Eastern Bankshares, Inc. (EBC) FY 2023 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 should be read in conjunction with the Consolidated Financial Statements and notes thereto appearing elsewhere in this Annual Report on Form 10-K. In addition to historical data, this discussion contains forward-looking statements about our business, results of operations, cash flows, financial condition and prospects based on current expectations that involve risks, uncertainties and assumptions. Our actual results may differ materially from those in this discussion as a result of various factors, including, but not limited to, those discussed under Part I, Item 1A, “Risk Factors” appearing elsewhere in this Annual Report on Form 10-K.
Overview
We are a bank holding company, and our principal subsidiary, Eastern Bank, is a Massachusetts-chartered bank that has served the banking needs of our customers since 1818. Our business philosophy is to operate as a diversified financial services enterprise providing banking and other financial services primarily to retail, commercial and small business customers. We had total assets of $21.1 billion and $22.6 billion at December 31, 2023 and 2022, respectively. We are subject to comprehensive regulation and examination by the Massachusetts Commissioner of Banks, the Federal Deposit Insurance Corporation (“FDIC”), the Federal Reserve Board and the Consumer Financial Protection Bureau. Our banking business consists of a full range of banking, lending (commercial, residential and consumer), savings and small business offerings, including our wealth management and trust operations that we conduct through our Eastern Wealth Management division.
In recent years, we managed our business under two business segments: our banking business and our insurance agency business. On October 31, 2023, we sold substantially all of the assets and transferred certain liabilities of our insurance agency business. In the third quarter, following management’s decision to sell our insurance agency business, we reclassified the related assets and liabilities to assets and liabilities of discontinued operations, respectively, on our Consolidated Balance Sheets. Accordingly, the results of discontinued operations were reclassified to “net income from discontinued operations” on our Consolidated Statements of Income. For additional discussion of discontinued operations, refer to Note 23, “Discontinued Operations” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K. The following discussion excludes the results of discontinued operations, unless otherwise indicated.
Net loss from continuing operations for the year ended December 31, 2023, computed in accordance with GAAP, was $62.7 million, as compared to net income from continuing operations of $186.5 million for the year ended December 31, 2022. The net loss from continuing operations and resulting decline from net income during the year ended December 31, 2022 was primarily due to the sale of available for sale securities at a loss in connection with our balance sheet repositioning completed in March 2023. Refer to the later sections titled “Outlook and Trends” and “Liquidity, Capital Resources, Contractual Obligations, Commitments and Contingencies” within this Item 7 for additional discussion. Net loss from continuing operations for the year ended December 31, 2023 and net income from continuing operations for the year ended December 31, 2022 included items that our management considers non-core, which management excludes for purposes of assessing our operating net income, a non-GAAP financial measure. Operating net income for the year ended December 31, 2023 was $163.2 million compared to $199.9 million for the year ended December 31, 2022. This decrease was primarily due to increased noninterest expense on an operating basis and decreased net interest income for the year ended December 31, 2023 compared to year ended December 31, 2022. See “Non-GAAP Financial Measures” and “Results of Operations” below for a reconciliation of operating net income to net income on a GAAP basis and further discussion of noninterest income and noninterest expense.
52
The following chart shows our basic earnings per share from continuing operations on a GAAP and operating (non-GAAP) basis over the past four years (refer to the “Non-GAAP Financial Measures” section below for a reconciliation of GAAP earnings to operating earnings):
Earnings per share from continuing operations, on a GAAP basis, decreased from $1.13 for the year ended December 31, 2022 to a loss per share from continuing operations of $0.39 for the year ended December 31, 2023. The decrease in earnings per share from continuing operations to a loss per share from continuing operations was due to a decrease in net income from continuing operations for the year ended December 31, 2022 to a net loss from continuing operations for the year ended December 31, 2023 as a result of a loss on sale of AFS securities in March 2023, which was part of our balance sheet repositioning, as described above.
Operating earnings per share decreased from $1.21 for the year ended December 31, 2022 to $1.01 for the year ended December 31, 2023, a 16.7% decrease. The decrease was primarily due to an increase in noninterest expense and a decrease in net interest income. Refer to the“Results of Operations” section below for additional discussion of the changes in net interest income, noninterest income and noninterest expense.
53
The following chart shows our efficiency ratio on a GAAP and operating (non-GAAP) basis over the past five years (refer to the “Non-GAAP Financial Measures” section below for additional information on the determination of each measure):
Both the GAAP efficiency ratio and non-GAAP operating efficiency ratio for the year ended December 31, 2023 increased compared to the year ended December 31, 2022. The increase in the GAAP efficiency ratio was primarily due to our balance sheet repositioning which included a sale of AFS securities at a loss and which was completed in March 2023 as described above. The increase in the non-GAAP operating efficiency ratio was primarily due to an increase in noninterest expense and decrease in net interest income. Refer to the “Results of Operations” section below for additional discussion of the changes in net interest income, noninterest income and noninterest expense.
Outlook and Trends
Acquisitions
Proposed Acquisition
On September 19, 2023, we entered into a definitive merger agreement with Cambridge Bancorp (“Cambridge”) and Cambridge Trust Company (“Cambridge Trust”) pursuant to which we have agreed to acquire Cambridge through a merger, with the Company as the surviving entity (the “Merger Agreement”). Under the Merger Agreement, each share of Cambridge common stock will be exchanged for 4.956 shares of our common stock. The transaction is intended to qualify as a tax-free reorganization for federal income tax purposes and will provide Cambridge shareholders with a tax-free exchange of their shares of Cambridge common stock in exchange for our common stock as the consideration they will receive in the merger. We anticipate issuing approximately 39.4 million shares of our common stock in the merger. Based upon the closing price of our common stock on September 18, 2023 of $13.41 per share, the transaction is valued at approximately $528.1 million. The closing of the Cambridge acquisition remains subject to required shareholder and regulatory approvals and satisfaction of other customary closing conditions set forth in the Merger Agreement. There can be no assurances as to whether, or when, we and Cambridge will obtain the required approvals or complete the merger.
Cambridge, a Massachusetts corporation, is a federally registered bank holding company headquartered in Cambridge, Massachusetts. Cambridge Trust, a Massachusetts-chartered trust company formed in 1890, is a wholly-owned subsidiary of Cambridge that operates through a network of 22 full-service banking offices in eastern Massachusetts and New Hampshire with $5.4 billion in total assets and $4.3 billion in deposits as of December 31, 2023. Cambridge’s core services also include wealth management. Through its wealth management group, which has offices in Massachusetts and New Hampshire, it offers
54
comprehensive investment management, as well as trust administration, estate settlement, and financial planning services. Cambridge had assets under management and administration of approximately $4.6 billion as of December 31, 2023.
During the year ended December 31, 2023, we incurred and recorded merger and acquisition costs related to our proposed acquisition of Cambridge of $5.5 million. The following table presents Cambridge-related merger and acquisition costs by financial statement line item on the Consolidated Statements of Income for the year ended December 31, 2023:
| For the Year Ended December 31, 2023 | ||
|---|---|---|
| (In thousands) | ||
| Salaries and employee benefits | $ | 5 |
| Office occupancy and equipment | 2 | |
| Data processing | 1,357 | |
| Professional services | 4,080 | |
| Other | 51 | |
| Total | $ | 5,495 |
Interest Rates
Beginning in March 2022, the Federal Open Market Committee (“FOMC”) voted to increase the federal funds rate multiple times from a range of 0.00% to 0.25% to a range of 5.25% to 5.50% on July 26, 2023, when the FOMC stated that it will continue to assess additional information and its implications for monetary policy. At its most recent meeting on January 31, 2024, the FOMC decided to maintain the target range for the federal funds rate at the range set following its July 26, 2023 meeting. The FOMC indicated, in consideration of adjustments to the target range for the federal funds rate, it will carefully assess incoming data, the evolving outlook, and the balance of risk. Further, it indicated that it does not expect it will be appropriate to reduce the target range until it has gained greater confidence that inflation is moving sustainably toward its long-term target of 2%.
Inevitably, not all of our interest rate-sensitive assets and liabilities will re-price simultaneously and in equal volume in response to changes in the federal funds rate, and therefore the potential for interest rate exposure exists. Management believes that several factors will affect the actual impact of interest rate changes on our balance sheet and operating results, including, but not limited to, actual changes in interest rates or expectations of future changes, the degree of volatility in the securities markets, inflation rates or expectations of inflation, and the slope of the interest rate yield curve. We attempt to manage interest rate risk by identifying, quantifying, and, where appropriate, hedging our exposure. Approximately 33% of the outstanding principal balance of our loans as of December 31, 2023 was indexed to a market rate that is expected to reprice along with the federal funds rate. A portion of these loans have been hedged using interest rate swaps to convert the floating rate interest receipts to a fixed rate. The notional amount of floating rate loans swapped totaled $2.4 billion as of December 31, 2023, representing approximately 17% of the outstanding principal balance of our loans at that date. For more detail regarding such hedging financial instruments, refer to Note 18, “Derivative Financial Instruments” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K. Refer to the section titled “Management of Market Risk” within this Item 7 for additional discussion including the estimated change to our net interest income under interest rate risk measurement methodologies that use a variety of hypothetical scenarios assuming immediate and parallel changes in interest rates that may not reflect the manner in which actual yields and costs respond to changes in market interest rates.
Increases in the federal funds rate, which began in March 2022, and greater industry-wide competition for deposits have had a significant impact on our cost of interest-bearing liabilities and funding betas. See note (1) to the following table for a description of our deposit beta. Beginning in the third quarter of 2022 and to assist in meeting our loan-growth needs, we placed additional reliance on wholesale funding in the form of borrowings and then, in the fourth quarter of 2022, we started to purchase brokered certificates of deposit. These funding sources generally have a higher cost than deposits originating within the markets we serve and are not our preferred sources of funding. During the first quarter of 2023, we completed a balance sheet repositioning by selling a portion of our AFS securities portfolio for total proceeds of $1.9 billion. The proceeds from the sale of such securities have been used to increase cash levels and reduce wholesale funds and, in turn, reduce the impact of our increasing of rates paid on deposits on our funding betas. In addition, in October 2023, we completed the sale of our insurance agency business, which included the sale of substantially all of the assets and transfer of certain liabilities of Eastern Insurance Group, for net cash proceeds at closing of $498.1 million. The proceeds from the sale were used to reduce our short-term FHLB borrowings. For additional discussion of the sale, refer to Note 23, “Discontinued Operations” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
55
The following chart depicts our funding betas and cost of interest bearing liabilities for the previous twelve months as of December 31, 2023:
(1)Cycle beta calculated as the change in monthly average total interest-bearing liabilities cost in each respective month from the beginning of the cycle, defined as February 2022, divided by the respective change in the average monthly upper bound of the Federal Funds target range during the same period.
