,682       1,327       1,767  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Noninterest Income

     278,092       354,746       150,484       128,712  
  

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest Expense:

        

Employee compensation

     279,970       274,661       173,962       164,468  

Employee benefits

     53,871       48,870       35,745       36,172  

Net occupancy

     42,034       41,303       34,850       36,462  

Data processing

     31,446       35,420       22,232       23,800  

Amortization of intangibles

     5,908       6,605       7,016       8,039  

OREO expense

     5,388       5,748       5,336       3,444  

Equipment expense

     25,979       20,861       14,210       13,846  

FDIC insurance expense

     8,346       10,132       8,070       11,464  

Mortgage loan servicing expense and impairment

     12,246       9,431       423       271  

Prepayment penalties on FHLB borrowings

     15       10,385       5,105       0  

Other noninterest expense

     116,740       114,801       75,705       70,213  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Noninterest Expense

     581,943       578,217       382,654       368,179  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Taxes (FTE) (non-GAAP)

     467,071       363,628       328,174       331,493  

Tax equivalent adjustment

     4,218       3,888       3,735       4,328  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Taxes (GAAP)

     462,853       359,740       324,439       327,165  

Taxes

     95,115       70,717       64,340       70,823  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

   $ 367,738     $ 289,023     $ 260,099     $ 256,342  
  

 

 

   

 

 

   

 

 

   

 

 

 

MEMO: Effective Tax Rate

     20.55     19.66     19.83     21.65


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

Consolidated Balance Sheets

 

     December 2021
Q-T-D Average
    December 2020
Q-T-D Average
    December 31
2021
    December 31
2020
    December 31
2019
 

Cash & Cash Equivalents

   $ 3,913,480     $ 2,048,915     $ 3,758,170     $ 2,209,068     $ 837,493  

Securities Available for Sale

     3,669,387       2,849,102       4,042,699       2,953,359       2,437,296  

Less: Allowance for credit losses

     0       0       0       0       0  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net available for sale securities

     3,669,387       2,849,102       4,042,699       2,953,359       2,437,296  

Securities Held to Maturity

     1,020       1,235       1,020       1,235       1,446  

Less: Allowance for credit losses

     (27     (21     (19     (23     0  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net held to maturity securities

     993       1,214       1,001       1,212       1,446  

Equity Securities

     12,161       10,399       12,404       10,718       8,894  

Other Investment Securities

     230,535       218,741       239,645       220,895       222,161  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Securities

     3,913,076       3,079,456       4,295,749       3,186,184       2,669,797  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Cash and Securities

     7,826,556       5,128,371       8,053,919       5,395,252       3,507,290  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans held for sale

     482,387       720,896       504,416       718,937       387,514  

Commercial Loans & Leases

     13,028,313       13,296,380       13,809,735       13,165,497       9,399,170  

Mortgage Loans

     2,908,187       3,269,073       3,008,410       3,197,274       3,107,721  

Consumer Loans

     1,240,676       1,253,421       1,233,162       1,259,812       1,206,657  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Loans

     17,177,176       17,818,874       18,051,307       17,622,583       13,713,548  

Unearned income

     (27,666     (38,502     (27,659     (31,170     (1,419
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans & Leases, net of unearned income

     17,149,510       17,780,372       18,023,648       17,591,413       13,712,129  

Allowance for Loan & Leases Losses

     (218,550     (225,918     (216,016     (235,830     (77,057
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     16,930,960       17,554,454       17,807,632       17,355,583       13,635,072  

Mortgage Servicing Rights

     22,851       20,766       23,144       20,955       0  

Goodwill

     1,833,187       1,794,997       1,886,494       1,796,848       1,478,014  

Other Intangibles

     22,954       27,580       24,413       26,923       29,931  

Operating Lease Right-of-Use Asset

     75,254       72,090       81,942       69,520       57,783  

Other Real Estate Owned

     15,451       26,316       14,823       22,595       15,515  

Other Assets

     857,680       771,233       932,119       777,634       551,205  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 28,067,280     $ 26,116,703     $ 29,328,902     $ 26,184,247     $ 19,662,324  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

MEMO: Interest-earning Assets

   $ 24,935,489     $ 23,122,784     $ 26,083,089     $ 23,172,403     $ 17,344,638  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest-bearing Deposits

