ASSOCIATED BANC-CORP (ASB) FY 2024 MD&A
This page reproduces the company's own Item 7 MD&A text from the linked SEC filing. It is filer text, not grepcent analysis, scoring, or investment advice.
ITEM 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion is management’s analysis to assist in the understanding and evaluation of the consolidated financial condition and results of operations of the Corporation. It should be read in conjunction with the consolidated financial statements and footnotes and the selected financial data presented elsewhere in this report. Within the tables presented, certain columns and rows may not sum due to the use of rounded numbers for disclosure purposes.
The detailed financial discussion that follows focuses on 2024 results compared to 2023. For a discussion of 2023 results compared to 2022, see the Corporation's Annual Report on Form 10-K for the year ended December 31, 2023.
Overview
The Corporation is a bank holding company headquartered in Wisconsin, providing a broad array of banking and nonbanking products and services to businesses and consumers primarily within our three-state footprint. The Corporation’s primary sources of revenue, through the Bank, are net interest income (predominantly from loans and investment securities) and noninterest income (principally fees and other revenue from financial services provided to customers or ancillary services tied to loans and deposits).
Performance Summary
•Diluted earnings per common share of $0.72 in 2024 decreased $0.41, or 36%, from 2023, mainly as a result of nonrecurring items related to the balance sheet repositioning the Corporation announced in the fourth quarter of 2024 in addition to the issuance of 13.8 million common shares during the fourth quarter of 2024.
•Average loans of $29.7 billion for the full year of 2024 increased $163 million, or 1%, from a year ago, driven by increases in auto finance and commercial and business lending, partially offset by a decrease in residential mortgage.
•Average deposits of $33.4 billion for the full year of 2024 increased $2.0 billion, or 7%, from a year ago, driven by increases in time deposits, interest-bearing demand deposits, savings deposits, and network transaction deposits, partially offset by decreases in noninterest-bearing demand deposits and money market deposits.
•Net interest income of $1.0 billion in 2024 increased $8 million, or 1%, from 2023. Net interest margin of 2.78% in 2024 decreased 3 bp from 2.81% in 2023. The increase in net interest income was driven by growth of earning assets while margin compressed as a result of a shift in mix within deposits into higher cost funding from noninterest-bearing demand deposits.
•Provision for credit losses was $85 million in 2024, compared to $83 million in 2023.
•Noninterest income (loss) of $(9) million in 2024 decreased $73 million from 2023, primarily due to higher investment securities losses related to nonrecurring items from the balance sheet repositioning announced in the fourth quarter of 2024.
•Noninterest expense of $818 million in 2024 increased $5 million, or 1%, from 2023, as a result of increased personnel expense as the Corporation continues to execute our growth strategy and the loss on prepayments of FHLB advances related to the balance sheet repositioning announced in the fourth quarter of 2024, partially offset by decreased FDIC assessment expense.
49
Income Statement Analysis
Net Interest Income
Table 1 Net Interest Income Analysis
| Years Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||
| ($ in thousands) | Average Balance | Interest Income / Expense | Average Yield / Rate | Average Balance | Interest Income / Expense | Average Yield / Rate | Average Balance | Interest Income / Expense | Average Yield / Rate | |||||||||||||||
| Assets | ||||||||||||||||||||||||
| Earning assets | ||||||||||||||||||||||||
| Loans(a)(b)(c) | ||||||||||||||||||||||||
| Commercial and business lending | $ | 11,069,185 | $ | 786,963 | 7.11 | % | $ | 10,831,275 | $ | 740,017 | 6.83 | % | $ | 9,852,303 | $ | 384,155 | 3.90 | % | ||||||
| Commercial real estate lending | 7,270,239 | 538,228 | 7.40 | % | 7,314,651 | 520,028 | 7.11 | % | 6,595,635 | 281,485 | 4.27 | % | ||||||||||||
| Total commercial | 18,339,424 | 1,325,191 | 7.23 | % | 18,145,926 | 1,260,045 | 6.94 | % | 16,447,938 | 665,640 | 4.05 | % | ||||||||||||
| Residential mortgage | 7,907,962 | 278,804 | 3.53 | % | 8,696,706 | 293,446 | 3.37 | % | 8,052,277 | 245,975 | 3.05 | % | ||||||||||||
| Auto finance | 2,576,979 | 144,892 | 5.62 | % | 1,793,959 | 89,454 | 4.99 | % | 805,179 | 30,749 | 3.82 | % | ||||||||||||
| Other retail | 872,994 | 83,386 | 9.55 | % | 897,702 | 80,189 | 8.93 | % | 894,948 | 52,266 | 5.84 | % | ||||||||||||
| Total loans | 29,697,360 | 1,832,274 | 6.17 | % | 29,534,293 | 1,723,134 | 5.83 | % | 26,200,341 | 994,630 | 3.80 | % | ||||||||||||
| Investment securities | ||||||||||||||||||||||||
| Taxable | 5,690,238 | 199,424 | 3.50 | % | 5,243,805 | 146,006 | 2.78 | % | 4,362,394 | 75,444 | 1.73 | % | ||||||||||||
| Tax-exempt(a) | 2,111,523 | 71,458 | 3.38 | % | 2,288,328 | 79,673 | 3.48 | % | 2,419,262 | 82,771 | 3.42 | % | ||||||||||||
| Other short-term investments | 668,730 | 37,291 | 5.58 | % | 564,284 | 28,408 | 5.03 | % | 570,887 | 11,475 | 2.01 | % | ||||||||||||
| Investments and other | 8,470,491 | 308,173 | 3.64 | % | 8,096,417 | 254,087 | 3.14 | % | 7,352,542 | 169,690 | 2.31 | % | ||||||||||||
| Total earning assets | $ | 38,167,851 | $ | 2,140,446 | 5.61 | % | $ | 37,630,710 | $ | 1,977,221 | 5.25 | % | $ | 33,552,884 | $ | 1,164,320 | 3.47 | % | ||||||
| Other assets, net | 3,166,002 | 3,018,214 | 3,105,049 | |||||||||||||||||||||
| Total assets | $ | 41,333,853 | $ | 40,648,923 | $ | 36,657,932 | ||||||||||||||||||
| Liabilities and stockholders' equity | ||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||
| Interest-bearing deposits | ||||||||||||||||||||||||
| Savings | $ | 5,080,045 | $ | 85,450 | 1.68 | % | $ | 4,773,366 | $ | 63,945 | 1.34 | % | $ | 4,652,774 | $ | 5,033 | 0.11 | % | ||||||
| Interest-bearing demand | 7,443,738 | 193,900 | 2.60 | % | 6,904,514 | 154,136 | 2.23 | % | 6,638,592 | 35,169 | 0.53 | % | ||||||||||||
| Money market | 5,994,171 | 181,444 | 3.03 | % | 6,668,930 | 177,311 | 2.66 | % | 7,164,518 | 36,370 | 0.51 | % | ||||||||||||
| Network transaction deposits | 1,645,695 | 85,788 | 5.21 | % | 1,469,616 | 75,294 | 5.12 | % | 821,804 | 14,721 | 1.79 | % | ||||||||||||
| Time deposits | 7,481,486 | 355,221 | 4.75 | % | 4,905,748 | 202,939 | 4.14 | % | 1,315,793 | 7,016 | 0.53 | % | ||||||||||||
| Total interest-bearing deposits | 27,645,135 | 901,804 | 3.26 | % | 24,722,174 | 673,624 | 2.72 | % | 20,593,482 | 98,309 | 0.48 | % | ||||||||||||
| Federal funds purchased and securities sold under agreements to repurchase | 272,069 | 11,754 | 4.32 | % | 345,519 | 12,238 | 3.54 | % | 388,701 | 3,480 | 0.90 | % | ||||||||||||
| Other short-term funding | 403,214 | 20,420 | 5.06 | % | 8,582 | 1 | 0.01 | % | 20,540 | 2 | 0.01 | % | ||||||||||||
| FHLB advances | 1,793,734 | 98,520 | 5.49 | % | 3,741,790 | 196,535 | 5.25 | % | 2,784,403 | 75,487 | 2.71 | % | ||||||||||||
| Long-term funding | 640,842 | 45,781 | 7.14 | % | 504,438 | 36,080 | 7.15 | % | 249,478 | 10,653 | 4.27 | % | ||||||||||||
| Total short and long-term funding | 3,109,859 | 176,475 | 5.67 | % | 4,600,329 | 244,855 | 5.32 | % | 3,443,123 | 89,621 | 2.60 | % | ||||||||||||
| Total interest-bearing liabilities | $ | 30,754,994 | $ | 1,078,279 | 3.51 | % | $ | 29,322,503 | $ | 918,479 | 3.13 | % | $ | 24,036,605 | $ | 187,931 | 0.78 | % | ||||||
| Noninterest-bearing demand deposits | 5,745,960 | 6,620,965 | 8,163,703 | |||||||||||||||||||||
| Other liabilities | 530,537 | 594,318 | 482,538 | |||||||||||||||||||||
| Stockholders’ equity | 4,302,362 | 4,111,138 | 3,975,086 | |||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 41,333,853 | $ | 40,648,923 | $ | 36,657,932 | ||||||||||||||||||
| Interest rate spread | 2.10 | % | 2.12 | % | 2.69 | % | ||||||||||||||||||
| Net free funds | 0.68 | % | 0.69 | % | 0.22 | % | ||||||||||||||||||
| Fully tax-equivalent net interest income and net interest margin | $ | 1,062,167 | 2.78 | % | $ | 1,058,742 | 2.81 | % | $ | 976,389 | 2.91 | % | ||||||||||||
| Fully tax-equivalent adjustment | 14,919 | 19,168 | 19,068 | |||||||||||||||||||||
| Net interest income | $ | 1,047,248 | $ | 1,039,573 | $ | 957,321 |
(a) The yield on tax-exempt loans and securities is computed on a fully tax-equivalent basis using a tax rate of 21% and is net of the effects of certain disallowed interest deductions.
(b) Nonaccrual loans and loans held for sale have been included in the average balances.
(c) Interest income includes amortization of net deferred loan origination costs and net accreted purchase loan discount.
Net interest income is the primary source of the Corporation’s revenue. Net interest income is the difference between interest income on interest-earning assets, such as loans and investment securities, and the interest expense on interest-bearing deposits and other borrowings used to fund interest-earning and other assets or activities. Net interest income is affected by the amount and composition of earning assets and interest-bearing liabilities, as well as the sensitivity of the balance sheet to changes in interest rates, including characteristics such as the fixed or variable nature of the financial instruments, contractual maturities, re-pricing frequencies, loan prepayment behavior, and the use of interest rate derivative financial instruments.
Interest rate spread and net interest margin are utilized to measure and explain changes in net interest income. Interest rate spread is the difference between the yield on earning assets and the rate paid on interest-bearing liabilities that fund those assets.
50
The net interest margin is expressed as the percentage of net interest income to average earning assets. The net interest margin exceeds the interest rate spread because net free funds, principally noninterest-bearing demand deposits and stockholders’ equity, also support earning assets. To compare tax-exempt asset yields to taxable yields, the yield on tax-exempt loans and investment securities is computed on a fully tax-equivalent basis. Net interest income, interest rate spread, and net interest margin are discussed on a fully tax-equivalent basis.
Table 1 provides average daily balances of earning assets and interest-bearing liabilities, the associated interest income and expense, and the corresponding interest rates earned and paid, as well as net interest income, interest rate spread, and net interest margin on a fully tax-equivalent basis for the years ended December 31, 2024, 2023, and 2022. Table 2 presents additional information to facilitate the review and discussion of fully tax-equivalent net interest income, interest rate spread, and net interest margin.