(2)The total cost of interest bearing liabilities is charted on the left-hand y-axis and cycle beta data is charted on the right-hand y-axis.
The above chart demonstrates a flattening of our liabilities costs immediately following the sale of AFS securities in March 2023 as the cash generated from the sale was used to reduce wholesale funding.
Bank Closures and Related FDIC Matters
On March 12 and 13, 2023, following the closures of Silicon Valley Bank (“SVB”) and Signature Bank and the appointment of the FDIC as the receiver for those banks, the FDIC announced that, under the systemic risk exception set forth in the Federal Deposit Insurance Act (“FDIA”), all insured and uninsured deposits of those banks were transferred to the respective bridge banks for SVB and Signature Bank.
The FDIC also announced that, as required by the FDIA, any losses to the Deposit Insurance Fund (“DIF”) to support uninsured depositors would be recovered by a special assessment. On November 16, 2023, the FDIC published in the Federal Register its final rule that imposes special assessments to recover the loss to the DIF arising from the protection of uninsured depositors in connection with the systemic risk determination announced on March 12, 2023, following the closures of SVB and Signature Bank, as required by the FDIA. The assessment base for the special assessments is equal to an insured depository institution’s (“IDI”) estimated uninsured deposits, reported as of December 31, 2022, adjusted to exclude the first $5 billion in estimated uninsured deposits from the IDI, or for IDIs that are part of a holding company with one or more subsidiary IDIs, at the banking organization level. The final rule calls for the FDIC to collect special assessments at an annual rate of approximately 13.4 basis points, over eight quarterly assessment periods. Because the estimated loss pursuant to the systemic risk determination will be periodically adjusted, the FDIC retains the ability to cease collection early, extend the special assessment collection period one or more quarters beyond the initial eight-quarter collection period to collect the difference between actual or estimated losses and the amounts collected, and impose a final shortfall special assessment on a one-time basis after the receiverships for SVB and Signature Bank terminate. The final rule set an effective date of April 1, 2024, with special assessments collected beginning with the first quarterly assessment period of 2024 (i.e., January 1 through March 31, 2024, with an invoice payment date of June 28, 2024).
56
We estimate, based on the FDIC’s November 2023 final rule, that the total pre-tax amount of the Bank’s special assessment will be approximately $10.8 million, although the timing, amount and allocation of that special assessment remains subject to any actions by the FDIC, as described above, to cease collection early, extend the collection period, and impose a final shortfall special assessment. In accordance with ASC 450, Contingencies, we recognized the special assessment in full upon issuance of the final rule in the fourth quarter of 2023.
In February 2024, we received notification from the FDIC that the estimated loss attributable to the protection of uninsured depositors at SVB and Signature Bank is $20.4 billion, an increase of approximately $4.1 billion from the estimate of $16.3 billion described in the final rule. The FDIC plans to provide institutions subject to the special assessment an updated estimate of each institution’s quarterly and total special assessment expense with its first quarter 2024 special assessment invoice, to be released in June 2024.
Non-GAAP Financial Measures
We present certain non-GAAP financial measures, which management uses to evaluate our performance, and which exclude the effects of certain transactions, non-cash items and GAAP adjustments that we believe are unrelated to our core business and are therefore not necessarily indicative of our current performance or financial position. Management believes excluding these items facilitates greater visibility for investors into our core businesses as well as underlying trends that may, to some extent, be obscured by inclusion of such items in the corresponding GAAP financial measures. Except as otherwise indicated, the information presented within this section excludes discontinued operations. Refer to Note 23, “Discontinued Operations” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
There are items in our financial statements that impact our results but which we believe are unrelated to our core business. Accordingly, we present operating net income, noninterest income on an operating basis, noninterest expense on an operating basis, total operating revenue, operating earnings per share, operating net income to average tangible shareholders’ equity, tangible book value per share, and the operating efficiency ratio, each of which excludes the impact of such items because we believe such exclusion can provide greater visibility into our core business and underlying trends. Such items that we do not consider to be core to our business include (i) income and expenses from investments held in rabbi trusts, (ii) gains and losses on sales of securities available for sale, net, (iii) gains and losses on the sale of other assets, (iv) rabbi trust employee benefits, (v) impairment charges on tax credit investments and associated tax credit benefits, (vi) expenses indirectly associated with our IPO, (vii) other real estate owned (“OREO”) gains, (viii) merger and acquisition expenses, (ix) the stock donation to the Eastern Bank Foundation (the “Foundation”) in connection with our mutual-to-stock conversion and IPO, (x) settlement of putative consumer class action litigation matters related to overdraft and non-sufficient fund fees, and associated settlement expenses, and (xi) the non-cash pension settlement charge recognized related to our Defined Benefit Plan.
We also present tangible shareholders’ equity, tangible assets, the ratio of tangible shareholders’ equity to tangible assets, average tangible shareholders’ equity, the ratios of net income and operating net income to average tangible shareholders’ equity and tangible book value per share, each of which excludes the impact of goodwill and other intangible assets, as we believe these financial measures provide investors with the ability to further assess our performance, identify trends in our core business and provide a comparison of our capital adequacy to other companies. We have included the tangible ratios because management believes that investors may find it useful to have access to the same analytical tools used by management to assess performance and identify trends.
Our non-GAAP financial measures should not be considered as an alternative or substitute to GAAP net income from continuing operations, or as an indication of our cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. An item which we consider to be non-core and exclude when computing these non-GAAP financial measures can be of substantial importance to our results for any particular period. In addition, our methodology for calculating non-GAAP financial measures may differ from the methodologies employed by other companies to calculate the same or similar performance measures and, accordingly, our reported non-GAAP financial measures may not be comparable to the same or similar performance measures reported by other companies.
57
The following table summarizes the impact of non-core items recorded for the time periods indicated below and reconciles them to the most directly comparable GAAP financial measure.
| For the Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| (Dollars in thousands, except per share data) | ||||||||||
| Net (loss) income from continuing operations (GAAP) | $ | (62,689) | $ | 186,511 | $ | 145,531 | ||||
| Non-GAAP adjustments: | ||||||||||
| Add: | ||||||||||
| Noninterest income components: | ||||||||||
| (Income) losses from investments held in rabbi trusts | (9,305) | 10,762 | (10,217) | |||||||
| Losses (gains) on sales of securities available for sale, net | 333,170 | 3,157 | (1,166) | |||||||
| Losses (gains) on sales of other assets | 3 | (1,365) | (26) | |||||||
| Noninterest expense components: | ||||||||||
| Rabbi trust employee benefit expense (income) | 3,742 | (5,161) | 5,515 | |||||||
| Impairment reversal on tax credit investments | — | — | (170) | |||||||
| Gain on sale of other real estate owned | — | — | (87) | |||||||
| Merger and acquisition expenses (1) | 5,495 | — | 35,456 | |||||||
| Settlement and expenses for putative consumer class action matters | — | — | 3,325 | |||||||
| Defined Benefit Plan settlement loss (2) | — | 12,045 | — | |||||||
| Total impact of non-GAAP adjustments | 333,105 | 19,438 | 32,630 | |||||||
| Less net tax benefit associated with non-GAAP adjustment (3) | 107,230 | 6,047 | 21,021 | |||||||
| Non-GAAP adjustments, net of tax | $ | 225,875 | $ | 13,391 | $ | 11,609 | ||||
| Operating net income (non-GAAP) | $ | 163,186 | $ | 199,902 | $ | 157,140 | ||||
| Weighted average common shares outstanding during the period: | ||||||||||
| Basic | 162,293,020 | 165,510,357 | 172,192,336 | |||||||
| Diluted | 162,403,097 | 165,648,571 | 172,252,057 | |||||||
| (Loss) earnings per share from continuing operations, basic | $ | (0.39) | $ | 1.13 | $ | 0.85 | ||||
| (Loss) earnings per share from continuing operations, diluted | $ | (0.39) | $ | 1.13 | $ | 0.85 | ||||
| Operating earnings per share, basic (non-GAAP) | $ | 1.01 | $ | 1.21 | $ | 0.91 | ||||
| Operating earnings per share, diluted (non-GAAP) | $ | 1.00 | $ | 1.21 | $ | 0.91 |
(1)Comprised of merger and acquisition expenses incurred related to our acquisitions of Cambridge and Century Bancorp, Inc. (“Century”). Merger and acquisition expenses previously reported for the years ended December 31, 2022 and 2021 related to acquisitions by Eastern Insurance Group were excluded from the above table as they were reclassified to discontinued operations. Refer to Note 23, “Discontinued Operations” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K for additional discussion.
(2)Represents a non-cash settlement loss for the year ended December 31, 2022 related to the Defined Benefit Plan. For additional information, refer to Note 15, “Employee Benefits” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
(3)The net tax benefit amount for the year ended December 31, 2023 primarily resulted from the sale of securities classified as available for sale in the first quarter of 2023 and a $23.7 million tax benefit resulting from the transfer of certain securities from Market Street Securities Corp., a wholly owned subsidiary which was liquidated during the first quarter of 2023, to Eastern Bank. The net tax benefit amount for the years ended December 31, 2022 and 2021 reflects the impact of the reversal of a $12.0 million valuation allowance associated with the stock donation to the Eastern Bank Foundation in the amounts of $0.7 million and $11.3 million, respectively. The reversal of the valuation allowance in each period was considered appropriate based upon our determination of the realizability of such deductions for tax purposes at that time.