   $ 13,653,822     $ 13,018,640     $ 14,369,716     $ 13,179,900     $ 9,231,059  

Noninterest-bearing Deposits

     8,678,093       7,495,594       8,980,547       7,405,260       4,621,362  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Deposits

     22,331,915       20,514,234       23,350,263       20,585,160       13,852,421  

Short-term Borrowings

     127,731       144,177       128,844       142,300       374,654  

Long-term Borrowings

     816,518       901,655       817,394       864,369       1,838,029  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Borrowings

     944,249       1,045,832       946,238       1,006,669       2,212,683  

Operating Lease Liability

     80,118       75,805       86,703       73,213       61,342  

Other Liabilities

     159,364       161,580       227,070       221,585       172,045  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

     23,515,646       21,797,451       24,610,274       21,886,627       16,298,491  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Preferred Equity

     0       0       0       0       0  

Common Equity

     4,551,634       4,319,252       4,718,628       4,297,620       3,363,833  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Shareholders’ Equity

     4,551,634       4,319,252       4,718,628       4,297,620       3,363,833  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities & Equity

   $ 28,067,280     $ 26,116,703     $ 29,328,902     $ 26,184,247     $ 19,662,324  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

MEMO: Interest-bearing Liabilities

   $ 14,598,071     $ 14,064,472     $ 15,315,954     $ 14,186,569     $ 11,443,742  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

     Three Months Ended  
Quarterly Share Data:    December
2021
    December
2020
    September
2021
    June
2021
    March
2021
 

Earnings Per Share:

          

Basic

   $ 0.56     $ 0.71     $ 0.71     $ 0.73     $ 0.83  

Diluted

   $ 0.56     $ 0.71     $ 0.71     $ 0.73     $ 0.83  

Common Dividend Declared Per Share

   $ 0.36     $ 0.35     $ 0.35     $ 0.35     $ 0.35  

High Common Stock Price

   $ 39.41     $ 32.86     $ 37.12     $ 42.50     $ 41.61  

Low Common Stock Price

   $ 33.34     $ 21.19     $ 31.74     $ 36.19     $ 31.57  

Average Shares Outstanding (Net of Treasury Stock):

          

Basic

     130,939,640       129,371,600       128,762,815       128,750,851       128,635,740  

Diluted

     131,295,816       129,479,390       128,960,220       129,033,988       128,890,861  

Common Dividends

   $ 46,564     $ 45,442     $ 45,271     $ 45,268     $ 45,254  

Dividend Payout Ratio

     63.05     49.20     49.13     47.73     42.33
           Year Ended  
Year-to-Date Share Data:          December
2021
    December
2020
    December
2019
    December
2018
 

Earnings Per Share:

          

Basic

     $ 2.84     $ 2.40     $ 2.55     $ 2.46  

Diluted

     $ 2.83     $ 2.40     $ 2.55     $ 2.45  

Common Dividend Declared Per Share

     $ 1.41     $ 1.40     $ 1.37     $ 1.36  

Average Shares Outstanding (Net of Treasury Stock):

          

Basic

       129,276,452       120,017,247       101,585,599       104,015,976  

Diluted

       129,512,853       120,090,232       101,852,577       104,298,825  

Common Dividends

     $ 182,357     $ 171,876     $ 139,508     $ 141,610  

Dividend Payout Ratio

       49.59     59.47     53.64     55.24
EOP Share Data:    December 31
2021
    December 31
2020
    September 30
2021
    June 30
2021
    March 31
2021
 

Book Value Per Share

   $ 34.60     $ 33.27     $ 34.29     $ 34.01     $ 33.54  

Tangible Book Value Per Share (non-GAAP) (1)

   $ 20.59     $ 19.15     $ 20.11     $ 19.81     $ 19.38  

52-week High Common Stock Price

   $ 42.50     $ 39.07     $ 42.50     $ 42.50     $ 41.61  

Date

     05/18/21       01/02/20       05/18/21       05/18/21       03/18/21  

52-week Low Common Stock Price

   $ 31.57     $ 19.67     $ 21.19     $ 20.57     $ 20.57  

Date

     1/29/21       03/23/20       10/01/20       09/25/20       09/25/20  

EOP Shares Outstanding (Net of Treasury Stock):