Notable Contributions to the Change in 2024 Net Interest Income
•Fully tax-equivalent net interest income was up $3 million and net interest income was up $8 million, or 1%, compared to 2023. The higher overall rate environment has resulted in higher yields on earnings assets, which combined with the mix shift from lower to higher yielding earning asset classes, resulted in the yield on earning assets increasing by 36 bp compared to 2023, while the cost of interest-bearing liabilities increased 38 bp from 2023, largely due to an increase in higher cost average time deposits. See sections Interest Rate Risk and Quantitative and Qualitative Disclosures about Market Risk for a discussion of interest rate risk and market risk.
•Average loans increased $163 million, or 1%, compared to 2023, with a decrease of $789 million, or 9%, in residential mortgage more than offset by increases of $783 million, or 44%, in auto finance and $238 million, or 2%, in commercial and business lending. Average investments and other short-term investments increased $374 million, or 5%, compared to 2023, driven by increases of $446 million, or 9%, in taxable investments and $104 million, or 19%, in other short-term investments, partially offset by a decrease of $177 million, or 8%, in tax-exempt investments.
•Average interest-bearing liabilities increased $1.4 billion, or 5%, compared to 2023. Average interest-bearing deposits increased $2.9 billion, or 12%, compared to 2023, primarily driven by increases in time deposits, interest-bearing demand deposits, savings deposits, and network transaction deposits, partially offset by a decrease in money market deposits. Average total short and long-term funding decreased $1.5 billion, or 32%, from 2023, primarily driven by a decrease in FHLB advances of $1.9 billion, or 52%, as a result of using brokered CDs to pay down higher interest sources of funding, partially offset by an increase of $395 million in other short-term funding related to the utilization of the BTFP. Average noninterest-bearing demand deposits decreased $875 million, or 13%, compared to 2023.
51
Table 2 Rate/Volume Analysis(a)
| 2024 Compared to 2023 Increase (Decrease) Due to | 2023 Compared to 2022 Increase (Decrease) Due to | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | Volume | Rate | Net | Volume | Rate | Net | |||||||||||
| Interest income | |||||||||||||||||
| Loans(b) | |||||||||||||||||
| Commercial and business lending | $ | 16,486 | $ | 30,460 | $ | 46,946 | $ | 41,522 | $ | 314,340 | $ | 355,862 | |||||
| Commercial real estate lending | (3,174) | 21,374 | 18,200 | 33,560 | 204,983 | 238,544 | |||||||||||
| Total commercial | 13,312 | 51,834 | 65,146 | 75,082 | 519,323 | 594,405 | |||||||||||
| Residential mortgage | (27,413) | 12,771 | (14,641) | 20,578 | 26,892 | 47,470 | |||||||||||
| Auto finance | 42,899 | 12,539 | 55,438 | 47,003 | 11,702 | 58,705 | |||||||||||
| Other retail | (2,251) | 5,448 | 3,197 | 161 | 27,761 | 27,923 | |||||||||||
| Total loans | 26,548 | 82,592 | 109,140 | 142,825 | 585,679 | 728,504 | |||||||||||
| Investment securities | |||||||||||||||||
| Taxable | 13,226 | 40,191 | 53,418 | 17,557 | 53,005 | 70,562 | |||||||||||
| Tax-exempt(b) | (6,029) | (2,186) | (8,215) | (4,539) | 1,442 | (3,098) | |||||||||||
| Other short-term investments | 5,616 | 3,267 | 8,883 | (134) | 17,067 | 16,933 | |||||||||||
| Investments and other | 12,813 | 41,272 | 54,086 | 12,883 | 71,513 | 84,397 | |||||||||||
| Total earning assets | $ | 39,361 | $ | 123,865 | $ | 163,226 | $ | 155,708 | $ | 657,192 | $ | 812,900 | |||||
| Interest expense | |||||||||||||||||
| Savings | $ | 4,319 | $ | 17,186 | $ | 21,505 | $ | 134 | $ | 58,777 | $ | 58,911 | |||||
| Interest-bearing demand | 12,678 | 27,085 | 39,763 | 1,464 | 117,503 | 118,968 | |||||||||||
| Money market | (18,989) | 23,123 | 4,134 | (2,687) | 143,628 | 140,941 | |||||||||||
| Network transaction deposits | 9,159 | 1,336 | 10,495 | 18,029 | 42,543 | 60,572 | |||||||||||
| Time deposits | 118,838 | 33,444 | 152,282 | 143,015 | 52,908 | 195,923 | |||||||||||
| Total interest-bearing deposits | 126,005 | 102,174 | 228,180 | 159,955 | 415,359 | 575,315 | |||||||||||
| Federal funds purchased and securities sold under agreements to repurchase | (2,883) | 2,399 | (484) | (428) | 9,187 | 8,759 | |||||||||||
| Other short-term funding | 1,771 | 18,648 | 20,419 | (1) | — | (2) | |||||||||||
| FHLB advances | (106,619) | 8,604 | (98,015) | 32,485 | 88,564 | 121,049 | |||||||||||
| Long-term funding | 9,745 | (44) | 9,701 | 15,312 | 10,115 | 25,428 | |||||||||||
| Total short and long-term funding | (97,986) | 29,606 | (68,380) | 47,368 | 107,865 | 155,233 | |||||||||||
| Total interest-bearing liabilities | 28,019 | 131,781 | 159,800 | 207,323 | 523,225 | 730,548 | |||||||||||
| Fully tax-equivalent net interest income | $ | 11,342 | $ | (7,916) | $ | 3,426 | $ | (51,615) | $ | 133,968 | $ | 82,352 |
(a) The change in interest due to both rate and volume has been allocated in proportion to the relationship to the dollar amounts of the change in each.
(b) The yield on tax-exempt loans and securities is computed on a fully tax-equivalent basis using a tax rate of 21% and is net of the effects of certain disallowed interest deductions.
Provision for Credit Losses
The provision for credit losses is predominantly a function of the Corporation’s reserving methodology and judgments as to other qualitative and quantitative factors used to determine the appropriate level of the ACLL, which focuses on changes in the size and character of the loan portfolio, changes in levels of individually evaluated and other nonaccrual loans, historical losses and delinquencies in each portfolio category, the risk inherent in specific loans, concentrations of loans to specific borrowers or industries, existing economic conditions and economic forecasts, the fair value of underlying collateral, and other factors which could affect potential credit losses. The forecast the Corporation used for December 31, 2024 was the Moody's baseline scenario from November 2024, which was reviewed against the December 2024 baseline scenario with no material updates made, over a two-year reasonable and supportable period with straight-line reversion to historical losses over the second year of the period. See additional discussion under the sections titled Loans, Credit Risk, Nonperforming Assets, and Allowance for Credit Losses on Loans.
52
Noninterest Income
Table 3 Noninterest Income
| Years Ended December 31, | $ Change | % Change | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2024 | 2023 | 2022 | 2024 from 2023 | 2023 from 2022 | 2024 from 2023 | 2023 from 2022 | ||||||||||||
| Wealth management fees | $ | 92,569 | $ | 82,502 | $ | 84,122 | $ | 10,067 | $ | (1,620) | 12 | % | (2) | % | |||||
| Service charges and deposit account fees | 51,642 | 49,045 | 62,310 | 2,597 | (13,265) | 5 | % | (21) | % | ||||||||||
| Card-based fees | 46,921 | 45,020 | 44,014 | 1,901 | 1,006 | 4 | % | 2 | % | ||||||||||
| Other fee-based revenue | 19,499 | 17,268 | 15,903 | 2,231 | 1,365 | 13 | % | 9 | % | ||||||||||
| Total fee-based revenue | 210,630 | 193,835 | 206,350 | 16,795 | (12,515) | 9 | % | (6) | % | ||||||||||
| Capital markets, net | 22,084 | 24,649 | 29,917 | (2,565) | (5,268) | (10) | % | (18) | % | ||||||||||
| Mortgage banking, net | 10,686 | 19,429 | 18,873 | (8,743) | 556 | (45) | % | 3 | % | ||||||||||
| Loss on mortgage portfolio sale | (130,406) | (136,239) | — | 5,833 | (136,239) | (4) | % | N/M | |||||||||||
| Bank and corporate owned life insurance | 13,477 | 10,266 | 11,431 | 3,211 | (1,165) | 31 | % | (10) | % | ||||||||||
| Other | 9,310 | 9,691 | 10,715 | (381) | (1,024) | (4) | % | (10) | % | ||||||||||
| Subtotal | 135,782 | 121,631 | 277,286 | 14,151 | (155,655) | 12 | % | (56) | % | ||||||||||
| Asset (losses) gains, net | (1,042) | 454 | 1,338 | (1,496) | (884) | N/M | (66) | % | |||||||||||
| Investment securities (losses) gains, net | (144,147) | (58,903) | 3,746 | (85,244) | (62,649) | 145 | % | N/M | |||||||||||
| Total noninterest (loss) income | $ | (9,407) | $ | 63,182 | $ | 282,370 | $ | (72,589) | $ | (219,188) | N/M | (78) | % | ||||||
| Mortgage loans originated for sale during period | $ | 617,889 | $ | 395,834 | $ | 600,114 | $ | 222,055 | $ | (204,280) | 56 | % | (34) | % | |||||
| Mortgage loan settlements during period | 584,781 | 1,212,069 | 715,035 | (627,288) | 497,034 | (52) | % | 70 | % | ||||||||||
| Mortgage portfolio loans transferred to held for sale during period | 722,991 | 968,595 | — | (245,603) | 968,595 | (25) | % | N/M | |||||||||||
| Assets under management, at market value(a) | 14,773 | 13,545 | 11,843 | 1,228 | 1,702 | 9 | % | 14 | % |
N/M = Not Meaningful
(a) $ in millions. Excludes assets held in brokerage accounts.
Notable Contributions to the Change in 2024 Noninterest Income
•The 2024 loss on the mortgage portfolio sale was the result of an announced sale of $723 million of residential mortgages related to the balance sheet repositioning in the fourth quarter of 2024 and the sale closed in January 2025.
•Investment securities (losses) gains, net decreased from 2023, driven primarily by the sale of lower yielding AFS securities with a carrying value of $1.1 billion at a net loss of $148 million, related to the balance sheet repositioning in the fourth quarter of 2024.