58
The following table summarizes the impact of non-core items with respect to our total (loss) revenue, noninterest (loss) income, noninterest expense and the efficiency ratio, which reconciles to the most directly comparable respective GAAP financial measure, for the periods indicated:
| For the Year Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||
| Net interest income (GAAP) | $ | 550,409 | $ | 568,054 | $ | 429,827 | $ | 401,251 | $ | 411,264 | ||||||||
| Add: | ||||||||||||||||||
| Tax-equivalent adjustment (non-GAAP)(1) | 17,181 | 12,736 | 6,093 | 5,472 | 5,254 | |||||||||||||
| Fully-taxable equivalent net interest income (non-GAAP) | 567,590 | 580,790 | 435,920 | 406,723 | 416,518 | |||||||||||||
| Noninterest (loss) income (GAAP) | (237,753) | 76,750 | 97,437 | 83,679 | 91,476 | |||||||||||||
| Less: | ||||||||||||||||||
| Income (losses) from investments held in rabbi trusts | 9,305 | (10,762) | 10,217 | 10,337 | 9,866 | |||||||||||||
| (Losses) gains on sales of securities available for sale, net | (333,170) | (3,157) | 1,166 | 288 | 2,016 | |||||||||||||
| (Losses) gains on sales of other assets | (3) | 1,365 | 26 | (136) | (131) | |||||||||||||
| Noninterest income on an operating basis (non-GAAP) | 86,115 | 89,304 | 86,028 | 73,190 | 79,725 | |||||||||||||
| Noninterest expense (GAAP) | $ | 418,602 | $ | 388,649 | $ | 360,955 | $ | 429,491 | $ | 336,412 | ||||||||
| Less: | ||||||||||||||||||
| Rabbi trust employee benefit expense (income) | 3,742 | (5,161) | 5,515 | 4,789 | 4,604 | |||||||||||||
| Impairment (reversal) charge on tax credit investments | — | — | (170) | 10,779 | — | |||||||||||||
| Indirect IPO costs (2) | — | 0 | — | — | 1,199 | — | ||||||||||||
| Merger and acquisition expenses (3) | 5,495 | — | 35,456 | — | — | |||||||||||||
| Settlement and expenses for putative consumer class action matters | — | — | 3,325 | — | — | |||||||||||||
| Defined Benefit Plan settlement loss | — | 12,045 | — | — | — | |||||||||||||
| Stock donation to the Eastern Bank Foundation | — | — | — | 91,287 | — | |||||||||||||
| Plus: | ||||||||||||||||||
| Gain on sale of other real estate owned | — | — | 87 | 606 | — | |||||||||||||
| Noninterest expense on an operating basis (non-GAAP) | $ | 409,365 | $ | 381,765 | $ | 316,916 | $ | 322,043 | $ | 331,808 | ||||||||
| Total (loss) revenue (GAAP) | $ | 312,656 | $ | 644,804 | $ | 527,264 | $ | 484,930 | $ | 502,740 | ||||||||
| Total operating revenue (non-GAAP) | $ | 653,705 | $ | 670,094 | $ | 521,948 | $ | 479,913 | $ | 496,243 | ||||||||
| Ratios | ||||||||||||||||||
| Efficiency ratio (GAAP) | 133.89 | % | 60.27 | % | 68.46 | % | 88.57 | % | 66.92 | % | ||||||||
| Operating efficiency ratio (non-GAAP) | 62.62 | % | 56.97 | % | 60.72 | % | 67.10 | % | 66.86 | % |
(1)Interest income on tax-exempt loans and investment securities has been adjusted to an FTE basis using a marginal tax rate of 21.8% for the year ended December 31, 2023, 21.6% for the year ended December 31, 2022, 21.0% for the year ended December 31, 2021, 21.8% for the year ended December 31, 2020, and 21.8% for the year ended December 31, 2019.
(2)Reflects costs associated with the IPO that are indirectly related to the IPO and were not recorded as a reduction of capital
(3)Comprised of merger and acquisition expenses incurred related to our acquisition of Cambridge and Century. Merger and acquisition expenses previously reported for the years ended December 31, 2022, 2021, 2020 and 2018 related to acquisitions by Eastern Insurance Group were excluded from the above table as they were reclassified to discontinued operations. Refer to Note 23, “Discontinued Operations” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
59
The following table summarizes the calculation of our tangible shareholders’ equity, tangible assets, the ratio of tangible shareholders’ equity to tangible assets, and tangible book value per share, which reconciles to the most directly comparable respective GAAP measure, as of the dates indicated:
| As of December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||
| Tangible shareholders’ equity: | ||||||||||||||||||
| Total shareholders’ equity (GAAP) | $ | 2,974,855 | $ | 2,471,790 | $ | 3,406,352 | $ | 3,428,052 | $ | 1,600,153 | ||||||||
| Less: Goodwill and other intangibles (1) | 566,205 | 661,126 | 649,703 | 376,534 | 377,734 | |||||||||||||
| Tangible shareholders’ equity (non-GAAP) | 2,408,650 | 1,810,664 | 2,756,649 | 3,051,518 | 1,222,419 | |||||||||||||
| Tangible assets: | ||||||||||||||||||
| Total assets (GAAP) | 21,133,278 | 22,646,858 | 23,512,128 | 15,964,190 | 11,628,775 | |||||||||||||
| Less: Goodwill and other intangibles (1) | 566,205 | 661,126 | 649,703 | 376,534 | 377,734 | |||||||||||||
| Tangible assets (non-GAAP) | $ | 20,567,073 | $ | 21,985,732 | $ | 22,862,425 | $ | 15,587,656 | $ | 11,251,041 | ||||||||
| Shareholders’ equity to assets ratio (GAAP) | 14.1 | % | 10.9 | % | 14.5 | % | 21.5 | % | 13.8 | % | ||||||||
| Tangible shareholders’ equity to tangible assets ratio (non-GAAP) | 11.7 | % | 8.2 | % | 12.1 | % | 19.6 | % | 10.9 | % | ||||||||
| Book value per share: | ||||||||||||||||||
| Common shares issued and outstanding | 176,426,993 | 176,172,073 | 186,305,332 | 186,758,154 | — | |||||||||||||
| Book value per share (GAAP) | $ | 16.86 | $ | 14.03 | $ | 18.28 | $ | 18.36 | $ | — | ||||||||
| Tangible book value per share (non-GAAP) | $ | 13.65 | $ | 10.28 | $ | 14.80 | $ | 16.34 | $ | — |
(1)Includes goodwill and other intangible assets which were associated with our insurance agency business for the years ended December 31, 2022, 2021, 2020, and 2019.
The following table summarizes the calculation of our average tangible shareholders’ equity and ratio of net income from continuing operations and operating net income to average tangible shareholders’ equity (“operating return on average tangible shareholders’ equity”), which reconciles to the most directly comparable GAAP measure, for the periods indicated:
| As of December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||
| Net (loss) income from continuing operations (GAAP) | $ | (62,689) | $ | 186,511 | $ | 145,531 | $ | 8,861 | $ | 124,736 | ||||||||
| Operating net income (non-GAAP) (1) | 163,186 | 199,902 | 157,140 | 88,276 | 119,450 | |||||||||||||
| Average tangible shareholders’ equity: | ||||||||||||||||||
| Average total shareholders’ equity (GAAP) | $ | 2,571,001 | $ | 2,831,533 | $ | 3,424,570 | $ | 2,040,156 | $ | 1,543,191 | ||||||||
| Less: Average goodwill and other intangibles (2) | 643,977 | 655,653 | 414,441 | 376,706 | 379,615 | |||||||||||||
| Average tangible shareholders’ equity (non-GAAP) | $ | 1,927,024 | $ | 2,175,880 | $ | 3,010,129 | $ | 1,663,450 | $ | 1,163,576 | ||||||||
| Ratios: | ||||||||||||||||||
| Return on average total shareholders’ equity (GAAP) | (2.44) | % | 6.59 | % | 4.25 | % | 0.43 | % | 8.08 | % | ||||||||
| Return on average tangible shareholders’ equity (non-GAAP) | (3.25) | % | 8.57 | % | 4.83 | % | 0.53 | % | 10.72 | % | ||||||||
| Operating return on average tangible shareholders’ equity (non-GAAP) | 8.47 | % | 9.19 | % | 5.22 | % | 5.31 | % | 10.27 | % |
(1)Refer to the table above within this “Non-GAAP Financial Measures” section for a reconciliation of operating net income to net income.
(2)Includes goodwill and other intangible assets included in assets of discontinued operations within the Company’s Consolidated Balance Sheets.
Financial Position
The information presented within this section excludes discontinued operations, which was applicable for the period ended December 31, 2022. Refer to Note 23, “Discontinued Operations” within the Notes to the Consolidated Financial
60
Statements included in Part II, Item 8 in this Annual Report on Form 10-K for further discussion regarding the sale of our insurance agency business and discontinued operations.
Summary of Financial Position
| As of December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Amount ($) | Percentage (%) | |||||||||||
| (Dollars in thousands) | ||||||||||||||
| Cash and cash equivalents | $ | 693,076 | $ | 169,505 | $ | 523,571 | 308.9 | % | ||||||
| Securities available for sale | 4,407,521 | 6,690,778 | (2,283,257) | (34.1) | % | |||||||||
| Securities held to maturity | 449,721 | 476,647 | (26,926) | (5.6) | % | |||||||||
| Loans, net of allowance for loan losses | 13,799,367 | 13,420,317 | 379,050 | 2.8 | % | |||||||||
| Federal Home Loan Bank stock | 5,904 | 41,363 | (35,459) | (85.7) | % | |||||||||
| Goodwill and other intangible assets | 566,205 | 568,009 | (1,804) | (0.3) | % | |||||||||
| Deposits | 17,596,217 | 18,974,359 | (1,378,142) | (7.3) | % | |||||||||
| Borrowed funds | 48,216 | 740,828 | (692,612) | (93.5) | % |
Cash and cash equivalents
Total cash and cash equivalents increased by $523.6 million, or 308.9%, to $693.1 million at December 31, 2023 from $169.5 million at December 31, 2022. This increase was primarily due to proceeds from sales of AFS securities of $1.9 billion during the first quarter of 2023, proceeds from maturities and principal paydowns of AFS and HTM securities of $451.3 million and proceeds from the sale of commercial and industrial loans during the third and fourth quarters of 2023 of $211.4 million. Partially offsetting this increase was a decrease in deposits of $1.4 billion and an increase in gross loans of $397.9 million for the year ended December 31, 2023. For further discussion of the change in securities, loans, and deposits, refer to the later “Securities,” “Loans,” and “Deposits,” sections in this Item 7.
Securities
Our current investment policy authorizes us to invest in various types of investment securities and liquid assets, including U.S. Treasury obligations, securities of government-sponsored enterprises, mortgage-backed securities, collateralized mortgage obligations, corporate notes, asset-backed securities and municipal securities. The Risk Management Committee of our Board of Directors is responsible for approving and overseeing our investment policy, which it reviews at least annually. This policy dictates that investment decisions be made based on the safety of the investment, liquidity requirements, potential returns and market risk considerations. We do not engage in any investment hedging activities or trading activities, nor do we purchase any high-risk investment products. We typically invest in the following types of securities:
U.S. government securities: Our U.S. government securities consist of U.S. Agency bonds and U.S. Treasury securities. We maintain these investments, to the extent appropriate, for liquidity purposes, at zero risk weighting for capital purposes, and as collateral for interest rate derivative positions. U.S. Agency bonds include securities issued by Fannie Mae, Freddie Mac, the FHLB, and the Federal Farm Credit Bureau.