     136,392,758       129,188,507       129,203,774       129,203,593       129,175,800  

Memorandum Items:

          

EOP Employees (full-time equivalent)

     3,143       3,051       2,986       3,012       3,033  

Note:

          

(1) Tangible Book Value Per Share:

          

Total Shareholders’ Equity (GAAP)

   $ 4,718,628     $ 4,297,620     $ 4,430,766     $ 4,393,713     $ 4,332,698  

Less: Total Intangibles

     (1,910,907     (1,823,771     (1,832,564     (1,834,030     (1,829,495
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible Equity (non-GAAP)

   $ 2,807,721     $ 2,473,849     $ 2,598,202     $ 2,559,683     $ 2,503,203  

÷ EOP Shares Outstanding (Net of Treasury Stock)

     136,392,758       129,188,507       129,203,774       129,203,593       129,175,800  

Tangible Book Value Per Share (non-GAAP)

   $ 20.59     $ 19.15     $ 20.11     $ 19.81     $ 19.38  


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

     Three Months Ended  
     December
2021
    December
2020
    September
2021
    June
2021
    March
2021
 

Selected Yields and Net Interest Margin:

          

Net Loans and Loans held for sale

     4.04     4.18     4.15     4.18     4.26

Investment Securities

     1.72     2.08     1.71     1.87     1.93

Money Market Investments/FFS

     0.28     0.42     0.26     0.24     0.34

Average Earning Assets Yield

     3.13     3.62     3.18     3.37     3.56

Interest-bearing Deposits

     0.26     0.43     0.29     0.33     0.37

Short-term Borrowings

     0.52     0.55     0.54     0.54     0.51

Long-term Borrowings

     1.23     1.15     1.23     1.22     1.23

Average Liability Costs

     0.31     0.48     0.35     0.39     0.42

Net Interest Spread

     2.82     3.14     2.83     2.98     3.14

Net Interest Margin

     2.94     3.33     2.98     3.14     3.30

Selected Financial Ratios:

          

Return on Average Assets

     1.04     1.41     1.33     1.41     1.64

Return on Average Shareholders’ Equity

     6.44     8.51     8.23     8.69     9.97

Return on Average Tangible Equity (non-GAAP) (1)

     10.87     14.72     14.03     14.95     17.20

Efficiency Ratio

     63.85     54.57     56.86     55.72     52.53

Note:

          

(1) Return on Average Tangible Equity:

          

(a) Net Income (GAAP)

   $ 73,852     $ 92,370     $ 92,152     $ 94,836     $ 106,898  

(b) Number of Days

     92       92       92       91       90  

Average Total Shareholders’ Equity (GAAP)

   $ 4,551,634     $ 4,319,252     $ 4,440,107     $ 4,378,898     $ 4,346,750  

Less: Average Total Intangibles

     (1,856,141     (1,822,577     (1,833,449     (1,834,920     (1,825,639
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(c) Average Tangible Equity (non-GAAP)

   $ 2,695,493     $ 2,496,675     $ 2,606,658     $ 2,543,978     $ 2,521,111  

Return on Average Tangible Equity (non-GAAP) [(a) / (b)] x 365 or 366 / (c)

     10.87     14.72     14.03     14.95     17.20


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

     Year Ended  
     December
2021
    December
2020
    December
2019
    December
2018
 

Selected Yields and Net Interest Margin:

        

Net Loans and Loans held for sale

     4.16     4.27     4.85     4.77

Investment Securities

     1.80     2.33     2.86     2.73

Money Market Investments/FFS

     0.28     0.65     2.91     2.29

Average Earning Assets Yield

     3.30     3.75     4.47     4.36

Interest-bearing Deposits

     0.31     0.67     1.41     0.97

Short-term Borrowings

     0.52     0.70     1.67     1.00

Long-term Borrowings

     1.23     1.76     2.56     2.34

Average Liability Costs

     0.37     0.80     1.60     1.15

Net Interest Spread

     2.93     2.95     2.87     3.21

Net Interest Margin

     3.09     3.24     3.39     3.58

Selected Financial Ratios:

        

Return on Average Assets

     1.35     1.20     1.34     1.36

Return on Average Shareholders’ Equity

     8.30     7.30     7.80     7.84

Return on Average Tangible Equity (non-GAAP) (1)

     14.18     12.90     14.26     14.65

Efficiency Ratio

     57.01     55.36     52.53     51.32

Note:

        

(1)   Return on Average Tangible Equity:

        

(a) Net Income (GAAP)

   $ 367,738     $ 289,023     $ 260,099     $ 256,342  

Average Total Shareholders’ Equity (GAAP)

     4,430,688       3,956,969       3,336,075       3,268,944  

Less: Average Total Intangibles

     (1,837,609     (1,716,738     (1,511,501     (1,519,174
  

 

 

   

 

 

   

 

 

   

 

 

 

(b) Average Tangible Equity (non-GAAP)

   $ 2,593,079     $ 2,240,231     $ 1,824,574     $ 1,749,770  

Return on Average Tangible Equity (non-GAAP) [(a) / (b)]

     14.18     12.90     14.26     14.65
Selected Financial Ratios:    December 31
2021
    December 31
2020
    December 31
2019
    December 31
2018
 

Loans & Leases, net of unearned income / Deposit Ratio

     77.19     85.46     98.99     95.91

Allowance for Loan & Lease Losses/ Loans & Leases, net of unearned income

     1.20     1.34     0.56     0.57

Allowance for Credit Losses (2)/ Loans & Leases, net of unearned income

     1.37     1.45     0.57     0.58

Nonaccrual Loans / Loans & Leases, net of unearned income

     0.20     0.36     0.46     0.51

90-Day Past Due Loans/ Loans & Leases, net of unearned income

     0.10     0.08     0.07     0.11

Non-performing Loans/ Loans & Leases, net of unearned income

     0.50     0.75     0.96     1.06

Non-performing Assets/ Total Assets

     0.36     0.59     0.75     0.83

Primary Capital Ratio

     16.79     17.22     17.44     17.23

Shareholders’ Equity Ratio

     16.09     16.41     17.11     16.89

Price / Book Ratio

     1.05  x      0.97  x      1.17  x      0.98  x 

Price / Earnings Ratio

     12.82  x      13.50  x      15.14  x      12.71  x 

Note:

(2)

Includes allowances for loan losses and lending-related commitments.


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

     Three Months Ended  
Mortgage Banking Segment Data:    December
2021
    December
2020
    September
2021
    June
2021
    March
2021
 

Applications

   $ 1,534,311     $ 2,284,532     $ 1,893,870     $ 2,029,846     $ 2,630,426  

Loans originated

     1,287,629       1,979,284       1,385,871       1,658,128       1,910,619  

Loans sold

   $ 1,273,014     $ 2,065,400     $ 1,470,928     $ 1,877,772     $ 1,817,884  

Purchase money % of loans closed

     69     49     69     69     43

Realized gain on sales and fees as a % of loans sold

     3.02     4.10     3.00     2.90     4.16

Net interest income

   $ 2,609     $ 2,918     $ 2,367     $ 2,871     $ 2,650  

Other income

     30,921       73,082       45,023       39,765       67,507  

Other expense

     29,147       41,193       31,787       36,391       41,183  

Income taxes

     876       5,656       3,179       1,280       5,940  

Net income

   $ 3,507     $ 29,151     $ 12,424     $ 4,965     $ 23,034  
           Year Ended  
Mortgage Banking Segment Data:          December
2021
    December
2020
    December
2019
    December
2018
 

Applications

     $ 8,088,453     $ 9,988,227     $ 4,330,000     $ 3,912,000  

Loans originated

       6,242,246       6,648,247       2,941,722       2,619,454  

Loans sold

     $ 6,439,598     $ 6,393,394     $ 2,804,451     $ 2,608,242  

Purchase money % of loans closed

       61     47     72     83

Realized gain on sales and fees as a % of loans sold

       3.31     3.63     2.86     2.72

Net interest income

     $ 10,497     $ 8,853     $ 916     $ 1,315  

Other income

       183,216       276,185       83,884       68,555  

Other expense

       138,508       140,628       72,288       72,632  

Income taxes

       11,275       27,698       2,355       (505

Net income (loss)