53
Noninterest Expense
Table 4 Noninterest Expense
| Years Ended December 31, | $ Change | % Change | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2024 | 2023 | 2022 | 2024 from 2023 | 2023 from 2022 | 2024 from 2023 | 2023 from 2022 | ||||||||||||
| Personnel | $ | 487,956 | $ | 468,355 | $ | 454,101 | $ | 19,601 | $ | 14,254 | 4 | % | 3 | % | |||||
| Technology | 107,563 | 102,018 | 90,700 | 5,545 | 11,318 | 5 | % | 12 | % | ||||||||||
| Occupancy | 54,622 | 57,204 | 59,794 | (2,582) | (2,590) | (5) | % | (4) | % | ||||||||||
| Business development and advertising | 28,142 | 28,405 | 25,525 | (263) | 2,880 | (1) | % | 11 | % | ||||||||||
| Equipment | 18,431 | 19,663 | 19,632 | (1,232) | 31 | (6) | % | — | % | ||||||||||
| Legal and professional | 21,601 | 19,911 | 18,250 | 1,690 | 1,661 | 8 | % | 9 | % | ||||||||||
| Loan and foreclosure costs | 8,471 | 5,408 | 5,925 | 3,063 | (517) | 57 | % | (9) | % | ||||||||||
| FDIC assessment | 38,439 | 67,072 | 22,650 | (28,633) | 44,422 | (43) | % | 196 | % | ||||||||||
| Other intangible amortization | 8,811 | 8,811 | 8,811 | — | — | — | % | — | % | ||||||||||
| Loss on prepayments of FHLB advances | 14,243 | — | — | 14,243 | — | N/M | N/M | ||||||||||||
| Other | 30,118 | 36,837 | 41,675 | (6,719) | (4,838) | (18) | % | (12) | % | ||||||||||
| Total noninterest expense | $ | 818,397 | $ | 813,682 | $ | 747,063 | $ | 4,715 | $ | 66,619 | 1 | % | 9 | % | |||||
| Average FTEs(a) | 4,030 | 4,199 | 4,118 | (169) | 81 | (4) | % | 2 | % |
(a) Average FTEs without overtime
Notable Contributions to the Change in 2024 Noninterest Expense
•FDIC assessment expense decreased from 2023, primarily driven by a one-time expense of $31 million in 2023, resulting from the special assessment pursuant to systemic risk incurred by the FDIC on member banks as a result of the bank failures in the first quarter of 2023, partially offset by subsequent adjustments to the special assessment during 2024.
•Personnel costs increased from 2023, as the Corporation continues to execute our growth strategy.
•During the fourth quarter of 2024, the Corporation prepaid $600 million of long-term FHLB advances and incurred a loss of $14 million on the prepayment.
Income Taxes
The Corporation recognized income tax expense of $11 million for 2024, compared to income tax expense of $23 million for 2023. The Corporation's effective tax rate was 8.41% for 2024, compared to an effective tax rate of 11.21% for 2023. The decrease in income tax expense and lower effective tax rate during 2024 were primarily due to a strategic reallocation of the investment portfolio and the adoption of a legal entity rationalization plan that resulted in the recognition of deferred tax benefits of $35 million, partially offset by a deferred tax asset valuation allowance of $33 million related to certain capital loss carryovers.
See Note 1 Summary of Significant Accounting Policies of the notes to consolidated financial statements for the Corporation’s income tax accounting policy. Income tax expense recorded on the consolidated statements of income involves the interpretation and application of certain accounting pronouncements and federal and state tax laws and regulations. The Corporation is subject to examination by various taxing authorities. Examination by taxing authorities may impact the amount of tax expense and/or the reserve for uncertainty in income taxes if their interpretations differ from those of management, based on their judgments about information available to them at the time of their examinations. See Note 12 Income Taxes of the notes to consolidated financial statements for more information.
54
Balance Sheet Analysis
•At December 31, 2024, total assets were $43.0 billion, up $2.0 billion, or 5%, from December 31, 2023.
•AFS investment securities, at fair value increased $981 million, or 27%, to $4.6 billion, while HTM investment securities, net, at amortized cost decreased by $121 million, or 3%, to $3.7 billion. See section Investment Securities Portfolio and Note 2 Investment Securities of the notes to consolidated financial statements for additional information on the Corporation's portfolio of investment securities.
•At December 31, 2024, total loans were $29.8 billion, up $552 million, or 2%, from December 31, 2023, primarily due to increases of $924 million, or 9%, in commercial and business lending and $554 million, or 25%, in auto finance, partially offset by a decrease of $817 million, or 10%, in residential mortgage as a result of a nonrecurring mortgage portfolio sale related to the balance sheet repositioning announced in the fourth quarter of 2024 and the sale closed in January 2025, which was the primary driver of a $614 million increase in residential loans held for sale, and a decrease of $185 million, or 3%, in CRE lending. See section Loans and Note 3 Loans of the notes to consolidated financial statements for additional information on loans.
•At December 31, 2024, total deposits of $34.6 billion were up $1.2 billion, or 4%, from December 31, 2023, driven by increases in other time deposits of $832 million, or 29%, money market of $307 million, or 5%, savings of $298 million, or 6%, and interest-bearing demand of $281 million, or 3%, partially offset by decreases in noninterest-bearing demand of $344 million, or 6%, and brokered CDs of $171 million, or 4%. See section Deposits and Customer Funding and Note 7 Deposits of the notes to consolidated financial statements for additional information on deposits.
•At December 31, 2024, other long-term funding of $838 million was up $296 million, or 55%, as a result of the issuance of senior debt. See section Other Funding Sources and Note 8 Short and Long-Term Funding of the notes to consolidated financial statements for additional details on funding.
55
Loans
Table 5 Period End Loan Composition
| As of December 31, | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||||||||||||||
| ($ in thousands) | Amount | % of Total | Amount | % of Total | Amount | % of Total | Amount | % of Total | Amount | % of Total | |||||||||||||||
| Commercial and industrial | $ | 10,573,741 | 36 | % | $ | 9,731,555 | 33 | % | $ | 9,759,454 | 34 | % | $ | 8,452,385 | 35 | % | $ | 8,469,179 | 35 | % | |||||
| Commercial real estate — owner occupied | 1,143,741 | 4 | % | 1,061,700 | 4 | % | 991,722 | 3 | % | 971,326 | 4 | % | 900,912 | 4 | % | ||||||||||
| Commercial and business lending | 11,717,483 | 39 | % | 10,793,255 | 37 | % | 10,751,176 | 37 | % | 9,423,711 | 39 | % | 9,370,091 | 38 | % | ||||||||||
| Commercial real estate — investor | 5,227,975 | 18 | % | 5,124,245 | 18 | % | 5,080,344 | 18 | % | 4,384,569 | 18 | % | 4,342,584 | 18 | % | ||||||||||
| Real estate construction | 1,982,632 | 7 | % | 2,271,398 | 8 | % | 2,155,222 | 7 | % | 1,808,976 | 7 | % | 1,840,417 | 8 | % | ||||||||||
| Commercial real estate lending | 7,210,607 | 24 | % | 7,395,644 | 25 | % | 7,235,565 | 25 | % | 6,193,545 | 26 | % | 6,183,001 | 25 | % | ||||||||||
| Total commercial | 18,928,090 | 64 | % | 18,188,898 | 62 | % | 17,986,742 | 62 | % | 15,617,256 | 64 | % | 15,553,091 | 64 | % | ||||||||||
| Residential mortgage | 7,047,541 | 24 | % | 7,864,891 | 27 | % | 8,511,550 | 30 | % | 7,567,310 | 31 | % | 7,878,324 | 32 | % | ||||||||||
| Auto finance | 2,810,220 | 9 | % | 2,256,162 | 8 | % | 1,382,073 | 5 | % | 143,045 | 1 | % | 11,177 | — | % | ||||||||||
| Home equity | 664,252 | 2 | % | 628,526 | 2 | % | 624,353 | 2 | % | 595,615 | 2 | % | 707,255 | 3 | % | ||||||||||
| Other consumer | 318,483 | 1 | % | 277,740 | 1 | % | 294,851 | 1 | % | 301,723 | 1 | % | 301,876 | 1 | % | ||||||||||
| Total consumer | 10,840,496 | 36 | % | 11,027,319 | 38 | % | 10,812,828 | 38 | % | 8,607,693 | 36 | % | 8,898,632 | 36 | % | ||||||||||
| Total loans | $ | 29,768,586 | 100 | % | $ | 29,216,218 | 100 | % | $ | 28,799,569 | 100 | % | $ | 24,224,949 | 100 | % | $ | 24,451,724 | 100 | % | |||||
| Commercial real estate and real estate construction loan detail | |||||||||||||||||||||||||
| Non-owner occupied | $ | 3,210,509 | 61 | % | $ | 3,362,085 | 66 | % | $ | 3,313,959 | 65 | % | $ | 2,972,584 | 68 | % | $ | 2,969,906 | 68 | % | |||||
| Multi-family | 2,015,401 | 39 | % | 1,759,504 | 34 | % | 1,762,608 | 35 | % | 1,405,264 | 32 | % | 1,360,305 | 31 | % | ||||||||||
| Farmland | 2,065 | — | % | 2,656 | — | % | 3,776 | — | % | 6,720 | — | % | 12,373 | — | % | ||||||||||
| Commercial real estate — investor | $ | 5,227,975 | 100 | % | $ | 5,124,245 | 100 | % | $ | 5,080,344 | 100 | % | $ | 4,384,569 | 100 | % | $ | 4,342,584 | 100 | % | |||||
| 1-4 family construction | $ | 160,699 | 8 | % | $ | 275,292 | 12 | % | $ | 436,210 | 20 | % | $ | 380,160 | 21 | % | $ | 270,467 | 15 | % | |||||
| All other construction | 1,821,933 | 92 | % | 1,996,106 | 88 | % | 1,719,012 | 80 | % | 1,428,816 | 79 | % | 1,569,950 | 85 | % | ||||||||||
| Real estate construction | $ | 1,982,632 | 100 | % | $ | 2,271,398 | 100 | % | $ | 2,155,222 | 100 | % | $ | 1,808,976 | 100 | % | $ | 1,840,417 | 100 | % |
The Corporation has long-term guidelines relative to the proportion of Commercial and Business, CRE, and Consumer loan commitments within the overall loan portfolio, with each targeted to represent 30 to 40% of the overall loan portfolio. The targeted long-term guidelines were unchanged during 2024 and 2023. Furthermore, certain sub-asset classes within the respective portfolios are further defined and dollar limitations are placed on these sub-portfolios. These guidelines and limits are reviewed quarterly and approved annually by the ERC. These guidelines and limits are designed to create balance and diversification within the loan portfolios.
During the fourth quarter of 2024, the Corporation announced its intention to sell $723 million in residential mortgages at a loss of $130 million related to the balance sheet repositioning announced during the fourth quarter of 2024 which closed in January 2025.
During the fourth quarter of 2023, the Corporation completed a mortgage portfolio sale of $969 million of residential mortgages sold at a loss of $136 million related to the balance sheet repositioning announced during the fourth quarter of 2023. The proceeds of this sale were used to pay down higher cost funding and increase liquidity capacity.
56
The Corporation's loan distribution and interest rate sensitivity as of December 31, 2024 are summarized in the following table:
Table 6 Loan Distribution and Interest Rate Sensitivity
| ($ in thousands) | Within 1 Year(a) | 1-5 Years | 5-15 Years | Over 15 Years | Total | % of Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 9,314,491 | $ | 894,829 | $ | 363,925 | $ | 496 | $ | 10,573,741 | 36 | % | |||||
| Commercial real estate — owner occupied | 748,785 | 289,931 | 105,026 | — | 1,143,741 | 4 | % | ||||||||||
| Commercial real estate — investor | 4,893,414 | 282,155 | 52,406 | — | 5,227,975 | 18 | % | ||||||||||
| Real estate construction | 1,944,242 | 35,362 | 2,339 | 689 | 1,982,632 | 7 | % | ||||||||||
| Commercial - adjustable | 11,835,333 | 40,285 | 3,450 | — | 11,879,068 | 40 | % | ||||||||||
| Commercial - fixed | 5,065,599 | 1,461,992 | 520,246 | 1,185 | 7,049,022 | 24 | % | ||||||||||
| Residential mortgage - adjustable | 196,280 | 733,221 | 1,276,168 | 288 | 2,205,956 | 7 | % | ||||||||||
| Residential mortgage - fixed | 4,641 | 56,155 | 374,689 | 4,406,098 | 4,841,585 | 16 | % | ||||||||||
| Auto finance | 1,522 | 1,492,395 | 1,316,303 | — | 2,810,220 | 9 | % | ||||||||||
| Home equity | 619,632 | 8,302 | 27,808 | 8,509 | 664,252 | 2 | % | ||||||||||
| Other consumer | 261,648 | 30,500 | 17,447 | 8,888 | 318,483 | 1 | % | ||||||||||
| Total loans | $ | 17,984,656 | $ | 3,822,851 | $ | 3,536,111 | $ | 4,424,968 | $ | 29,768,586 | 100 | % | |||||
| Fixed-rate | $ | 5,078,378 | $ | 3,048,547 | $ | 2,256,493 | $ | 4,424,680 | $ | 14,808,099 | 50 | % | |||||
| Floating or adjustable rate | 12,906,278 | 774,304 | 1,279,618 | 288 | 14,960,487 | 50 | % | ||||||||||
| Total | $ | 17,984,656 | $ | 3,822,851 | $ | 3,536,111 | $ | 4,424,968 | $ | 29,768,586 | 100 | % |
(a) Demand loans, past due loans, overdrafts, and credit cards are reported in the “Within 1 Year” category.