Mortgage-backed securities: We invest in residential and commercial mortgage-backed securities insured or guaranteed by Freddie Mac, Ginnie Mae or Fannie Mae, including collateralized mortgage obligations. We have not purchased any privately-issued mortgage-backed securities. We invest in mortgage-backed securities to achieve a positive interest rate spread with minimal administrative expense, and to lower our credit risk as a result of the guarantees provided by Freddie Mac, Ginnie Mae or Fannie Mae.
Investments in residential mortgage-backed securities involve a risk that actual payments will be greater or less than the prepayment rate estimated at the time of purchase, which may require adjustments to the amortization of any premium or accretion of any discount relating to such interests, thereby affecting the net yield on our securities. We periodically review current prepayment speeds to determine whether prepayment estimates require modification that could cause amortization or
61
accretion adjustments. There is also reinvestment risk associated with the cash flows from such securities. In addition, the market value of such securities may be adversely affected by changes in interest rates.
State and municipal securities: We invest in fixed rate investment grade bonds issued primarily by municipalities in our local communities within Massachusetts and by the Commonwealth of Massachusetts. The market value of these securities may be affected by call options, long dated maturities, general market liquidity and credit factors.
The following table shows the fair value of our securities by investment category as of the dates indicated:
Securities Portfolio Composition
| As of December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| (In thousands) | ||||||
| Available for sale securities, at fair value: | ||||||
| Government-sponsored residential mortgage-backed securities | $ | 2,780,638 | $ | 4,111,908 | ||
| Government-sponsored commercial mortgage-backed securities | 1,124,376 | 1,348,954 | ||||
| U.S. Agency bonds | 216,011 | 952,482 | ||||
| U.S. Treasury securities | 95,152 | 93,057 | ||||
| State and municipal bonds and obligations | 191,344 | 183,092 | ||||
| Other debt securities | — | 1,285 | ||||
| Total available for sale securities, at fair value | 4,407,521 | 6,690,778 | ||||
| Held to maturity securities, at amortized cost: | ||||||
| Government-sponsored residential mortgage-backed securities | 254,752 | 276,493 | ||||
| Government-sponsored commercial mortgage-backed securities | 194,969 | 200,154 | ||||
| Total held to maturity securities, at amortized cost | 449,721 | 476,647 | ||||
| Total | $ | 4,857,242 | $ | 7,167,425 |
Our securities portfolio has decreased $2.3 billion, or 32.2%, to $4.9 billion at December 31, 2023 from $7.2 billion at December 31, 2022. This decrease was primarily due to the completion of a balance sheet repositioning in March 2023 through the sale of AFS securities for total proceeds of $1.9 billion. Refer to the sections titled “Outlook and Trends” and “Liquidity, Capital Resources, Contractual Obligations, Commitments and Contingencies” within this Item 2 for additional discussion of such sales.
We did not have trading investments at December 31, 2023 and 2022.
A portion of our securities portfolio continues to be tax-exempt. Investments in federally tax-exempt securities totaled $191.1 million at December 31, 2023 compared to $182.9 million at December 31, 2022.
Our AFS securities are carried at fair value and are categorized within the fair value hierarchy based on the observability of model inputs. Securities which require inputs that are both significant to the fair value measurement and unobservable are classified as Level 3 within the fair value hierarchy. As of both December 31, 2023 and 2022, we had no securities categorized as Level 3 within the fair value hierarchy.
62
The following tables show contractual maturities of our AFS and HTM securities and weighted average yields at and for the years ended December 31, 2023 and 2022. Maturities of our securities portfolio are based on the final contractual payment dates, and do not reflect the effect of scheduled principal repayments, prepayments, or early redemptions that may occur. Weighted average yields in the tables below have been calculated based on the amortized cost of the security:
Securities Portfolio, Weighted-Average Yield
| Securities Maturing as of December 31, 2023 (1) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | After One Year But Within Five Years | After Five Years But Within Ten Years | After Ten Years | Total | ||||||||||
| Available for sale securities: | ||||||||||||||
| Government-sponsored residential mortgage-backed securities | — | % | 2.35 | % | 1.90 | % | 1.59 | % | 1.60 | % | ||||
| Government-sponsored commercial mortgage-backed securities | — | 1.92 | 1.40 | 1.95 | 1.79 | |||||||||
| U.S. Agency bonds | — | 1.35 | — | — | 1.35 | |||||||||
| U.S. Treasury securities | — | 1.96 | — | — | 1.96 | |||||||||
| State and municipal bonds and obligations | 1.33 | 2.41 | 3.34 | 4.09 | 3.66 | |||||||||
| Total available for sale securities | 1.33 | 1.76 | 1.62 | 1.73 | 1.72 | |||||||||
| Held to maturity securities: | ||||||||||||||
| Government-sponsored residential mortgage-backed securities | — | — | — | 2.87 | 2.87 | |||||||||
| Government-sponsored commercial mortgage-backed securities | — | 2.18 | 2.25 | — | 2.22 | |||||||||
| Total held to maturity securities | — | 2.18 | 2.25 | 2.87 | 2.59 | |||||||||
| Total | 1.33 | % | 1.81 | % | 1.75 | % | 1.79 | % | 1.79 | % |
| Securities Maturing as of December 31, 2022 (1) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | After One Year But Within Five Years | After Five Years But Within Ten Years | After Ten Years | Total | ||||||||||
| Available for sale securities: | ||||||||||||||
| Government-sponsored residential mortgage-backed securities | — | % | 2.27 | % | 1.00 | % | 1.53 | % | 1.45 | % | ||||
| Government-sponsored commercial mortgage-backed securities | — | 1.29 | 1.51 | 1.94 | 1.68 | |||||||||
| U.S. Agency bonds | — | 0.79 | 0.97 | — | 0.82 | |||||||||
| U.S. Treasury securities | — | 1.97 | — | — | 1.97 | |||||||||
| State and municipal bonds and obligations | 1.22 | 2.26 | 3.17 | 4.05 | 3.66 | |||||||||
| Other debt securities | 0.84 | — | — | — | 0.84 | |||||||||
| Total available for sale securities | 0.89 | % | 1.02 | % | 1.25 | % | 1.66 | % | 1.47 | % | ||||
| Held to maturity securities: | ||||||||||||||
| Government-sponsored residential mortgage-backed securities | — | % | — | % | — | % | 2.86 | % | 2.86 | % | ||||
| Government-sponsored commercial mortgage-backed securities | — | — | 2.23 | — | 2.23 | |||||||||
| Total held to maturity securities | — | % | — | % | 2.23 | % | 2.86 | % | 2.59 | % | ||||
| Total | 0.89 | % | 1.02 | % | 1.36 | % | 1.72 | % | 1.54 | % |
(1)Investment security weighted-average yields were calculated on a level-yield basis by weighting the tax equivalent yield for each security type by the book value of each maturity.
The yield on tax-exempt obligations of states and political subdivisions has been adjusted to a fully-taxable equivalent (“FTE”) basis by adjusting tax-exempt income upward by an amount equivalent to the prevailing federal income taxes that would have been paid if the income had been fully taxable.
63
Loans
The following table shows the composition of our loan portfolio, by category, as of the dates indicated:
| As of December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change ($) | Change (%) | |||||||||||
| (Dollars in thousands) | ||||||||||||||
| Commercial and industrial | $ | 3,034,068 | $ | 3,150,946 | $ | (116,878) | (3.7) | % | ||||||
| Commercial real estate | 5,457,349 | 5,155,323 | 302,026 | 5.9 | % | |||||||||
| Commercial construction | 386,999 | 336,276 | 50,723 | 15.1 | % | |||||||||
| Business banking | 1,085,763 | 1,090,492 | (4,729) | (0.4) | % | |||||||||
| Residential real estate | 2,565,485 | 2,460,849 | 104,636 | 4.3 | % | |||||||||
| Consumer home equity | 1,208,231 | 1,187,547 | 20,684 | 1.7 | % | |||||||||
| Other consumer | 235,533 | 194,098 | 41,435 | 21.3 | % | |||||||||
| Total gross loans (1) | $ | 13,973,428 | $ | 13,575,531 | $ | 397,897 | 2.9 | % |
(1)Amounts presented exclude unamortized premiums, unearned discounts and deferred fees and costs.
We consider our loan portfolio to be relatively diversified by borrower and industry. Our loans increased $0.4 billion, or 2.9%, to $14.0 billion at December 31, 2023 from $13.6 billion at December 31, 2022. The increase as of December 31, 2023 was primarily due to increases in our commercial real estate and residential real estate portfolios, partially offset by a decrease in our commercial and industrial portfolio, as further noted below:
•Our commercial real estate portfolio increased by $302.0 million from December 31, 2022 to December 31, 2023 which was primarily attributable to an increase of $329.1 million in commercial real estate investment loan balances. Such loans represent loans secured by commercial real estate that are non-owner-occupied. The increase in such loan balances was primarily due to management’s active focus on originating loans collateralized by industrial/warehouse and multi-family property types, which are included in the commercial real estate investment loan category, due to management’s belief that the credit performance of such loans has a stable outlook. The increase in commercial real estate investment loan balances was partially offset by a decrease in commercial real estate owner-occupied loans of $24.3 million which was due to net paydowns of such loans during the year ended December 31, 2023 and charge-offs taken in the fourth quarter of 2023 on several loans. Refer to the later “Allowance for Credit Losses” section in this Item 7 for additional discussion of charge-offs on commercial real estate loans.
•Our residential real estate portfolio increased by $104.6 million during the year ended December 31, 2023. The increase in residential real estate loan balances was primarily due to fewer sales of originated loans resulting in more loans being held for investment, and purchases of loans which totaled $32.0 million during the year ended December 31, 2023.
•Our commercial and industrial portfolio decreased by $116.9 million from December 31, 2022 to December 31, 2023 which was primarily due to sales of commercial and industrial loans from our Shared National Credit Program portfolio of $214.2 million during the year ended December 31, 2023. This overall decrease was partially offset by new loan originations within the commercial and industrial portfolio which were primarily funded with the proceeds from the sales of loans.
