XML 72 R50.htm IDEA: XBRL DOCUMENT v3.24.0.1
Other Borrowings (Tables)
12 Months Ended
Dec. 31, 2023
Other Borrowings.  
Schedule of other borrowings

2023

2022

 

Weighted

Weighted

Interest

Average

Interest

Average

Rate at

Average

Interest

Rate at

Average

Interest

(Dollars in thousands)

    

Maturity

    

12/31/2023

    

Balance

Balance

    

Rate(5)

    

12/31/2022

    

Balance

Balance

    

Rate(5)

Short-term borrowings:

FHLB Advances

Various

5.57

%  

$

100,000

%  

$

FRB Borrowings

Various

%  

%  

US Bank Line of Credit

Daily

%  

 

%  

 

Total short-term borrowings

%  

$

100,000

$

243,014

5.08

%  

%  

$

$

10,959

5.22

%  

Long-term borrowings

SCBT Capital Trust I junior subordinated debt(1)

6/15/2035

7.44

%  

$

12,372

6.56

%  

$

12,372

SCBT Capital Trust II junior subordinated debt(1)

6/15/2035

7.44

%  

 

8,248

6.56

%  

 

8,248

SCBT Capital Trust III junior subordinated debt(1)

7/18/2035

7.24

%  

20,619

6.36

%  

20,619

SAVB Capital Trust I junior subordinated debt(1)

10/7/2033

8.51

%  

 

6,186

6.93

%  

 

6,186

SAVB Capital Trust II junior subordinated debt(1)

12/15/2034

7.85

%  

 

4,124

6.97

%  

 

4,124

TSB Statutory Trust I junior subordinated debt(1)

3/14/2037

7.37

%  

 

3,093

6.49

%  

 

3,093

Southeastern Bank Financial Statutory Trust I junior subordinated debt(1)

12/15/2035

7.05

%  

 

10,310

6.17

%  

 

10,310

Southeastern Bank Financial Statutory Trust II junior subordinated debt(1)

6/15/2036

7.05

%  

 

10,310

6.17

%  

 

10,310

CSBC Statutory Trust I junior subordinated debt(1)

12/15/2035

7.22

%  

 

15,464

6.34

%  

 

15,464

Community Capital Statutory Trust I junior subordinated debt(1)

6/15/2036

7.20

%  

 

10,310

6.32

%  

 

10,310

FCRV Statutory Trust I junior subordinated debt(1)

12/15/2036

7.35

%  

 

5,155

6.47

%  

 

5,155

Provident Community Bancshares Capital Trust I junior subordinated debt(1)

3/1/2037

7.40

%  

 

4,124

5.48

%  

 

4,124

Provident Community Bancshares Capital Trust II junior subordinated debt(1)

10/1/2036

7.38

%  

 

8,248

6.50

%  

 

8,248

Fair Market Value Discount Trust Preferred Debt Acquired

(926)

(1,162)

Total Junior Subordinated Debt

7.34

%

$

117,637

$

117,514

7.05

%  

6.39

%

$

117,401

$

117,277

3.49

%  

Landmark Bancshares subordinated debt(2)

6/30/2027

%  

$

%  

$

CenterState Bank Corporation subordinated debt(3)

6/1/2030

5.75

%  

200,000

5.75

%  

200,000

Atlantic Capital Bancshares, Inc. subordinated debt(4)

9/1/2030

5.50

%

75,000

5.50

%

75,000

Fair Market Value Premium subordinated debt acquired

1,627

2,604

Long-term subordinated debt costs

(2,360)

(2,730)

Total Subordinated Debt

5.68

%

$

274,267

$

274,585

5.68

%  

5.68

%

$

274,874

$

268,877

5.70

%  

Total long-term borrowings

6.18

%

$

391,904

$

392,099

6.09

%  

5.89

%

$

392,275

$

386,154

5.03

%  

Total borrowings

6.06

%

$

491,904

$

635,113

5.71

%

5.89

%

$

392,275

$

397,113

5.03

%

(1) All of the junior subordinated debt above is adjustable rate based on three-month CME SOFR plus a spread adjustment with the transition from LIBOR of 0.26161% plus a spread ranging from 140 basis points to 285 basis points. All of the Company's junior subordinated debt transitioned to SOFR from LIBOR for repricing dates after June 30, 2023.

(2) The Notes bored interest at a fixed rate of 6.5% per year, to, but excluding, June 30, 2022. On June 30, 2022, the Notes would have converted to a floating rate equal to three-month LIBOR plus 467 basis points. The Notes were redeemed by the Company on June 30, 2022.

(3) The $200 million in Notes bear interest at a fixed rate of 5.75% per year to, but excluding, June 1, 2025. On June 1, 2025, the Notes convert to a floating rate equal to SOFR plus 562 basis points. The Notes may be redeemed by the Company after June 1, 2025. The balance in the table above is net of debt issuance costs.

(4) The Notes bear interest at a fixed rate of 5.50% per year to, but excluding, September 1, 2025. On September 1, 2025, the Notes convert to a floating rate equal to three-month LIBOR plus 536 basis points. The Notes may be redeemed by the Company on or after September 1, 2025. These notes were acquired in the ACBI acquisition on March 1, 2022 and are net of the fair value discount noted in the table above.

(5) The weighted average interest rate calculation does not include the effects of fair value marks and debt issuance costs.

Summary of principal maturities of other borrowings, net of unamortized discount or debt issuance costs

Junior

    

    

 

Subordinated

FHLB

Subordinated

 

(Dollars in thousands)

Debt

Advances

Debt

Total

 

Year Ended December 31,

2024

$

$

100,000

$

$

100,000

2025

 

 

 

 

2026

 

 

 

 

2027

 

 

 

 

2028

 

 

 

 

Thereafter

 

117,637

 

 

274,267

 

391,904

$

117,637

$

100,000

$

274,267

$

491,904