At December 31, 2024, $20.0 billion, or 67%, of the total loans outstanding and $16.9 billion, or 90%, of the commercial loans outstanding were floating rate, adjustable rate, re-pricing within one year, or maturing within one year.
Credit Risk
An active credit risk management process is used for commercial loans to ensure that sound and consistent credit decisions are made. Credit risk is controlled by detailed underwriting procedures, comprehensive loan administration, and periodic review of borrowers’ outstanding loans and commitments. Borrower relationships are formally reviewed and graded on an ongoing basis for early identification of potential problems. Further analysis by customer, industry, and geographic location are performed to monitor trends, financial performance, and concentrations. See Note 3 Loans of the notes to consolidated financial statements for additional information on managing overall credit quality.
The loan portfolio is widely diversified by types of borrowers, industry groups, and market areas primarily within the Corporation's lending footprint. Significant loan concentrations are considered to exist when there are amounts loaned to numerous borrowers engaged in similar activities that would cause them to be similarly impacted by economic or other conditions. At December 31, 2024, no significant concentrations existed in the Corporation’s loan portfolio in excess of 10% of total loan exposure.
Commercial and business lending: The commercial and business lending classification primarily includes commercial loans to large corporations, middle market companies, small businesses, and ABL and equipment financing.
Table 7 Largest Commercial and Industrial Industry Group Exposures, by NAICS Subsector
| December 31, 2024 | NAICS Subsector | Outstanding Balance | Total Exposure | % of Total Loan Exposure | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Real Estate(a) | 531 | $ | 2,073,512 | $ | 3,606,140 | 9 | % | |||
| Utilities(b) | 221 | 2,570,337 | 3,254,783 | 8 | % | |||||
| Credit Intermediation and Related Activities(c) | 522 | 836,075 | 1,591,084 | 4 | % | |||||
| Merchant Wholesalers, Durable Goods | 423 | 606,781 | 1,036,982 | 3 | % |
(a) Includes REIT lines
(b) 59% of the total utilities exposure comes from renewable energy sources (wind, solar, hydroelectric, and geothermal).
(c) Includes mortgage warehouse lines
The remaining commercial and industrial portfolio is spread over a diverse range of industries, none of which exceed 2% of total loan exposure.
The CRE-owner occupied portfolio is spread over a diverse range of industries, none of which exceed 2% of total loan exposure.
57
The credit risk related to commercial and business lending is largely influenced by general economic conditions and the resulting impact on a borrower’s operations or on the value of underlying collateral, if any.
Commercial real estate - investor: CRE-investor is comprised of loans secured by various non-owner occupied or investor income producing property types.
Table 8 Largest Commercial Real Estate - Investor Property Type Exposures
| December 31, 2024 | % of Total Loan Exposure | % of Total Commercial Real Estate - Investor Loan Exposure | ||
|---|---|---|---|---|
| Multi-Family | 5 | % | 38 | % |
| Industrial | 3 | % | 25 | % |
| Office | 2 | % | 18 | % |
The remaining CRE-investor portfolio is spread over various other property types, none of which exceed 2% of total loan exposure.
Credit risk is managed in a similar manner to commercial and business lending by employing sound underwriting guidelines, lending primarily to borrowers in local markets and businesses, periodically evaluating the underlying collateral, and formally reviewing the borrower’s financial soundness and relationship on an ongoing basis.
Real estate construction: Real estate construction loans are primarily short-term or interim loans that provide financing for the acquisition or development of commercial income properties, multi-family projects, or residential development, both single family and condominium. Real estate construction loans are made to developers and project managers who are generally well-known to the Corporation and have prior successful project experience. The credit risk associated with real estate construction loans is generally confined to specific geographic areas but is also influenced by general economic conditions. The Corporation controls the credit risk on these types of loans by making loans in familiar markets to developers, reviewing the merits of individual projects, controlling loan structure, and monitoring project progress and construction advances.
Table 9 Largest Real Estate Construction Property Type Exposures
| December 31, 2024 | % of Total Loan Exposure | % of Total Real Estate Construction Loan Exposure | ||
|---|---|---|---|---|
| Multi-Family | 5 | % | 54 | % |
The remaining real estate construction portfolio is spread over various other property types, none of which exceed 2% of total loan exposure.
The Corporation’s current lending standards for CRE and real estate construction lending are determined by property type and specifically address many criteria, including: maximum loan amounts, maximum LTV, requirements for pre-leasing and/or presales, minimum borrower equity, and maximum loan-to-cost. Currently, the maximum standard for LTV is 80%, with lower limits established for certain higher risk types, such as raw land that has a 50% LTV maximum. The Corporation’s LTV guidelines are in compliance with regulatory supervisory limits. In most cases, for real estate construction loans, the loan amounts include interest reserves, which are built into the loans and sized to fund loan payments through construction and lease up and/or sell out.
Residential mortgages: Residential mortgage loans are primarily first-lien home mortgages with a maximum loan-to-collateral value without credit enhancement (e.g., private mortgage insurance) of 80%. The residential mortgage portfolio is focused primarily in the Corporation's three-state branch footprint, with approximately 89% of the outstanding loan balances in the Corporation's branch footprint at December 31, 2024. The rates on adjustable rate mortgages adjust based upon the movement in the underlying index which is then added to a margin and rounded to the nearest 0.125%. That result is then subjected to any periodic caps to produce the borrower's interest rate for the coming term. Adjustable rate mortgages are typically offered with an initial fixed rate term of 5, 7 or 10 years.
The Corporation generally retains certain fixed-rate residential real estate mortgages in its loan portfolio, including retail and private banking jumbo mortgages and CRA-related mortgages. As part of management's historical practice of originating and servicing residential mortgage loans, generally the Corporation's 30-year, agency conforming, fixed-rate residential real estate mortgage loans have been sold in the secondary market with servicing rights retained. Subject to management's analysis of the current interest rate environment, among other market factors, the Corporation may choose to retain mortgage loan production on its balance sheet.
The Corporation’s underwriting and risk-based pricing guidelines for residential mortgage loans include minimum borrower FICO score and maximum LTV of the property securing the loan. Residential mortgage products generally are underwritten using FHLMC and FNMA secondary marketing guidelines.
58
Home equity: Home equity consists of both home equity lines of credit and closed-end home equity loans. The Corporation’s credit risk monitoring guidelines for home equity are based on an ongoing review of loan delinquency status, as well as a quarterly review of FICO score deterioration and property devaluation. The Corporation does not routinely obtain appraisals on performing loans to update LTV ratios after origination; however, the Corporation monitors the local housing markets by reviewing the various home price indices and incorporates the impact of the changing market conditions in its ongoing credit monitoring process. For junior lien home equity loans, the Corporation is unable to track the performance of the first lien loan if it does not own or service the first lien loan. However, the Corporation obtains a refreshed FICO score on a quarterly basis and monitors this as part of its assessment of the home equity portfolio.
The Corporation’s underwriting and risk-based pricing guidelines for home equity lines of credit and loans consist of a combination of both borrower FICO score and the original cumulative LTV against the property securing the loan. Currently, the Corporation's policy sets the maximum acceptable LTV at 90%. The Corporation's current home equity line of credit offering is priced based on floating rate indices and generally allows 10 years of interest-only payments followed by a 20-year amortization of the outstanding balance. The loans in the Corporation's portfolio generally have an original term of 20 years with principal and interest payments required.
Indirect Auto: The Corporation currently purchases retail auto sales contracts via a network of approved auto dealerships across 16 states throughout the Northeast, Mid-Atlantic, and Midwestern United States. The auto dealerships finance the sale of automobiles as the initial lender and then assign the contracts to the Corporation pursuant to dealer agreements. The Corporation’s underwriting and pricing guidelines are based on a dual risk grade derived from a combination of FICO auto score and proprietary internal custom score. Minimum grade and FICO score standards ensure the credit risk is appropriately managed to the Corporation’s risk appetite. Further, the grade influences loan-specific parameters such as vehicle age, term, LTV, loan amount, mileage, payment and debt service thresholds, and pricing. Maximum loan terms offered are 84 months on select grades with vehicle age, mileage, and other limitations in place to qualify. The program is designed to capture primarily prime and super prime contracts.
Other consumer: Other consumer consists of student loans, short-term personal installment loans, and credit cards. Credit risk for other consumer loans is influenced by general economic conditions, the characteristics of individual borrowers, and the nature of the loan collateral. Risks of loss are generally on smaller average balances per loan spread over many borrowers. Once charged off, there is usually less opportunity for recovery of these smaller consumer loans. Credit risk is primarily controlled by reviewing the creditworthiness of the borrowers, monitoring payment histories, and taking appropriate collateral and guarantee positions.