64
We believe that our commercial loan portfolio composition is relatively diversified in terms of industry sectors, property types and various lending specialties. As of December 31, 2023, the amortized cost balances of concentrations in our commercial loan portfolios were as follows:
| Commercial and Industrial | ||||||
|---|---|---|---|---|---|---|
| Balance | Percentage (%) | |||||
| (Dollars in thousands) | ||||||
| Educational services | $ | 707,984 | 23.4 | % | ||
| Real estate | 336,681 | 11.1 | % | |||
| Accommodation | 295,799 | 9.8 | % | |||
| Professional, scientific, and technical services | 289,023 | 9.6 | % | |||
| Wholesale trade | 278,151 | 9.2 | % | |||
| Admin support | 183,687 | 6.1 | % | |||
| Transportation | 162,326 | 5.4 | % | |||
| Healthcare | 146,187 | 4.8 | % | |||
| Arts & entertainment | 136,004 | 4.5 | % | |||
| Finance and insurance | 111,361 | 3.7 | % | |||
| Other industries | 372,428 | 12.4 | % | |||
| Total portfolio | $ | 3,019,631 | 100.0 | % |
| Commercial Real Estate | ||||||
|---|---|---|---|---|---|---|
| Balance | Percentage (%) | |||||
| (Dollars in thousands) | ||||||
| Multi-family | $ | 1,211,492 | 22.2 | % | ||
| Industrial/warehouse | 613,736 | 11.3 | % | |||
| Retail | 546,395 | 10.0 | % | |||
| Office | 425,744 | 7.8 | % | |||
| Affordable housing | 394,153 | 7.2 | % | |||
| Mixed use - multi-family | 377,239 | 6.9 | % | |||
| School | 365,840 | 6.7 | % | |||
| Mixed use - office | 263,556 | 4.8 | % | |||
| Self storage | 233,443 | 4.3 | % | |||
| Mixed use - retail | 222,830 | 4.1 | % | |||
| Other property types | 799,419 | 14.7 | % | |||
| Total portfolio | $ | 5,453,847 | 100.0 | % |
65
| Commercial Construction | ||||||
|---|---|---|---|---|---|---|
| Balance | Percentage (%) | |||||
| (Dollars in thousands) | ||||||
| Multi-family | $ | 165,048 | 42.9 | % | ||
| Affordable housing | 131,663 | 34.2 | % | |||
| Retail | 17,099 | 4.4 | % | |||
| Self storage | 14,943 | 3.9 | % | |||
| Medical office | 14,915 | 3.9 | % | |||
| Mixed use - multi-family | 13,288 | 3.5 | % | |||
| Industrial/warehouse | 8,462 | 2.2 | % | |||
| Service station | 7,132 | 1.9 | % | |||
| For sale housing | 4,806 | 1.2 | % | |||
| Other property types | 7,281 | 1.9 | % | |||
| Total portfolio | $ | 384,637 | 100.0 | % |
We believe that the loan to value ratio (“LTV”) is an important factor in monitoring the risk characteristics of our loans secured by real estate. The following tables show the distribution of loan balances, on an amortized cost basis, by LTV and year of origination for each of our portfolios of loans secured by real estate as of December 31, 2023:
| Balance of Commercial Real Estate Loans Originated During the Year Ended December 31, | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 and Prior | Total | |||||||||||||||||||
| Current LTV (1) | (Dollars in thousands) | ||||||||||||||||||||||||
| Not available (2) | $ | 23,338 | $ | 14,940 | $ | 23,327 | $ | 2,997 | $ | 10,564 | $ | 61,644 | $ | 136,810 | |||||||||||
| 50.00% or lower | 163,073 | 532,745 | 240,243 | 281,646 | 181,582 | 710,930 | 2,110,219 | ||||||||||||||||||
| 50.01% - 69.99% | 269,540 | 659,477 | 491,880 | 223,767 | 303,597 | 537,961 | 2,486,222 | ||||||||||||||||||
| 70.00% - 79.99% | 78,380 | 239,304 | 108,548 | 56,985 | 55,866 | 66,899 | 605,982 | ||||||||||||||||||
| 80.00% - 89.99% (3) | 18,346 | 6,377 | — | 1,835 | 2,384 | 2,860 | 31,802 | ||||||||||||||||||
| 90.00% or higher (3) | 10,426 | 23,910 | 17,668 | 13,887 | — | 16,921 | 82,812 | ||||||||||||||||||
| Total | $ | 563,103 | $ | 1,476,753 | $ | 881,666 | $ | 581,117 | $ | 553,993 | $ | 1,397,215 | $ | 5,453,847 | |||||||||||
| Weighted average LTV | 57.57 | % | 55.36 | % | 57.13 | % | 50.15 | % | 50.61 | % | 45.86 | % | 52.43 | % |
| Balance of Residential Real Estate Loans Originated During the Year Ended December 31, | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 and Prior | Total | ||||||||||||||||||||
| Current LTV (1) | (Dollars in thousands) | |||||||||||||||||||||||||
| Not available (2) | $ | 611 | $ | — | $ | 107 | $ | 871 | $ | — | $ | 11,623 | $ | 13,212 | ||||||||||||
| 50.00% or lower | 22,138 | 73,547 | 177,799 | 83,704 | 26,546 | 166,429 | 550,163 | |||||||||||||||||||
| 50.01% - 69.99% | 36,388 | 117,199 | 263,130 | 144,124 | 32,079 | 183,103 | 776,023 | |||||||||||||||||||
| 70.00% - 79.99% | 95,195 | 302,911 | 141,798 | 97,531 | 22,409 | 69,551 | 729,395 | |||||||||||||||||||
| 80.00% - 89.99% | 78,299 | 196,878 | 54,755 | 21,875 | 13,068 | 32,475 | 397,350 | |||||||||||||||||||
| 90.00% or higher | 25,790 | 46,830 | 32,092 | 8,301 | 1,500 | 1,809 | 116,322 | |||||||||||||||||||
| Total | $ | 258,421 | $ | 737,365 | $ | 669,681 | $ | 356,406 | $ | 95,602 | $ | 464,990 | $ | 2,582,465 | ||||||||||||
| Weighted average LTV | 75.95 | % | 74.37 | % | 60.83 | % | 61.33 | % | 61.48 | % | 54.80 | % | 65.23 | % |
66
| Balance of Consumer Home Equity Loans Originated During the Year Ended December 31, | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 and Prior | Total | ||||||||||||||||||||
| Current LTV (1) | (Dollars in thousands) | |||||||||||||||||||||||||
| Not available (2) | $ | 167,977 | $ | 290,325 | $ | 177,770 | $ | 20,105 | $ | 29,103 | $ | 186,912 | $ | 872,192 | ||||||||||||
| 50.00% or lower | 1,310 | 3,861 | 544 | 24,676 | 20,701 | 50,761 | 101,853 | |||||||||||||||||||
| 50.01% - 69.99% | 1,061 | 5,860 | 726 | 30,821 | 19,241 | 47,258 | 104,967 | |||||||||||||||||||
| 70.00% - 79.99% | 567 | 4,177 | 486 | 12,326 | 21,394 | 50,636 | 89,586 | |||||||||||||||||||
| 80.00% - 89.99% | 436 | 2,310 | 706 | 3,621 | 9,671 | 25,792 | 42,536 | |||||||||||||||||||
| 90.00% or higher | — | — | — | — | — | 34 | 34 | |||||||||||||||||||
| Total | $ | 171,351 | $ | 306,533 | $ | 180,232 | $ | 91,549 | $ | 100,110 | $ | 361,393 | $ | 1,211,168 | ||||||||||||
| Weighted average LTV | 56.54 | % | 60.55 | % | 62.46 | % | 54.91 | % | 60.12 | % | 60.12 | % | 59.02 | % |
(1)Current LTV is calculated based upon exposure amount and the most recently available appraisal value as of the reporting period.
(2)Insufficient data available to calculate LTV.
(3)We generally require an LTV of 80% or less on new CRE loan originations. Certain CRE loans with LTVs greater than 80% may have additional collateral pledged which is not included in the computation of the amounts stated.
The maturity distribution of our loan portfolio is one factor used by management to evaluate the risk characteristics of our loan portfolio. The following table shows the maturity distribution of our loans, on a gross basis, as of December 31, 2023:
Scheduled Contractual Loan Maturity
| One Year or Less (1) | One to Five Years | Five to Fifteen Years | After Fifteen Years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | ||||||||||||||||||
| Commercial and industrial | $ | 367,051 | $ | 1,162,227 | $ | 632,396 | $ | 857,957 | $ | 3,019,631 | ||||||||
| Commercial real estate | 392,134 | 1,602,501 | 3,089,413 | 369,799 | 5,453,847 | |||||||||||||
| Commercial construction | 63,374 | 175,006 | 104,921 | 41,336 | 384,637 | |||||||||||||
| Business banking | 121,923 | 250,270 | 678,066 | 39,334 | 1,089,593 | |||||||||||||
| Residential real estate | 319 | 18,464 | 268,894 | 2,294,788 | 2,582,465 | |||||||||||||
| Consumer home equity | 1,347 | 21,475 | 212,876 | 975,470 | 1,211,168 | |||||||||||||
| Other consumer | 21,761 | 75,567 | 107,433 | 2,258 | 207,019 | |||||||||||||
| Total loans | $ | 967,909 | $ | 3,305,510 | $ | 5,093,999 | $ | 4,580,942 | $ | 13,948,360 |
(1)Includes demand loans, or loans without a stated maturity.
The interest rate risk of our loan portfolio is an important element in the management of net interest margin. We attempt to manage the relationship between the interest rate sensitivity of our assets and liabilities to produce an effective interest differential that is not significantly impacted by changes in the level of interest rates. The following table shows the interest rate risk of our loans, on a gross basis, due one year after December 31, 2023:
Loan Interest Rate Risk
67
| Due after December 31, 2024 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Fixed | Adjustable | Total | ||||||||
| (In thousands) | ||||||||||
| Commercial and industrial | $ | 780,341 | $ | 1,872,239 | $ | 2,652,580 | ||||
| Commercial real estate | 2,312,672 | 2,749,041 | 5,061,713 | |||||||
| Commercial construction | 132,505 | 188,758 | 321,263 | |||||||
| Business banking | 257,683 | 709,987 | 967,670 | |||||||
| Residential real estate | 2,004,522 | 577,624 | 2,582,146 | |||||||
| Consumer home equity | 200,375 | 1,009,446 | 1,209,821 | |||||||
| Other consumer | 182,868 | 2,390 | 185,258 | |||||||
| Total loans | $ | 5,870,966 | $ | 7,109,485 | $ | 12,980,451 |
Asset quality. We continually monitor the asset quality of our loan portfolio utilizing portfolio scorecards and various credit quality indicators. Based on this process, loans meeting certain criteria are categorized as delinquent or non-performing and further assessed to determine if non-accrual status is appropriate.
For the commercial portfolio, which includes our commercial and industrial, commercial real estate, commercial construction and business banking loans, we monitor credit quality using a risk rating scale, which assigns a risk-grade to each borrower based on a number of quantitative and qualitative factors associated with a commercial loan transaction. Management utilizes a loan risk rating methodology based on a 15-point scale with the assistance of risk rating scorecard tools. Pass grades are 0-10 and non-pass categories, which align with regulatory guidelines, are: special mention (11), substandard (12), doubtful (13) and loss (14).