     $ 43,930     $ 116,712     $ 10,157     $ (2,257
Period End Mortgage Banking Segment Data:    December 31
2021
    December 31
2020
    September 30
2021
    June 30
2021
    March 31
2021
 

Locked pipeline

   $ 448,889     $ 989,640     $ 648,706     $ 660,258     $ 979,842  

Balance of loans serviced

   $ 3,698,998     $ 3,587,953     $ 3,723,206     $ 3,674,023     $ 3,585,890  

Number of loans serviced

     25,198       25,614       25,583       25,526       25,443  


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)    

 

Asset Quality Data:    December 31
2021
    December 31
2020
    September 30
2021
    June 30
2021
    March 31
2021
 

EOP Non-Accrual Loans

   $ 36,028     $ 62,718     $ 37,689     $ 41,182     $ 48,985  

EOP 90-Day Past Due Loans

     18,879       13,832       14,827       14,135       15,719  

EOP Restructured Loans (1)

     35,856       55,657       37,752       47,271       51,529  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total EOP Non-performing Loans

   $ 90,763     $ 132,207     $ 90,268     $ 102,588     $ 116,233  

EOP Other Real Estate Owned

     14,823       22,595       16,696       18,474       18,690  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total EOP Non-performing Assets

   $ 105,586     $ 154,802     $ 106,964     $ 121,062     $ 134,923  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended  
Allowance for Loan Losses:    December
2021
    December
2020
    September
2021
    June
2021
    March
2021
 

Beginning Balance

   $ 210,891     $ 225,812     $ 217,545     $ 231,582     $ 235,830  

Cumulative Effect Adjustment for CECL

     0       0       0       0       0  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     210,891       225,812       217,545       231,582       235,830  

Initial allowance for acquired PCD loans

     12,629       0       0       0       0  

Gross Charge-offs

     (4,205     (10,120     (2,004     (6,131     (6,957

Recoveries

     4,080       3,203       3,173       910       2,415  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (Charge-offs) Recoveries

     (125     (6,917     1,169       (5,221     (4,542

Provision for Loan & Lease Losses

     (7,379     16,935       (7,823     (8,816     294  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

     216,016       235,830       210,891       217,545       231,582  

Reserve for lending-related commitments

     31,442       19,250       25,191       20,897       20,024  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for Credit Losses (2)

   $ 247,458     $ 255,080     $ 236,082     $ 238,442     $ 251,606  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           Year Ended  
Allowance for Loan Losses:          December
2021
    December
2020
    December
2019
    December
2018
 

Beginning Balance

     $ 235,830     $ 77,057     $ 76,703     $ 76,627  

Cumulative Effect Adjustment for CECL

       0       57,442       0       0  
    

 

 

   

 

 

   

 

 

   

 

 

 
       235,830       134,499       76,703       76,627  

Initial allowance for acquired PCD loans

       12,629       18,635       0       0  

Gross Charge-offs

       (19,297     (32,983     (29,110     (28,606

Recoveries

       10,578       9,386       8,151       6,669  
    

 

 

   

 

 

   

 

 

   

 

 

 

Net (Charge-offs)

       (8,719     (23,597     (20,959     (21,937

Provision for Loan & Lease Losses

       (23,724     106,293       21,313       22,013  
    

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

       216,016       235,830       77,057       76,703  

Reserve for lending-related commitments

       31,442       19,250       1,733       1,389  
    

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for Credit Losses (2)

     $ 247,458     $ 255,080     $ 78,790     $ 78,092  
    

 

 

   

 

 

   

 

 

   

 

 

 

Notes:

(1)

Restructured loans with an aggregate balance of $22,421, $41,185, $24,662, $32,471, and $38,023 at December 31, 2021, December 31, 2020, September 30, 2021, June 30, 2021 and March 31, 2021, respectively, were on nonaccrual status, but are not included in “EOP Non-Accrual Loans” above. Restructured loans with an aggregate balance of $102 thousand and $46 thousand at December 31, 2021 and June 30, 2021, respectively, were 90 days past due, but not included in “EOP Non-Accrual Loans” above.

(2)

Includes allowances for loan losses and lending-related commitments.