59
Nonperforming Assets
Management is committed to a proactive nonaccrual and problem loan identification philosophy. This philosophy is implemented through the ongoing monitoring and review of all pools of risk in the loan portfolio to ensure that problem loans are identified quickly and the risk of loss is minimized. Table 10 provides detailed information regarding NPAs, which include nonaccrual loans, OREO, and repossessed assets, and also includes information on accruing loans past due and restructured loans:
Table 10 Nonperforming Assets
| As of December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||
| Nonperforming assets | ||||||||||||||
| Commercial and industrial | $ | 19,084 | $ | 62,022 | $ | 14,329 | $ | 6,279 | $ | 61,859 | ||||
| Commercial real estate — owner occupied | 1,501 | 1,394 | — | — | 1,058 | |||||||||
| Commercial and business lending | 20,585 | 63,416 | 14,329 | 6,279 | 62,917 | |||||||||
| Commercial real estate — investor | 16,705 | — | 29,380 | 60,677 | 78,220 | |||||||||
| Real estate construction | 30 | 6 | 105 | 177 | 353 | |||||||||
| Commercial real estate lending | 16,735 | 6 | 29,485 | 60,855 | 78,573 | |||||||||
| Total commercial | 37,320 | 63,422 | 43,814 | 67,134 | 141,490 | |||||||||
| Residential mortgage | 70,038 | 71,142 | 58,480 | 55,362 | 59,337 | |||||||||
| Auto finance | 7,402 | 5,797 | 1,490 | 52 | 49 | |||||||||
| Home equity | 8,378 | 8,508 | 7,487 | 7,726 | 9,888 | |||||||||
| Other consumer | 122 | 128 | 197 | 170 | 91 | |||||||||
| Total consumer | 85,941 | 85,574 | 67,654 | 63,309 | 69,364 | |||||||||
| Total nonaccrual loans | 123,260 | 148,997 | 111,467 | 130,443 | 210,854 | |||||||||
| Commercial real estate owned | 11,914 | 914 | 325 | 984 | 2,185 | |||||||||
| Residential real estate owned | 2,068 | 1,290 | 2,878 | 3,666 | 1,194 | |||||||||
| Bank properties real estate owned | 6,235 | 8,301 | 11,580 | 24,969 | 10,889 | |||||||||
| OREO | 20,217 | 10,506 | 14,784 | 29,619 | 14,269 | |||||||||
| Repossessed assets | 687 | 919 | 215 | — | — | |||||||||
| Total nonperforming assets | $ | 144,164 | $ | 160,421 | $ | 126,466 | $ | 160,062 | $ | 225,123 | ||||
| Accruing loans past due 90 days or more | ||||||||||||||
| Commercial | $ | 642 | $ | 19,812 | $ | 282 | $ | 151 | $ | 175 | ||||
| Consumer | 2,547 | 1,876 | 1,446 | 1,111 | 1,423 | |||||||||
| Total accruing loans past due 90 days or more | $ | 3,189 | $ | 21,689 | $ | 1,728 | $ | 1,263 | $ | 1,598 | ||||
| Restructured loans (accruing)(a) | ||||||||||||||
| Commercial | $ | 475 | $ | 306 | $ | 13,093 | $ | 22,763 | $ | 41,119 | ||||
| Consumer | 3,057 | 2,414 | 19,775 | 19,768 | 10,973 | |||||||||
| Total restructured loans (accruing) | $ | 3,531 | $ | 2,719 | $ | 32,868 | $ | 42,530 | $ | 52,092 | ||||
| Nonaccrual restructured loans (included in nonaccrual loans)(a) | $ | 2,581 | $ | 805 | $ | 20,127 | $ | 17,426 | $ | 20,190 | ||||
| Ratios | ||||||||||||||
| Nonaccrual loans to total loans | 0.41 | % | 0.51 | % | 0.39 | % | 0.54 | % | 0.86 | % | ||||
| NPAs to total loans plus OREO and repossessed assets | 0.48 | % | 0.55 | % | 0.44 | % | 0.66 | % | 0.92 | % | ||||
| NPAs to total assets | 0.34 | % | 0.39 | % | 0.32 | % | 0.46 | % | 0.67 | % | ||||
| Allowance for credit losses on loans to nonaccrual loans | 326.40 | % | 258.98 | % | 315.34 | % | 245.16 | % | 204.63 | % |
60
Table 10 Nonperforming Assets (continued)
| As of December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||
| Accruing loans 30-89 days past due | ||||||||||||||
| Commercial and industrial | $ | 1,260 | $ | 5,565 | $ | 6,283 | $ | 715 | $ | 6,119 | ||||
| Commercial real estate — owner occupied | 1,634 | 358 | 230 | 163 | 373 | |||||||||
| Commercial and business lending | 2,893 | 5,923 | 6,512 | 878 | 6,492 | |||||||||
| Commercial real estate — investor | 36,391 | 18,697 | 1,067 | 616 | 12,793 | |||||||||
| Real estate construction | 21 | — | 39 | 1,620 | 991 | |||||||||
| Commercial real estate lending | 36,412 | 18,697 | 1,105 | 2,236 | 13,784 | |||||||||
| Total commercial | 39,305 | 24,619 | 7,618 | 3,114 | 20,276 | |||||||||
| Residential mortgage | 14,892 | 13,446 | 9,874 | 6,169 | 10,385 | |||||||||
| Auto finance | 14,850 | 17,386 | 9,408 | 11 | 57 | |||||||||
| Home equity | 4,625 | 4,208 | 5,607 | 3,711 | 4,802 | |||||||||
| Other consumer | 3,128 | 2,166 | 1,610 | 2,307 | 1,543 | |||||||||
| Total consumer | 37,496 | 37,205 | 26,499 | 12,198 | 16,786 | |||||||||
| Total accruing loans 30-89 days past due | $ | 76,801 | $ | 61,825 | $ | 34,117 | $ | 15,312 | $ | 37,062 |
(a) On January 1, 2023, the Corporation adopted ASU 2022-02. Under this update, TDRs were eliminated and replaced with a modified loan classification. As a result, amounts
reported for 2023 and forward will not be comparable to periods reported for 2022 and prior.
Nonaccrual loans: Nonaccrual loans are considered to be one indicator of potential future loan losses. See management’s accounting policy for nonaccrual loans in Note 1 Summary of Significant Accounting Policies and Note 3 Loans of the notes to consolidated financial statements for additional nonaccrual loan disclosures. See also sections Credit Risk and Allowance for Credit Losses on Loans.
Accruing loans past due 90 days or more: Loans past due 90 days or more but still accruing interest are classified as such where the underlying loans are both well-secured (the collateral value is sufficient to cover principal and accrued interest) and are in the process of collection.
Restructured loans: Loans are considered restructured loans if concessions have been granted to borrowers that are experiencing financial difficulty. See also Note 3 Loans of the notes to consolidated financial statements for additional restructured loans disclosures.
OREO: Management actively seeks to ensure OREO properties held are monitored to minimize the Corporation's risk of loss.
Allowance for Credit Losses on Loans
Credit risks within the loan portfolio are inherently different for each loan type. Credit risk is controlled and monitored through the use of lending standards, a thorough review of potential borrowers, and ongoing review of loan payment performance. Active asset quality administration, including early problem loan identification and timely resolution of problems, aids in the management of credit risk and the minimization of loan losses. Credit risk management for each loan type is discussed in the section entitled Credit Risk. See Note 3 Loans of the notes to consolidated financial statements for additional disclosures on the ACLL.
To assess the appropriateness of the ACLL, the Corporation focuses on the evaluation of many factors, including but not limited to: evaluation of facts and issues related to specific loans, management’s ongoing review and grading of the loan portfolio, credit report refreshes, consideration of historical loan loss and delinquency experience on each portfolio category, trends in past due and nonaccrual loans, the risk characteristics of the various classifications of loan segments, changes in the size and character of the loan portfolio, concentrations of loans to specific borrowers or industries, existing economic conditions and economic forecasts, the fair value of underlying collateral, funding assumptions on lines, and other qualitative and quantitative factors which could affect potential credit losses. The forecast the Corporation used for December 31, 2024 was the Moody's baseline scenario from November 2024, which was reviewed against the December 2024 baseline scenario with no material updates made, over a two year reasonable and supportable period with straight-line reversion to historical losses over the second year of the period. Assessing these factors involves significant judgment. Because each of the criteria used is subject to change, the ACLL is not necessarily indicative of the trend of future credit losses on loans in any particular segment. Therefore, management considers the ACLL a critical accounting estimate, see section Critical Accounting Estimates for additional information on the ACLL. See section Nonperforming Assets for a detailed discussion on asset quality. See also Note 3 Loans of the notes to consolidated financial statements for additional ACLL disclosures. Table 5 provides information
61
on loan growth and period end loan composition, Table 10 provides additional information regarding NPAs, and Table 11 and Table 12 provide additional information regarding activity in the ACLL.
The loan segmentation used in calculating the ACLL at December 31, 2024 and December 31, 2023 was generally comparable. The methodology to calculate the ACLL consists of the following components: a valuation allowance estimate is established for commercial and consumer loans determined by the Corporation to be individually evaluated, using discounted cash flows, estimated fair value of underlying collateral, and/or other data available. Loans are segmented for criticized loan pools by loan type as well as for non-criticized loan pools by loan type, primarily based on risk rating rates after considering loan type, historical loss and delinquency experience, credit quality, and industry classifications. Loans that have been criticized are considered to have a higher risk of default than non-criticized loans, as circumstances were present to support the lower loan grade, warranting higher loss factors. Additionally, management allocates ACLL to absorb losses that may not be provided for by the other components due to qualitative factors evaluated by management, such as limitations within the credit risk grading process, known current economic or business conditions that may not yet show in trends, industry or other concentrations with current issues that impose higher inherent risks than are reflected in the loss factors, and other relevant considerations. The total allowance is available to absorb losses from any segment of the loan portfolio.