Risk rating assignment is determined using one of 15 separate scorecards developed for distinctive portfolio segments based on common attributes. Key factors include: industry and market conditions, position within the industry, earnings trends, operating cash flow, asset/liability values, debt capacity, guarantor strength, management and controls, financial reporting, collateral and other considerations.
Special mention, substandard and doubtful loans totaled 4.1% and 2.2% of total commercial loans outstanding at December 31, 2023 and 2022, respectively. This increase was driven by several risk rating downgrades of loans in the commercial and industrial and commercial real estate portfolios.
Our philosophy toward managing our loan portfolios is predicated upon careful monitoring, which stresses early detection and response to delinquent and default situations. We seek to make arrangements to resolve any delinquent or default situation over the shortest possible time frame.
For the retail portfolio, which includes residential real estate, consumer home equity, and other consumer portfolios, we monitor credit quality using the borrower’s FICO score. As of December 31, 2023, 70.9% of retail borrowers, based on amortized cost balances, have a FICO score of 740 or greater. The following table shows the balances by borrowers’ current FICO scores as of the dates indicated:
| As of December 31, 2023 | As of December 31, 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Residential Real Estate | Consumer Home Equity | Other Consumer | Residential Real Estate | Consumer Home Equity | Other Consumer | |||||||||||||||||
| Current FICO (1) | (Dollars in thousands) | |||||||||||||||||||||
| Not available (2) | $ | 1,873 | $ | 22,213 | $ | 14,030 | $ | 5,195 | $ | 15,284 | $ | 27,400 | ||||||||||
| 640 or lower | 69,423 | 45,632 | 3,647 | 54,268 | 37,538 | 4,406 | ||||||||||||||||
| 641 – 699 | 216,078 | 132,270 | 12,352 | 193,215 | 114,751 | 13,026 | ||||||||||||||||
| 700 – 739 | 410,644 | 214,096 | 22,169 | 381,018 | 200,397 | 21,139 | ||||||||||||||||
| 740 or higher | 1,884,447 | 796,957 | 154,821 | 1,846,359 | 823,337 | 111,807 | ||||||||||||||||
| Total | $ | 2,582,465 | $ | 1,211,168 | $ | 207,019 | $ | 2,480,055 | $ | 1,191,307 | $ | 177,778 | ||||||||||
| Average FICO | 767.4 | 758.8 | 781.6 | 767.3 | 763.3 | 772.2 |
(1)Borrower FICO scores are updated on a semi-annual basis, and the most recent update occurred in August 2023.
(2)Insufficient data available to report.
The delinquency rate of our total loan portfolio decreased to 0.41% at December 31, 2023 from 0.50% at December 31, 2022.
The following table provides details regarding our delinquency rates as of the dates indicated:
68
Loan Delinquency Rates
| Delinquency Rate as of December 31, | |||||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Commercial and industrial | 0.13 | % | 0.12 | % | |
| Commercial real estate | — | % | — | % | |
| Commercial construction | — | % | — | % | |
| Business banking | 0.58 | % | 1.00 | % | |
| Residential real estate | 1.11 | % | 1.46 | % | |
| Consumer home equity | 1.43 | % | 1.33 | % | |
| Other consumer | 0.46 | % | 0.63 | % | |
| Total | 0.41 | % | 0.50 | % |
As a general rule, loans more than 90 days past due with respect to principal or interest are classified as non-accrual loans. However, based on our assessment of collateral and/or payment prospects, certain loans that are more than 90 days past due may be kept on an accruing status. Income accruals are suspended on all non-accrual loans and all previously accrued and uncollected interest is reversed against current income. A loan is expected to remain on non-accrual status until it becomes current with respect to principal and interest, the loan is liquidated, or the loan is determined to be uncollectible and is charged-off against the allowance for loan losses.
Non-performing assets (“NPAs”) are comprised of non-performing loans (“NPLs”), OREO and non-performing securities. NPLs consist of non-accrual loans and loans that are more than 90 days past due but still accruing interest. OREO consists of real estate properties, which primarily serve as collateral to secure our loans, that we control due to foreclosure. These properties are recorded at the fair value less estimated costs to sell on the date we obtain control. Any write-downs to the cost of the related asset upon transfer to OREO to reflect the asset at fair value less estimated costs to sell is recorded through the allowance for loan losses.
NPLs increased $14.0 million, or 36%, to $52.6 million at December 31, 2023 from $38.6 million at December 31, 2022. NPLs as a percentage of total loans increased to 0.38% at December 31, 2023 from 0.28% at December 31, 2022. Refer to the later “Allowance for Credit Losses” section in this Item 7 for a discussion of the change in non-accrual loans which comprise our NPLs as of December 31, 2023 and December 31, 2022.
The total amount of interest recorded on NPLs during both the years ended December 31, 2023 and 2022 was not significant. The gross interest income that would have been recorded under the original terms of those loans if they had been performing amounted to $6.5 million and $3.9 million for the years ended December 31, 2023 and 2022, respectively.
In the course of resolving NPLs, we may choose to restructure the contractual terms of certain loans. We attempt to work-out alternative payment schedules with the borrowers in order to avoid foreclosure actions. As noted within Note 2, “Summary of Significant Accounting Policies” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K, we adopted ASU 2022-02 on January 1, 2023 which eliminated TDR accounting. Prior to the adoption of this standard, we reviewed each loan that was modified to identify whether a TDR had occurred. TDRs involved situations in which, for economic or legal reasons related to the borrower’s financial difficulties, we granted a concession to the borrower that we would not otherwise have considered. Subsequent to our adoption of this standard, we apply the loan refinancing and restructuring guidance codified in paragraphs 310-20-35-9 through 35-11 of the Accounting Standards Codification to determine whether a modification results in a new loan or a continuation of an existing loan.
ASU 2022-02 requires disclosure of loan modifications to borrowers experiencing financial difficulty. The aggregate amortized cost balance as of December 31, 2023 of loans modified during the year ended December 31, 2023, determined in accordance with ASU 2022-02, which were determined to be modifications to borrowers experiencing financial difficulty was $19.4 million. As of December 31, 2023, there were no loans that had been modified to borrowers experiencing financial difficulty during the year ended December 31, 2023 and which had subsequently defaulted during the period.
Under previous accounting guidance, in cases where a borrower experienced financial difficulties and we made certain concessionary modifications to contractual terms, the loan was classified as a TDR. Loans modified during the year ended December 31, 2022 which were determined to be TDRs, determined in accordance with previous accounting guidance in effect through December 31, 2022, totaled $12.6 million. As of December 31, 2022, there was one loan which totaled approximately $1.0 million that had been modified during the preceding 12 months, which was party to a TDR and which subsequently defaulted during the year ended December 31, 2022.
Our policy is that any restructured loan, which is on non-accrual status prior to being modified, remain on non-accrual status for approximately six months subsequent to being modified before we consider its return to accrual status. If the
69
restructured loan is on accrual status prior to being modified, we review it to determine if the modified loan should remain on accrual status.
Purchased credit deteriorated (“PCD”) loans are loans that we acquired that have shown evidence of deterioration of credit quality since origination and, therefore, it was deemed unlikely that all contractually required payments would be collected upon the acquisition date. We consider factors such as payment history, collateral values and accrual status when determining whether there was evidence of deterioration at the acquisition date. As of December 31, 2023 and December 31, 2022, the carrying amount of PCD loans was $49.1 million and $56.6 million, respectively.
Potential Problem Loans. In the normal course of business, we become aware of possible credit problems in which borrowers exhibit potential for the inability to comply with the contractual terms of their loans, but which currently do not yet meet the criteria for classification as NPLs. These loans are neither delinquent nor on non-accrual status. Our potential problem loans, or loans with potential weaknesses that were not included in the non-accrual loans or in the loans 90 or more days past due categories, increased by $186.7 million, or 99.8%, to $373.7 million at December 31, 2023 from $187.0 million at December 31, 2022. These loans as a percentage of total loans increased to 2.7% at December 31, 2023 from 1.4% at December 31, 2022. The increase in potential problem loans from December 31, 2022 to December 31, 2023 was primarily due to the downgrade of certain commercial and industrial and commercial real estate loans during the year ended December 31, 2023, including certain commercial real estate loans collateralized by properties in the office risk segment. Refer to the below “Commercial Real Estate Office Exposure” section of this Item 7 for additional information.
Commercial Real Estate Office Exposure. Our total office-related commercial real estate (“CRE”) loans (which is comprised of loans within our commercial real estate and construction portfolios that are secured by office space, medical office space, and mixed-use properties where rental income is primarily from office space) totaled $818.9 million and $819.3 million as of December 31, 2023 and 2022, respectively. As of December 31, 2023, our office-related CRE loans are primarily concentrated in Massachusetts, where approximately 84.0% of the total recorded investment balance of office-related CRE loans are located, and approximately 19.8% of the total recorded investment balance of office-related CRE loans are located in the City of Boston.
Given prevailing market conditions such as rising interest rates, reduced occupancy as a result of the increase in hybrid work arrangements post-COVID, and lower commercial real estate valuations, we are carefully monitoring these loans for signs of deterioration in credit quality. Such monitoring includes incremental risk management strategies undertaken by management including monthly internal CRE office exposure portfolio reporting, more frequent portfolio reviews, ongoing monitoring of market conditions, and additional portfolio analysis such as maturity risk analysis and rent rollover risk analysis. As of December 31, 2023, two of our office-related CRE loans, which had a total recorded investment balance of $14.0 million, were on non-accrual status and had transitioned to non-accrual status during the third and fourth quarters of 2023. As of December 31, 2022, none of these loans were on non-accrual status.