62
Table 11 Allowance for Credit Losses on Loans
| Years Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||
| Allowance for loan losses | ||||||||||||||
| Balance at beginning of period | $ | 351,094 | $ | 312,720 | $ | 280,015 | $ | 383,702 | $ | 201,371 | ||||
| Cumulative effect of ASU 2016-13 adoption (CECL) | N/A | N/A | N/A | N/A | 112,457 | |||||||||
| Balance at beginning of period, adjusted | 351,094 | 312,720 | 280,015 | 383,702 | 313,828 | |||||||||
| Provision for loan losses | 81,000 | 87,000 | 34,000 | (80,000) | 164,457 | |||||||||
| Provision for loan losses recorded at acquisition | — | — | — | — | 2,543 | |||||||||
| Gross up of allowance for PCD loans at acquisition | — | — | — | — | 3,504 | |||||||||
| Loans charged off | ||||||||||||||
| Commercial and industrial | (47,517) | (45,687) | (4,491) | (21,564) | (80,320) | |||||||||
| Commercial real estate — owner occupied | (3) | (25) | — | — | (419) | |||||||||
| Commercial and business lending | (47,520) | (45,713) | (4,491) | (21,564) | (80,739) | |||||||||
| Commercial real estate — investor | (11,187) | (252) | (50) | (14,346) | (22,920) | |||||||||
| Real estate construction | — | (25) | (48) | (5) | (19) | |||||||||
| Commercial real estate lending | (11,187) | (277) | (98) | (14,351) | (22,938) | |||||||||
| Total commercial | (58,707) | (45,989) | (4,588) | (35,915) | (103,677) | |||||||||
| Residential mortgage | (1,029) | (952) | (567) | (880) | (1,867) | |||||||||
| Auto finance | (9,541) | (5,950) | (1,041) | (22) | (7) | |||||||||
| Home equity | (216) | (424) | (587) | (668) | (1,719) | |||||||||
| Other consumer | (6,922) | (5,453) | (3,363) | (3,168) | (4,783) | |||||||||
| Total consumer | (17,709) | (12,779) | (5,558) | (4,738) | (8,376) | |||||||||
| Total loans charged off | (76,415) | (58,768) | (10,146) | (40,652) | (112,053) | |||||||||
| Recoveries of loans previously charged off | ||||||||||||||
| Commercial and industrial | 2,148 | 3,015 | 5,282 | 8,564 | 7,004 | |||||||||
| Commercial real estate — owner occupied | 7 | 11 | 13 | 120 | 147 | |||||||||
| Commercial and business lending | 2,155 | 3,026 | 5,295 | 8,684 | 7,151 | |||||||||
| Commercial real estate — investor | — | 3,016 | 50 | 3,162 | 643 | |||||||||
| Real estate construction | 65 | 80 | 106 | 126 | 49 | |||||||||
| Commercial real estate lending | 65 | 3,095 | 156 | 3,288 | 692 | |||||||||
| Total commercial | 2,220 | 6,121 | 5,451 | 11,972 | 7,844 | |||||||||
| Residential mortgage | 280 | 541 | 908 | 841 | 500 | |||||||||
| Auto finance | 2,905 | 1,241 | 98 | 31 | 25 | |||||||||
| Home equity | 1,366 | 1,262 | 1,385 | 2,854 | 1,978 | |||||||||
| Other consumer | 1,096 | 978 | 1,010 | 1,267 | 1,076 | |||||||||
| Total consumer | 5,647 | 4,021 | 3,401 | 4,993 | 3,579 | |||||||||
| Total recoveries | 7,867 | 10,142 | 8,852 | 16,965 | 11,422 | |||||||||
| Net (charge offs) | (68,549) | (48,626) | (1,294) | (23,687) | (100,631) | |||||||||
| Balance at end of period | $ | 363,545 | $ | 351,094 | $ | 312,720 | $ | 280,015 | $ | 383,702 | ||||
| Allowance for unfunded commitments | ||||||||||||||
| Balance at beginning of period | $ | 34,776 | $ | 38,776 | $ | 39,776 | $ | 47,776 | $ | 21,907 | ||||
| Cumulative effect of ASU 2016-13 adoption (CECL) | N/A | N/A | N/A | N/A | 18,690 | |||||||||
| Balance at beginning of period, adjusted | 34,776 | 38,776 | 39,776 | 47,776 | 40,597 | |||||||||
| Provision for unfunded commitments | 4,000 | (4,000) | (1,000) | (8,000) | 7,000 | |||||||||
| Amount recorded at acquisition | — | — | — | — | 179 | |||||||||
| Balance at end of period | $ | 38,776 | $ | 34,776 | $ | 38,776 | $ | 39,776 | $ | 47,776 | ||||
| Allowance for credit losses on loans | $ | 402,322 | $ | 385,870 | $ | 351,496 | $ | 319,791 | $ | 431,478 | ||||
| Provision for credit losses on loans | 85,000 | 83,000 | 33,000 | (88,000) | 174,000 |
63
Table 11 Allowance for Credit Losses on Loans (continued)
| Years Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||
| Net loan (charge offs) recoveries | ||||||||||||||
| Commercial and industrial | $ | (45,369) | $ | (42,672) | $ | 791 | $ | (13,000) | $ | (73,316) | ||||
| Commercial real estate — owner occupied | 4 | (15) | 13 | 120 | (272) | |||||||||
| Commercial and business lending | (45,365) | (42,687) | 804 | (12,880) | (73,588) | |||||||||
| Commercial real estate — investor | (11,187) | 2,763 | — | (11,184) | (22,277) | |||||||||
| Real estate construction | 65 | 55 | 58 | 121 | 31 | |||||||||
| Commercial real estate lending | (11,122) | 2,819 | 58 | (11,063) | (22,246) | |||||||||
| Total commercial | (56,487) | (39,868) | 862 | (23,943) | (95,834) | |||||||||
| Residential mortgage | (750) | (411) | 341 | (38) | (1,367) | |||||||||
| Auto finance | (6,637) | (4,709) | (943) | 9 | 19 | |||||||||
| Home equity | 1,150 | 837 | 798 | 2,186 | 259 | |||||||||
| Other consumer | (5,826) | (4,475) | (2,353) | (1,901) | (3,707) | |||||||||
| Total consumer | (12,062) | (8,758) | (2,157) | 256 | (4,797) | |||||||||
| Total net (charge offs) | $ | (68,549) | $ | (48,626) | $ | (1,294) | $ | (23,687) | $ | (100,631) | ||||
| Ratios | ||||||||||||||
| Allowance for credit losses on loans to total loans | 1.35 | % | 1.32 | % | 1.22 | % | 1.32 | % | 1.76 | % | ||||
| Allowance for credit losses on loans to net charge offs | 5.9x | 7.9x | N/M | 13.5x | 4.3x | |||||||||
| Loan evaluation method for ACLL | ||||||||||||||
| Individually evaluated for impairment | $ | 5,689 | $ | 15,492 | $ | 10,324 | $ | 15,194 | $ | 79,831 | ||||
| Collectively evaluated for impairment | 396,632 | 370,378 | 341,172 | 304,597 | 351,646 | |||||||||
| Total ACLL | $ | 402,322 | $ | 385,870 | $ | 351,496 | $ | 319,791 | $ | 431,478 | ||||
| Loan balance | ||||||||||||||
| Individually evaluated for impairment | $ | 37,172 | $ | 62,712 | $ | 76,577 | $ | 115,643 | $ | 259,497 | ||||
| Collectively evaluated for impairment | 29,731,414 | 29,153,505 | 28,722,992 | 24,109,306 | 24,192,227 | |||||||||
| Total loan balance | $ | 29,768,586 | $ | 29,216,218 | $ | 28,799,569 | $ | 24,224,949 | $ | 24,451,724 |
Table 12 Net (Charge Offs) Recoveries(a)
| Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In basis points) | 2024 | 2023 | 2022 | 2021 | 2020 | ||||
| Net loan (charge offs) recoveries | |||||||||
| Commercial and industrial | (46) | (44) | 1 | (16) | (86) | ||||
| Commercial real estate — owner occupied | — | — | — | 1 | (3) | ||||
| Commercial and business lending | (41) | (39) | 1 | (14) | (78) | ||||
| Commercial real estate — investor | (22) | 5 | — | (26) | (54) | ||||
| Real estate construction | — | — | — | 1 | — | ||||
| Commercial real estate lending | (15) | 4 | — | (18) | (38) | ||||
| Total commercial | (31) | (22) | 1 | (16) | (63) | ||||
| Residential mortgage | (1) | — | — | — | (2) | ||||
| Auto finance | (26) | (26) | (12) | 4 | 14 | ||||
| Home equity | 19 | 14 | 13 | 34 | 3 | ||||
| Other consumer | (219) | (161) | (79) | (65) | (117) | ||||
| Total consumer | (11) | (8) | (2) | — | (5) | ||||
| Total net (charge offs) | (23) | (16) | — | (10) | (41) |
(a) Ratio of net charge offs to average loans by loan type.
64
Notable Contributions to the Change in the Allowance for Credit Losses on Loans
•Total loans increased $552 million, or 2%, from December 31, 2023, driven by increases in commercial and industrial lending, auto finance, and CRE-investor lending, partially offset by a decrease in residential mortgage lending, mainly due to the Corporation's balance sheet repositioning in December 2024, and real estate construction lending. See also Note 3 Loans of the notes to consolidated financial statements for additional information on loans.
•Total nonaccrual loans decreased $26 million, or 17%, from December 31, 2023, primarily driven by a decrease in nonaccrual loans within the Corporation's commercial and industrial portfolio, partially offset by an increase in nonaccrual loans within the CRE-investor portfolio. See also Note 3 Loans of the notes to consolidated financial statements and section Nonperforming Assets for additional disclosures on the changes in asset quality.
•For the year ended December 31, 2024, net charge offs increased $20 million, or 41%, from December 31, 2023, primarily driven by an increase in net charge offs in the Corporation's CRE-investor portfolio. See Tables 11 and 12 for additional information regarding the activity in the ACLL.
Management believes the level of ACLL to be appropriate at December 31, 2024.
Consolidated net income and stockholders’ equity could be affected if management’s estimate of the ACLL is subsequently materially different, requiring additional or less provision for credit losses to be recorded. Management carefully considers numerous detailed and general factors, its assumptions, and the likelihood of materially different conditions that could alter its assumptions. While management uses currently available information to recognize losses on loans, future adjustments to the ACLL may be necessary based on newly received appraisals, updated commercial customer financial statements, rapidly deteriorating customer cash flow, and changes in economic conditions that affect our customers. Additionally, larger credit relationships do not inherently create more risk, but can create wider fluctuations in net charge offs and asset quality measures. As an integral part of their examination processes, various federal and state regulatory agencies also review the ACLL. These agencies may require additions to the ACLL or may require that certain loan balances be charged off or downgraded into criticized loan categories when their credit evaluations differ from those of management, based on their judgments about information available to them at the time of their examinations.
65
Investment Securities Portfolio
Management of the investment securities portfolio involves the maximization of income while actively monitoring the portfolio's liquidity, market risk, quality of the investment securities, and its role in balance sheet and capital management. The Corporation classifies its investment securities as AFS, HTM, or equity securities on the consolidated balance sheets at the time of purchase. Securities classified as AFS may be sold from time to time in order to help manage interest rate risk, liquidity, credit quality, capital levels, or to take advantage of relative value opportunities in the marketplace. Investment securities classified as AFS and equity are carried at fair value on the consolidated balance sheets, while investment securities classified as HTM are carried at amortized cost on the consolidated balance sheets.
Table 13 Investment Securities Portfolio
| At December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2024 | % of Total | 2023 | % of Total | 2022 | % of Total | |||||||||
| AFS investment securities | |||||||||||||||
| Amortized cost | |||||||||||||||
| U.S. Treasury securities | $ | — | — | % | $ | 39,984 | 1 | % | $ | 124,441 | 4 | % | |||
| Agency securities | — | — | % | — | — | % | 15,000 | 1 | % | ||||||
| Obligations of state and political subdivisions (municipal securities) | 3,063 | — | % | 94,008 | 3 | % | 235,693 | 8 | % | ||||||
| Residential mortgage-related securities: | |||||||||||||||
| FNMA/FHLMC | 120,272 | 3 | % | 1,274,052 | 34 | % | 1,820,642 | 61 | % | ||||||
| GNMA | 4,236,199 | 92 | % | 2,021,242 | 54 | % | 502,537 | 17 | % | ||||||
| Commercial mortgage-related securities: | |||||||||||||||
| FNMA/FHLMC | 18,332 | — | % | 18,691 | — | % | 19,038 | 1 | % | ||||||
| GNMA | 116,275 | 3 | % | 161,928 | 4 | % | 115,031 | 4 | % | ||||||
| Asset backed securities: | |||||||||||||||
| FFELP | 108,319 | 2 | % | 135,832 | 4 | % | 157,138 | 5 | % | ||||||
| SBA | 495 | — | % | 1,077 | — | % | 4,512 | — | % | ||||||
| Other debt securities | 3,000 | — | % | 3,000 | — | % | 3,000 | — | % | ||||||
| Total amortized cost | $ | 4,605,954 | 100 | % | $ | 3,749,814 | 100 | % | $ | 2,997,032 | 100 | % | |||
| Fair value | |||||||||||||||
| U.S. Treasury securities | $ | — | — | % | $ | 35,902 | 1 | % | $ | 109,378 | 4 | % | |||
| Agency securities | — | — | % | — | — | % | 13,532 | — | % | ||||||
| Obligations of state and political subdivisions (municipal securities) | 3,005 | — | % | 91,817 | 3 | % | 230,714 | 8 | % | ||||||
| Residential mortgage-related securities: | |||||||||||||||
| FNMA/FHLMC | 110,928 | 2 | % | 1,120,794 | 31 | % | 1,604,610 | 59 | % | ||||||
| GNMA | 4,227,727 | 92 | % | 2,042,675 | 57 | % | 497,596 | 18 | % | ||||||
| Commercial mortgage-related securities: | |||||||||||||||
| FNMA/FHLMC | 17,000 | — | % | 16,937 | — | % | 17,142 | 1 | % | ||||||
| GNMA | 111,475 | 2 | % | 154,793 | 4 | % | 110,462 | 4 | % | ||||||
| Asset backed securities: | |||||||||||||||
| FFELP | 107,839 | 2 | % | 133,975 | 4 | % | 151,191 | 6 | % | ||||||
| SBA | 471 | — | % | 1,051 | — | % | 4,477 | — | % | ||||||
| Other debt securities | 2,989 | — | % | 2,950 | — | % | 2,922 | — | % | ||||||
| Total fair value and carrying value | $ | 4,581,434 | 100 | % | $ | 3,600,892 | 100 | % | $ | 2,742,025 | 100 | % | |||
| Net unrealized holding (losses) | $ | (24,520) | $ | (148,922) | $ | (255,007) |
66
Table 13 Investment Securities Portfolio (continued)
| At December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2024 | % of Total | 2023 | % of Total | 2022 | % of Total | |||||||||
| HTM investment securities | |||||||||||||||
| Amortized cost | |||||||||||||||
| U.S. Treasury securities | $ | 1,000 | — | % | $ | 999 | — | % | $ | 999 | — | % | |||
| Obligations of state and political subdivisions (municipal securities) | 1,659,722 | 44 | % | 1,682,473 | 44 | % | 1,732,351 | 44 | % | ||||||
| Residential mortgage-related securities: | |||||||||||||||
| FNMA/FHLMC | 885,476 | 24 | % | 941,973 | 24 | % | 961,231 | 24 | % | ||||||
| GNMA | 43,693 | 1 | % | 48,979 | 1 | % | 52,979 | 1 | % | ||||||
| Private-label | 324,182 | 9 | % | 345,083 | 9 | % | 364,728 | 9 | % | ||||||
| Commercial mortgage-related securities: | |||||||||||||||
| FNMA/FHLMC | 772,456 | 21 | % | 780,995 | 20 | % | 778,796 | 20 | % | ||||||
| GNMA | 52,219 | 1 | % | 59,733 | 2 | % | 69,369 | 2 | % | ||||||
| Total amortized cost and carrying value | $ | 3,738,747 | 100 | % | $ | 3,860,235 | 100 | % | $ | 3,960,451 | 100 | % | |||
| Fair value | |||||||||||||||
| U.S. Treasury securities | $ | 999 | — | % | $ | 963 | — | % | $ | 936 | — | % | |||
| Obligations of state and political subdivisions (municipal securities) | 1,486,642 | 47 | % | 1,554,059 | 46 | % | 1,551,647 | 46 | % | ||||||
| Residential mortgage-related securities: | |||||||||||||||
| FNMA/FHLMC | 721,946 | 23 | % | 804,393 | 24 | % | 816,771 | 24 | % | ||||||
| GNMA | 39,927 | 1 | % | 46,170 | 1 | % | 49,628 | 1 | % | ||||||
| Private-label | 266,353 | 8 | % | 289,507 | 9 | % | 303,505 | 9 | % | ||||||
| Commercial mortgage-related securities: | |||||||||||||||
| FNMA/FHLMC | 623,595 | 20 | % | 632,914 | 19 | % | 615,839 | 18 | % | ||||||
| GNMA | 46,032 | 1 | % | 52,619 | 2 | % | 62,691 | 2 | % | ||||||
| Total fair value | $ | 3,185,494 | 100 | % | $ | 3,380,624 | 100 | % | $ | 3,401,018 | 100 | % | |||
| Net unrealized holding (losses) | $ | (553,253) | $ | (479,610) | $ | (559,433) | |||||||||
| Equity securities | |||||||||||||||
| Equity securities carrying value and fair value | $ | 23,242 | 100 | % | $ | 41,651 | 100 | % | $ | 25,216 | 100 | % |
At December 31, 2024, the Corporation’s investment securities portfolio did not contain securities of any single non-government or non-GSE issuer that were payable from and secured by the same source of revenue or taxing authority where the aggregate carrying value of such securities exceeded 5% of stockholders’ equity.
During the fourth quarter of 2024 as part of the balance sheet repositioning, the Corporation sold lower yielding AFS securities with a carrying value of $1.1 billion at a net loss of $148 million and reinvested the proceeds into higher yielding and lower risk-weighted GNMA securities.
During the fourth quarter of 2023 as part of the balance sheet repositioning, the Corporation sold lower yielding AFS securities with a carrying value of $715 million at a net loss of $65 million and reinvested the proceeds into higher yielding and lower risk-weighted GNMA securities.
The Corporation did not recognize any credit-related write-downs to the allowance for credit losses on investments during 2024, 2023, or 2022. See Note 1 Summary of Significant Accounting Policies for management's accounting policy for investment securities and Note 2 Investment Securities of the notes to consolidated financial statements for additional investment securities disclosures.
AFS and HTM Securities
U.S. Treasury Securities: U.S. Treasury Securities, including Treasury bills, notes, and bonds, are debt obligations issued by the U.S. Department of the Treasury and are backed by the full faith and credit of the U.S. government.
Municipal Securities: The municipal securities relate to various state and political subdivisions and school districts. The municipal securities portfolio is regularly assessed for credit quality and deterioration.
Agency Residential and Agency Commercial Mortgage-Related Securities: Residential and commercial mortgage-related securities include predominantly GNMA, FNMA, and FHLMC MBS and CMOs. The fair value of these mortgage-related securities is subject to inherent risks, such as prepayment risk and interest rate changes.
67
AFS Securities
Agency Securities: Agency securities are debt obligations that are issued by a U.S. GSE or other federally related entity, and have an implied guarantee from the U.S. government.
FFELP Asset Backed Securities: FFELP asset backed securities are collateralized with government guaranteed student loans.
SBA Asset Backed Securities: SBA asset backed securities are securities whose underlying assets are loans from the SBA. These loans are backed by the U.S. government.
Other Debt Securities: Other debt securities are primarily comprised of debt securities that mature within 3 years and have a rating of A.
HTM Securities
Private-Label Residential Mortgage-Related Securities: Private-label residential mortgage-related securities are the most senior AAA-rated tranche CMO securities issued by a non-agency sponsor and collateralized by Prime Jumbo residential mortgage loans.
Equity Securities
Equity Securities with Readily Determinable Fair Values: The Corporation's portfolio of equity securities with readily determinable fair values is primarily comprised of mutual funds.
Equity Securities without Readily Determinable Fair Values: The Corporation's portfolio of equity securities without readily determinable fair values primarily consists of an investment in a private loan fund, and historically, Visa Class B restricted shares, the latter which the Corporation sold all remaining shares during the first quarter of 2024.
Regulatory Stock (FHLB and Federal Reserve System)
In addition to the AFS, HTM, and equity investment securities noted above, the Corporation is also required to hold certain regulatory stock. The Corporation is required to maintain Federal Reserve Bank stock and FHLB stock as member banks of both the Federal Reserve System and the FHLB, and in amounts as required by these institutions. See Note 2 Investment Securities of the notes to consolidated financial statements for additional information on the regulatory stock.
68
Table 14 Investment Securities Portfolio Maturity Distribution(a)
| December 31, 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | Amortized Cost | Fair Value | Weighted Average Yield(b) | |||||
| AFS securities | ||||||||
| Obligations of state and political subdivisions (municipal securities) | ||||||||
| After one but within five years | $ | 1,040 | $ | 1,033 | 4.04 | % | ||
| After five years but within ten years | 1,390 | 1,387 | 4.68 | % | ||||
| After ten years | 633 | 585 | 4.46 | % | ||||
| Total obligations of state and political subdivisions (municipal securities) | $ | 3,063 | $ | 3,005 | 4.42 | % | ||
| Agency residential mortgage-related securities | ||||||||
| Within one year | $ | 8,875 | $ | 8,865 | 5.35 | % | ||
| After one but within five years | 3,953,356 | 3,944,743 | 5.41 | % | ||||
| After five years but within ten years | 349,831 | 341,427 | 4.53 | % | ||||
| After ten years | 44,409 | 43,621 | 5.43 | % | ||||
| Total agency residential mortgage-related securities | $ | 4,356,471 | $ | 4,338,655 | 5.34 | % | ||
| Agency commercial mortgage-related securities | ||||||||
| Within one year | $ | 1,007 | $ | 971 | 2.32 | % | ||
| After one but within five years | 86,319 | 82,872 | 3.83 | % | ||||
| After five years but within ten years | 47,281 | 44,632 | 3.96 | % | ||||
| Total agency commercial mortgage-related securities | $ | 134,607 | $ | 128,475 | 3.87 | % | ||
| Asset backed securities | ||||||||
| Within one year | $ | 7 | $ | 7 | 5.05 | % | ||
| After one but within five years | 108,807 | 108,303 | 6.17 | % | ||||
| Total asset backed securities | $ | 108,814 | $ | 108,310 | 6.17 | % | ||
| Other debt securities | ||||||||
| Within one year | $ | 1,000 | $ | 997 | 3.30 | % | ||
| After one but within five years | 2,000 | 1,993 | 4.74 | % | ||||
| Total other debt securities | $ | 3,000 | $ | 2,989 | 4.26 | % | ||
| Total AFS securities | $ | 4,605,954 | $ | 4,581,434 | 5.31 | % |
69
Table 14 Investment Securities Portfolio Maturity Distribution (continued)(a)
| December 31, 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | Amortized Cost | Fair Value | Weighted Average Yield(b) | |||||
| HTM securities | ||||||||
| U.S. Treasury securities | ||||||||
| Within one year | $ | 1,000 | $ | 999 | 1.20 | % | ||
| Total U.S. Treasury securities | $ | 1,000 | $ | 999 | 1.20 | % | ||
| Obligations of state and political subdivisions (municipal securities) | ||||||||
| Within one year | $ | 16,800 | $ | 16,747 | 3.73 | % | ||
| After one but within five years | 62,054 | 61,286 | 3.95 | % | ||||
| After five years but within ten years | 187,803 | 179,653 | 3.93 | % | ||||
| After ten years | 1,393,065 | 1,228,957 | 3.71 | % | ||||
| Total obligations of state and political subdivisions (municipal securities) | $ | 1,659,722 | $ | 1,486,642 | 3.74 | % | ||
| Agency residential mortgage-related securities | ||||||||
| After one but within five years | $ | 21,253 | $ | 19,483 | 3.29 | % | ||
| After five years but within ten years | 205,110 | 167,033 | 2.46 | % | ||||
| After ten years | 702,806 | 575,358 | 2.18 | % | ||||
| Total agency residential mortgage-related securities | $ | 929,169 | $ | 761,874 | 2.27 | % | ||
| Private-label residential mortgage-related securities | ||||||||
| After one but within five years | $ | 3,746 | $ | 3,216 | 2.28 | % | ||
| After five years but within ten years | 320,436 | 263,138 | 2.36 | % | ||||
| Total private-label residential mortgage-related securities | $ | 324,182 | $ | 266,353 | 2.35 | % | ||
| Agency commercial mortgage-related securities | ||||||||
| Within one year | $ | 3,785 | $ | 3,604 | 2.34 | % | ||
| After one but within five years | 247,091 | 210,027 | 1.59 | % | ||||
| After five years but within ten years | 427,102 | 346,324 | 2.10 | % | ||||
| After ten years | 146,697 | 109,671 | 2.12 | % | ||||
| Total agency commercial mortgage-related securities | $ | 824,675 | $ | 669,626 | 1.95 | % | ||
| Total HTM securities | $ | 3,738,747 | $ | 3,185,494 | 2.86 | % | ||
| Equity securities | ||||||||
| Equity securities with readily determinable fair values | $ | 10,670 | $ | 10,670 | — | % | ||
| Equity securities without readily determinable fair values | 12,572 | 12,572 | — | % | ||||
| Total equity securities | $ | 23,242 | $ | 23,242 | — | % |
(a) Expected maturities will differ from contractual maturities, as borrowers may have the right to call or repay obligations with or without call or prepayment penalties.