The following table sets forth the unpaid principal balance of office-related CRE loans by loan segment and credit quality indicator as of the dates indicated:
| As of December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| (In thousands) | ||||||
| Commercial real estate | ||||||
| Pass | $ | 683,545 | $ | 739,117 | ||
| Special mention | — | 14,713 | ||||
| Substandard | 104,962 | 52,622 | ||||
| Doubtful | 13,969 | — | ||||
| Total commercial real estate | $ | 802,476 | $ | 806,452 | ||
| Commercial construction | ||||||
| Pass | $ | 15,986 | $ | 12,861 | ||
| Special mention | 454 | — | ||||
| Substandard | — | — | ||||
| Doubtful | — | — | ||||
| Total commercial construction | $ | 16,440 | $ | 12,861 | ||
| Total | $ | 818,916 | $ | 819,313 |
70
The following table sets forth the unpaid principal balance of office-related CRE loans by loan segment and collateral use type as of the dates indicated:
| As of December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| (In thousands) | ||||||
| Commercial real estate | ||||||
| Office | $ | 425,682 | $ | 429,574 | ||
| Medical office | 113,110 | 112,674 | ||||
| Mixed-use | 263,684 | 264,204 | ||||
| Total commercial real estate | $ | 802,476 | $ | 806,452 | ||
| Commercial construction | ||||||
| Office | $ | 454 | $ | 10,323 | ||
| Medical office | 14,961 | — | ||||
| Mixed-use | 1,025 | 2,538 | ||||
| Total commercial construction | $ | 16,440 | $ | 12,861 | ||
| Total | $ | 818,916 | $ | 819,313 |
Allowance for credit losses. For the purpose of estimating our allowance for loan losses, we segregate the loan portfolio into loan categories, for loans that share similar risk characteristics, that possess unique risk characteristics such as loan purpose, repayment source, and collateral that are considered when determining the appropriate level of the allowance for loan losses for each category. Loans that do not share similar risk characteristics with other loans are evaluated individually.
While we use available information to recognize losses on loans, future additions or subtractions to/from the allowance for loan losses may be necessary based on changes in NPLs, changes in economic conditions, or other reasons. Additionally, various regulatory agencies, as an integral part of our examination process, periodically assess the adequacy of the allowance for loan losses to assess whether the allowance for loan losses was determined in accordance with GAAP and applicable guidance.
We perform an evaluation of our allowance for loan losses on a regular basis (at least quarterly), and establish the allowance for loan losses based upon an evaluation of our loan categories, as each possesses unique risk characteristics that are considered when determining the appropriate level of allowance for loan losses, including:
•known increases in concentrations within each category;
•certain higher risk classes of loans, or pledged collateral;
•historical loan loss experience within each category;
•results of any independent review and evaluation of the category’s credit quality;
•trends in volume, maturity and composition of each category;
•volume and trends in delinquencies and non-accruals;
•national and local economic conditions and downturns in specific local industries;
•corporate goals and objectives;
•lending policies and procedures, including underwriting standards and collection, charge-off and recovery practices; and
•current and forecasted banking industry conditions, as well as the regulatory and competitive environment.
Loans are evaluated on a regular basis by management. Expected lifetime losses are estimated on a collective basis for loans sharing similar risk characteristics and are determined using a quantitative model combined with an assessment of certain qualitative factors designed to address forecast risk and model risk inherent in the quantitative model output. For commercial and industrial, commercial real estate, commercial construction and business banking portfolios, the quantitative model uses a loan rating system which is comprised of management’s determination of probability of default, or PD, loss given default, or LGD, and exposure at default, or EAD, which are derived from historical loss experience and other factors. For residential real estate, consumer home equity and other consumer portfolios, our quantitative model uses historical loss experience.
The allowance for loan losses is allocated to loan categories using both a formula-based approach and an analysis of certain individual loans for impairment. We use a methodology to systematically estimate the amount of expected credit loss
71
in the loan portfolio. Under our current methodology, the allowance for loan losses contains reserves related to loans for which the related allowance for loan losses is determined on individual loan basis and on a collective basis, and other qualitative components.
In the ordinary course of business, we enter into commitments to extend credit and standby letters of credit. Such financial instruments are recorded in the financial statements when they become payable. The credit risk associated with these commitments is evaluated in a manner similar to the reserving method for loans receivable previously described. The reserve for unfunded lending commitments is included in other liabilities in the Consolidated Balance Sheets.
The allowance for loan losses increased by $6.8 million, or 4.8%, to $149.0 million, or 1.07% of total loans, at December 31, 2023 from $142.2 million, or 1.05% of total loans at December 31, 2022. The increase in the allowance for loan losses was primarily the result of additional reserves required due to increased loan balances, an increase in reserve rates for commercial real estate loans collateralized by properties in the office and retail risk segments, and increased specific reserve balances, particularly as they relate to several commercial real estate loans collateralized by properties in the office and retail risk segments which transitioned to non-accrual status during the year ended December 31, 2023. Partially offsetting these increases in the allowance for loan losses, were partial charge-offs taken in the fourth quarter related to the previously discussed commercial real estate loans for which specific reserves had been previously established. Also partially offsetting the increase in the allowance for loan losses was our adoption of ASU 2022-02, as previously described above, which resulted in a change in reserving method for loans previously classified as TDRs. Upon adoption of ASU 2022-02, TDR loans for which the allowance for loan losses was determined by a discounted cash flow analysis transitioned to their respective pools of loans sharing similar risk characteristics and for which the allowance for loan losses is determined on a collective basis. As a result, the allowance for loan losses for such loans was reduced by $1.1 million.
For additional discussion of our allowance for credit losses measurement methodology, see Note 2, “Summary of Significant Accounting Policies” and Note 4, “Loans and Allowance for Loan Losses” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K. For additional discussion of the change in allowance for loan losses, refer to the later “Provision for Loan Losses,” included in the “Results of Operations” section within this Item 7.
72
The following table summarizes credit ratios for the periods presented:
Credit Ratios
| For the Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Net loan charge-offs (recoveries): | ||||||||||||||
| Commercial and industrial | $ | (283) | $ | (1,053) | $ | 623 | $ | 992 | $ | (2,625) | ||||
| Commercial real estate | 7,810 | (91) | 243 | (206) | (12) | |||||||||
| Commercial construction | — | — | — | — | — | |||||||||
| Business banking | 2,778 | 223 | 3,567 | 4,855 | 5,370 | |||||||||
| Residential real estate | (97) | (94) | (87) | (125) | (39) | |||||||||
| Consumer home equity | (34) | (23) | (161) | 421 | 153 | |||||||||
| Other consumer | 1,953 | 1,625 | 1,373 | 2,129 | 1,811 | |||||||||
| Total net loan charge-offs | $ | 12,127 | $ | 587 | $ | 5,558 | $ | 8,066 | $ | 4,658 | ||||
| Average loans: | ||||||||||||||
| Commercial and industrial | $ | 3,197,668 | $ | 2,944,064 | $ | 2,015,665 | $ | 2,053,093 | $ | 1,419,875 | ||||
| Commercial real estate | 5,377,304 | 4,886,951 | 3,960,818 | 3,654,887 | 3,667,147 | |||||||||
| Commercial construction | 357,499 | 294,805 | 191,771 | 226,286 | 263,736 | |||||||||
| Business banking | 981,496 | 1,021,720 | 1,241,770 | 1,079,779 | 738,652 | |||||||||
| Residential real estate | 2,536,374 | 2,063,193 | 1,508,796 | 1,398,337 | 1,438,775 | |||||||||
| Consumer home equity | 1,193,270 | 1,129,757 | 869,110 | 902,634 | 948,089 | |||||||||
| Other consumer | 188,476 | 197,659 | 233,932 | 334,257 | 471,602 | |||||||||
| Average total loans (1) | $ | 13,832,087 | $ | 12,538,149 | $ | 10,021,862 | $ | 9,649,273 | $ | 8,947,876 | ||||
| Total net charge-offs (recoveries) to average total loans outstanding during the period | ||||||||||||||
| Commercial and industrial | (0.01) | % | (0.04) | % | 0.03 | % | 0.05 | % | (0.18) | % | ||||
| Commercial real estate | 0.15 | 0.00 | 0.01 | (0.01) | 0.00 | |||||||||
| Commercial construction | — | — | — | — | — | |||||||||
| Business banking | 0.28 | 0.02 | 0.29 | 0.45 | 0.73 | |||||||||
| Residential real estate | 0.00 | 0.00 | (0.01) | (0.01) | 0.00 | |||||||||
| Consumer home equity | 0.00 | 0.00 | (0.02) | 0.05 | 0.02 | |||||||||
| Other consumer | 1.04 | 0.82 | 0.59 | 0.64 | 0.38 | |||||||||
| Total net charge-offs to average total loans outstanding during the period | 0.09 | % | 0.00 | % | 0.06 | % | 0.08 | % | 0.05 | % | ||||
| Total loans | $ | 13,973,428 | $ | 13,575,531 | $ | 12,281,510 | $ | 9,730,525 | $ | 8,987,046 | ||||
| Total non-accrual loans | $ | 52,557 | $ | 38,604 | $ | 32,993 | $ | 41,005 | $ | 42,451 | ||||
| Allowance for loan losses | $ | 148,993 | $ | 142,211 | $ | 97,787 | $ | 113,031 | $ | 82,297 | ||||
| Allowance for loan losses as a percent of total loans | 1.07 | % | 1.05 | % | 0.80 | % | 1.16 | % | 0.92 | % | ||||
| Non-accrual loans as a percent of total loans | 0.38 | % | 0.28 | % | 0.27 | % | 0.42 | % | 0.47 | % | ||||
| Allowance for loan losses as a percent of non-accrual loans | 283.49 | % | 368.38 | % | 296.39 | % | 275.65 | % | 193.86 | % |
(1)Average loan balances exclude loans held for sale.