(b) Yields on tax-exempt securities are computed on a fully tax-equivalent basis using a tax rate of 21% and are net of the effects of certain disallowed interest deductions.
70
Deposits and Customer Funding
The following table summarizes the composition of our deposits and customer funding:
Table 15 Period End Deposit and Customer Funding Composition
| As of December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||||
| ($ in thousands) | Amount | % of Total | Amount | % of Total | Amount | % of Total | |||||||||
| Noninterest-bearing demand | $ | 5,775,657 | 17 | % | $ | 6,119,956 | 18 | % | $ | 7,760,811 | 26 | % | |||
| Savings | 5,133,295 | 15 | % | 4,835,701 | 14 | % | 4,604,848 | 16 | % | ||||||
| Interest-bearing demand | 9,124,741 | 26 | % | 8,843,967 | 26 | % | 7,100,727 | 24 | % | ||||||
| Money market | 6,637,915 | 19 | % | 6,330,453 | 19 | % | 8,239,610 | 28 | % | ||||||
| Brokered CDs | 4,276,309 | 12 | % | 4,447,479 | 13 | % | 541,916 | 2 | % | ||||||
| Other time deposits | 3,700,518 | 11 | % | 2,868,494 | 9 | % | 1,388,242 | 5 | % | ||||||
| Total deposits | 34,648,434 | 100 | % | 33,446,049 | 100 | % | 29,636,154 | 100 | % | ||||||
| Other customer funding(a) | 100,044 | 106,620 | 261,767 | ||||||||||||
| Total deposits and other customer funding | $ | 34,748,478 | $ | 33,552,669 | $ | 29,897,921 | |||||||||
| Network transaction deposits(b) | $ | 1,758,388 | $ | 1,566,139 | $ | 979,003 | |||||||||
| Net deposits and other customer funding(c) | $ | 28,713,780 | $ | 27,539,051 | $ | 28,377,001 |
(a) Includes repurchase agreements and commercial paper.
(b) Included above in interest-bearing demand and money market.
(c) Total deposits and other customer funding, excluding brokered CDs and network transaction deposits.
•Total deposits, which are the Corporation's largest source of funds, increased $1.2 billion, or 4%, from December 31, 2023.
•Other time deposits increased $832 million, or 29%, from December 31, 2023.
•Uninsured deposits were $15.5 billion and $14.8 billion at December 31, 2024 and 2023, respectively. Estimated uninsured and uncollateralized deposits, excluding intercompany deposits, were 23.0% of total deposits at December 31, 2024, compared to 22.7% at December 31, 2023 and 30.1% at December 31, 2022.
Table 16 Maturity Distribution – Time Deposits of $250,000 or More
| ($ in thousands) | December 31, 2024 | |
|---|---|---|
| Three months or less | $ | 333,936 |
| Over three months through six months | 301,734 | |
| Over six months through twelve months | 119,747 | |
| Over twelve months | 2,259 | |
| Total | $ | 757,675 |
Selected period end deposit information is detailed in Note 7 Deposits of the notes to consolidated financial statements, including a maturity distribution of all time deposits at December 31, 2024. See Table 1 for additional information on average deposit balances and deposit rates.
Other Funding Sources
Short-Term Funding: Short-term funding is comprised of short-term FHLB advances (with original contractual maturities less than one year), federal funds purchased, securities sold under agreements to repurchase, and historically, commercial paper. Many short-term funding sources are secured with collateral, expected to be reissued, and, therefore, do not represent an immediate need for cash. The organization manages to a multitude of liquidity risk limits which consider availability of short-term funding sources across a spectrum of stress scenarios, among other risk-based assumptions. Short-term funding sources at December 31, 2024 were $1.7 billion, an increase of $654 million, or 61%, from December 31, 2023, driven by a $510 million, or 69%, increase in short-term FHLB advances.
Long-Term Funding: Long-term funding is comprised of long-term FHLB advances (with original contractual maturities greater than one year), senior notes, subordinated notes, and finance leases. Long-term funding at December 31, 2024 was $1.4 billion, a decrease of $300 million, or 17%, from December 31, 2023, driven by a $598 million, or 49%, decrease in long-term FHLB advances, partially offset by the issuance of $300 million in aggregate principal amount of senior notes during the third quarter of 2024.
71
See Note 8 Short and Long-Term Funding of the notes to consolidated financial statements for additional information on short-term and long-term funding. See Table 1 for additional information on average funding and rates.
Liquidity
The objective of liquidity risk management is to ensure that the Corporation has the ability to generate sufficient cash or cash equivalents in a timely and cost-effective manner to satisfy the cash flow requirements of depositors and borrowers and to meet its other commitments as they become due. The Corporation’s liquidity risk management process is designed to identify, measure, and manage the Corporation’s funding and liquidity risk to meet its daily funding needs in the ordinary course of business, as well as to address expected and unexpected changes in its funding requirements. The Corporation engages in various activities to manage its liquidity risk, including diversifying its funding sources, stress testing, and holding readily-marketable assets which can be used as a source of liquidity, if needed.
The Corporation performs dynamic scenario analysis in accordance with industry best practices. Measures have been established to ensure the Corporation has sufficient high quality short-term liquidity to meet cash flow requirements under stressed scenarios. In addition, the Corporation also reviews static measures such as deposit funding as a percent of total assets and liquid asset levels. Strong capital ratios, credit quality, and core earnings are also essential to maintaining cost effective access to wholesale funding markets. At December 31, 2024, the Corporation was in compliance with its internal liquidity objectives and had sufficient asset-based liquidity to meet its obligations even under a stressed scenario.
The Corporation maintains diverse and readily available liquidity sources, including:
•Lines of credit with the Federal Reserve Bank and FHLB, which require eligible loan and investment collateral to be pledged. Based on the amount of collateral pledged, the FHLB established a collateral value from which the Bank may draw advances, and issue letters of credit in favor of public fund depositors, against the collateral. As of December 31, 2024, the Bank had $7.1 billion available for future funding. The Federal Reserve Bank also establishes a collateral value of assets to support borrowings from the discount window. As of December 31, 2024, the Bank had $2.8 billion available for discount window borrowings.
•A $200 million Parent Company commercial paper program, of which none was outstanding at December 31, 2024.
•Dividends and service fees from subsidiaries, as well as the proceeds from issuance of capital, which are also funding sources for the Parent Company.
•Acquisition related equity issuances by the Parent Company; the Corporation has filed a shelf registration statement with the SEC under which the Parent Company may, from time to time, offer shares of the Corporation’s common stock in connection with acquisitions of businesses, assets, or securities of other companies.
•Other issuances by the Parent Company; the Corporation maintains on file with the SEC a universal shelf registration statement, under which the Parent Company may offer the following securities, either separately or in units: debt securities, preferred stock, depositary shares, common stock, and warrants.
•Bank issuances; the Bank may also issue institutional CDs, network transaction deposits, and brokered CDs.
•Global Bank Note Program issuances; the Bank has implemented a program pursuant to which it may offer up to $2.0 billion aggregate principal amount of its unsecured senior and subordinated notes.
72
The following table presents secured and total available liquidity sources, estimated uninsured and uncollateralized deposits (excluding intercompany deposits), and coverage of estimated uninsured and uncollateralized deposits.
Table 17 Liquidity Sources and Uninsured Deposit Coverage Ratio
| ($ in thousands) | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Federal Reserve Bank balance | $ | 451,298 | $ | 405,776 | $ | 482,362 | $ | 419,554 | $ | 421,848 | ||||
| Available FHLB Chicago capacity | 7,097,420 | 6,164,539 | 5,184,341 | 7,035,768 | 5,985,385 | |||||||||
| Available Federal Reserve Bank discount window capacity | 2,778,294 | 2,981,211 | 2,336,073 | 1,438,992 | 1,433,655 | |||||||||
| Available BTFP capacity | — | — | — | — | 522,465 | |||||||||
| Funding available within one business day(a) | 10,327,012 | 9,551,527 | 8,002,776 | 8,894,314 | 8,363,353 | |||||||||
| Available federal funds lines | 1,164,000 | 1,401,000 | 1,406,000 | 1,495,000 | 1,550,000 | |||||||||
| Available brokered deposits capacity(b) | 418,198 | 520,809 | 679,089 | 446,513 | 138,512 | |||||||||
| Unsecured debt capacity(c) | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | |||||||||
| Total available liquidity | $ | 12,909,210 | $ | 12,473,336 | $ | 11,087,865 | $ | 11,835,827 | $ | 11,051,865 | ||||
| Uninsured and uncollateralized deposits | $ | 7,954,259 | $ | 7,492,684 | $ | 7,174,369 | $ | 7,710,911 | $ | 7,586,047 | ||||
| Coverage ratio of uninsured and uncollateralized deposits with secured funding available within one business day | 130 | % | 127 | % | 112 | % | 115 | % | 110 | % | ||||
| Coverage ratio of uninsured and uncollateralized deposits with total funding | 162 | % | 166 | % | 155 | % | 153 | % | 146 | % |
(a) Estimated based on normal course of operations with indicated institution.
(b) Availability based on internal policy limitations. The Corporation includes outstanding deposits that have received a primary purpose exemption in the brokered deposit classification as they have similar funding characteristics and risk as brokered deposits.
(c) Estimated availability based on the Corporation's current internal funding considerations.
Based on contractual obligations and ongoing operations, the Corporation's sources of liquidity are sufficient to meet present and future liquidity needs. See Table 20 for information about the Corporation's contractual obligations and other commitments. See section Deposits and Customer Funding for information about uninsured deposits and concentrations.
Credit ratings impact the Corporation’s ability to issue debt securities and the cost to borrow money. Adverse changes in credit ratings impact not only the ability to raise funds in the capital markets but also the cost of these funds. For additional information regarding risks related to adverse changes in our credit ratings, see Part I, Item 1A, Risk Factors.
For the year ended December 31, 2024, net cash provided by operating and financing activities was $580 million and $1.7 billion, respectively, while investing activities used net cash of $2.2 billion, for a net increase in cash and cash equivalents of $96 million since year-end 2023. During 2024, total assets increased to $43.0 billion, up $2.0 billion compared to year-end 2023, primarily due to increases in AFS investment securities, at fair value of $981 million, residential loans held for sale of $614 million resulting from a nonrecurring mortgage portfolio sale related to the balance sheet repositioning announced in the fourth quarter of 2024 which closed in January 2025, and loans of $552 million. On the funding side, deposits increased $1.2 billion, mainly driven by increases in other time deposits, money market, savings, and interest-bearing demand of $832 million, $307 million, $298 million, and $281 million, respectively, partially offset by a decrease in noninterest-bearing demand of $344 million. Additionally, other long-term funding increased $296 million, primarily driven by the Corporation's issuance of senior notes in August 2024.
For the year ended December 31, 2023, net cash provided by operating and financing activities was $443 million and $1.3 billion, respectively, while investing activities used net cash of $1.4 billion, for a net increase in cash and cash equivalents of $302 million since year-end 2022. During 2023, total assets increased to $41.0 billion, up $1.6 billion compared to year-end 2022, primarily due to increases in AFS investment securities, at fair value of $859 million and loans of $417 million. On the funding side, deposits increased $3.8 billion, mainly driven by increases in brokered CDs, interest-bearing demand, and other time deposits of $3.9 billion, $1.7 billion, and $1.5 billion, respectively, partially offset by a decrease in noninterest-bearing demand of $1.6 billion. Additionally, FHLB advances were down $2.4 billion as the proceeds from the issuance of brokered CDs and the balance sheet repositioning were used to pay down these advances.