73
Non-accrual loans increased $14.0 million, or 36%, to $52.6 million at December 31, 2023 from $38.6 million at December 31, 2022, primarily due to an increase in commercial real estate non-accrual loans of $30.1 million partially offset by a decrease in commercial and industrial non-accrual loans of $13.5 million. Non-accrual commercial real estate loans increased due to three loans, which are collateralized by properties in the office risk segment, transitioning to non-accrual status during the third and fourth quarters of 2023. No commercial real estate loans were delinquent as of December 31, 2023. Non-accrual commercial and industrial loans decreased primarily due to payoffs and curing of delinquency of such loans, which included the payoff during the year ended December 31, 2023 of one commercial and industrial loan which was on non-accrual and had a balance of $8.5 million as of December 31, 2022. For additional information regarding the credit quality of our loans, see Note 4, “Loans and Allowance for Credit Losses” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
The following tables sets forth the allocation of the allowance for loan losses by loan categories listed in loan portfolio composition and the related loan balances as a percentage of total loans as of the dates indicated:
Summary of Allocation of Allowance for Loan Losses
| As of December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||||||||||||||
| Allowance for Loan Losses | Percent of Allowance in Category to Total Allowance | Percent of Loans in Category to Total Loans | Allowance for Loan Losses | Percent of Allowance in Category to Total Allowance | Percent of Loans in Category to Total Loans | ||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||
| Commercial and industrial | $ | 26,959 | 18.09 | % | 21.71 | % | $ | 26,859 | 18.89 | % | 23.21 | % | |||||||
| Commercial real estate | 65,475 | 43.95 | % | 39.05 | % | 54,730 | 38.49 | % | 37.97 | % | |||||||||
| Commercial construction | 6,666 | 4.47 | % | 2.77 | % | 7,085 | 4.98 | % | 2.48 | % | |||||||||
| Business banking | 14,913 | 10.01 | % | 7.77 | % | 16,189 | 11.38 | % | 8.03 | % | |||||||||
| Residential real estate | 25,954 | 17.42 | % | 18.36 | % | 28,129 | 19.78 | % | 18.13 | % | |||||||||
| Consumer home equity | 5,595 | 3.76 | % | 8.65 | % | 6,454 | 4.54 | % | 8.75 | % | |||||||||
| Other consumer | 3,431 | 2.30 | % | 1.69 | % | 2,765 | 1.94 | % | 1.43 | % | |||||||||
| Total | $ | 148,993 | 100.00 | % | 100.00 | % | $ | 142,211 | 100.00 | % | 100.00 | % |
| As of December 31, | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||||||||||||||||||||
| Allowance for Loan Losses | Percent of Allowance in Category to Total Allocated Allowance | Percent of Loans in Category to Total Loans | Allowance for Loan Losses | Percent of Allowance in Category to Total Allocated Allowance | Percent of Loans in Category to Total Loans | Allowance for Loan Losses | Percent of Allowance in Category to Total Allocated Allowance | Percent of Loans in Category to Total Loans | |||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||||||||
| Commercial and industrial | $ | 18,018 | 18.43 | % | 24.10 | % | $ | 26,617 | 23.54 | % | 20.51 | % | $ | 20,919 | 25.42 | % | 18.27 | % | |||||||||||
| Commercial real estate | 52,373 | 53.56 | % | 36.82 | % | 54,569 | 48.28 | % | 36.73 | % | 34,730 | 42.20 | % | 39.34 | % | ||||||||||||||
| Commercial construction | 2,585 | 2.64 | % | 1.81 | % | 4,553 | 4.03 | % | 3.14 | % | 3,424 | 4.16 | % | 3.05 | % | ||||||||||||||
| Business banking | 10,983 | 11.23 | % | 10.87 | % | 13,152 | 11.64 | % | 13.76 | % | 8,260 | 10.04 | % | 8.58 | % | ||||||||||||||
| Residential real estate | 6,556 | 6.70 | % | 15.69 | % | 6,435 | 5.69 | % | 14.09 | % | 6,380 | 7.75 | % | 15.90 | % | ||||||||||||||
| Consumer home equity | 3,722 | 3.81 | % | 8.96 | % | 3,744 | 3.31 | % | 8.92 | % | 4,027 | 4.89 | % | 10.38 | % | ||||||||||||||
| Other consumer | 3,308 | 3.38 | % | 1.75 | % | 3,467 | 3.07 | % | 2.85 | % | 4,173 | 5.07 | % | 4.48 | % | ||||||||||||||
| Other | 242 | 0.25 | % | — | % | 494 | 0.44 | % | — | % | 384 | 0.47 | % | — | % | ||||||||||||||
| Total | $ | 97,787 | 100.00 | % | 100.00 | % | $ | 113,031 | 100.00 | % | 100.00 | % | $ | 82,297 | 100.00 | % | 100.00 | % |
To determine if a loan should be charged-off, all possible sources of repayment are analyzed. Possible sources of repayment include the potential for future cash flows, liquidation of the collateral and the strength of co-makers or guarantors. When available information confirms that specific loans or portions thereof are uncollectible, these amounts are promptly
74
charged-off against the allowance for loan losses and any recoveries of such previously charged-off amounts are credited to the allowance for loan losses.
Regardless of whether a loan is unsecured or collateralized, we charge off the amount of any confirmed loan loss in the period when the loans, or portions of loans, are deemed uncollectible. For troubled, collateral-dependent loans, loss confirming events may include an appraisal or other valuation that reflects a shortfall between the value of the collateral and the carrying value of the loan or receivable, or a deficiency balance following the sale of the collateral.
For additional information regarding our allowance for loan losses, see Note 4, “Loans and Allowance for Credit Losses” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
Separately, during the year ended December 31, 2023, we increased by $0.9 million our reserve on unfunded lending commitments, which was primarily due to an increase in the total exposure on unfunded lending commitments. This increase contributed to an increase in our non-interest expense during the year ended December 31, 2023.
Federal Home Loan Bank stock
The FHLBB is a cooperative that provides services to its member banking institutions. The primary reason for our membership in the FHLBB is to gain access to a reliable source of wholesale funding and as a tool to manage interest rate risk. The purchase of stock in the FHLB is a requirement for a member to gain access to funding. We purchase and/or are subject to redemption of FHLBB stock proportional to the volume of funding received and view the holdings as a necessary long-term investment for the purpose of balance sheet liquidity and not for investment return.
We held an investment in the FHLBB of $5.9 million and $41.4 million at December 31, 2023 and 2022, respectively. The amount of stock we are required to purchase is in proportional to our FHLB borrowings and level of total assets. Accordingly, the decrease in the FHLB stock is due to decreased borrowings.
Goodwill and core deposit intangible asset
The balance of our goodwill and core deposit intangible asset was $566.2 million and $568.0 million at December 31, 2023 and 2022, respectively, which excludes goodwill and other intangible assets included in discontinued operations as of December 31, 2022. We did not record any impairment to our goodwill or core deposit intangible asset during the years ended December 31, 2023 and 2022. For discussion of the impairment testing performed, refer to Note 7, “Goodwill and Core Deposit Intangible Asset” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
Deposits and other interest-bearing liabilities
Deposits originating within the markets we serve continue to be our primary source of funding our earning assets. Historically, we have been able to compete effectively for deposits in our primary market areas. The distribution and market share of deposits by type of deposit and by type of depositor are important considerations in our assessment of the stability of our funding sources and our access to additional funds. Furthermore, we shift the mix and maturity of the deposits depending on economic conditions and loan and investment policies in an attempt, within set policies, to minimize cost and maximize net interest margin.
The following table presents our deposits as of the dates presented:
Components of Deposits
| As of December 31, | Change | Change | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Amount ($) | Amount (%) | |||||||||||
| (Dollars in thousands) | ||||||||||||||
| Demand | $ | 5,162,218 | $ | 6,240,637 | $ | (1,078,419) | (17.3) | % | ||||||
| Interest checking | 3,737,361 | 4,568,122 | (830,761) | (18.2) | % | |||||||||
| Savings | 1,323,126 | 1,831,123 | (507,997) | (27.7) | % | |||||||||
| Money market investments | 4,664,475 | 4,710,095 | (45,620) | (1.0) | % | |||||||||
| Certificates of deposit (1) | 2,709,037 | 1,624,382 | 1,084,655 | 66.8 | % | |||||||||
| Total deposits | $ | 17,596,217 | $ | 18,974,359 | $ | (1,378,142) | (7.3) | % |
(1)Brokered certificates of deposit are included in certificates of deposit and amounted to $50.0 million and $928.6 million at December 31, 2023 and 2022, respectively.
75
Deposits decreased by $1.4 billion, or 7.3%, to $17.6 billion at December 31, 2023 from $19.0 billion at December 31, 2022. This decrease was primarily the result of an overall decline in deposits due to concerns around the banking industry as a whole in early 2023, as discussed in the earlier “Outlook and Trends” section in this Item 7, as well as industry-wide competition for deposits and a decrease in brokered certificates of deposit of $878.6 million. Brokered certificates of deposit decreased as such accounts matured and were not renewed in full as we emphasized other means for increasing our overall liquidity as of December 31, 2023. The decrease in brokered certificates of deposit was more than offset by a shift in deposit mix of certain core deposits from demand and interest checking deposits, which decreased by $1.1 billion and $0.8 billion, respectively, to certificates of deposit resulting in a net increase in certificates of deposit. This shift in deposit mix during the year ended December 31, 2023 was due primarily to increases in rates paid on certificates of deposit, which attracted depositors to such products.
The Bank’s estimate of total uninsured deposits was $8.0 billion and $9.0 billion at December 31, 2023 and 2022, respectively. In accordance with the FDIC’s Call Report instructions, these estimates include accounts of wholly-owned subsidiaries, the holding company, and internal operating deposit accounts (together referred to as “internal deposit accounts”). In addition, these estimates include municipal deposit accounts for which securities were pledged by us to secure such deposits (“collateralized deposits”). For liquidity monitoring purposes, we exclude internal deposit accounts and collateralized deposits from our estimate of uninsured deposits. Our estimate of uninsured deposits, excluding internal deposit accounts and collateralized deposits, was $5.5 billion and $7.3 billion at December 31, 2023 and December 31, 2022, respectively.
The following table presents the classification of deposits on an average basis for the years indicated:
Classification of Deposits on an Average Basis
| For the Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||
| Average Amount | Average Rate | Average Amount | Average Rate | Average Amount | Average Rate | |||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||
| Demand | $ | 5,404,208 | — | % | $ | 6,647,518 | — | % | $ | 5,547,615 | — | % | ||||||||
| Interest checking | 4,070,585 | 0.60 | % | 4,890,709 | 0.24 | % | 2,866,091 | 0.07 | % | |||||||||||
| Savings | 1,515,713 | 0.01 | % | 2,015,651 | 0.01 | % | 1,483,271 | 0.02 | % | |||||||||||
| Money market investments | 4,918,343 | 2.11 | % | 5,057,445 | 0.27 | % | 3,870,712 | 0.06 | % | |||||||||||
| Certificates of deposit | 2,303,520 | 4.24 | % | 463,261 | 0.70 | % | 280,141 | 0.21 | % | |||||||||||
| Total deposits | $ | 18,212,369 | 1.24 | % | $ | 19,074,584 | 0.15 | % | $ | 14,047,830 | 0.04 | % |
Other time deposits in excess of the FDIC insurance limit of $250,000, including certificates of deposits as of the dates indicated had maturities as follows:
Maturities of Time Certificates of Deposit $250,000 and Over
| As of December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Maturing in | (In thousands) | |||||
| Three months or less | $ | 278,281 | $ | 39,322 | ||
| Over three months through six months | 262,761 | 45,053 | ||||
| Over six months through twelve months | 316,408 | 149,107 | ||||
| Over twelve months | 10,146 | 5,569 | ||||
| Total | $ | 867,596 | $ | 239,051 |
Borrowings
Our borrowings may consist of both short-term and long-term borrowings and provide us with sources of funding. Maintaining available borrowing capacity provides us with a contingent source of liquidity.
Our total borrowings decreased by $692.6 million to $48.2 million at December 31, 2023 compared to $740.8 million at December 31, 2022. The decrease was primarily due to a decrease in FHLB advances, which were paid down primarily with the proceeds from the sale of substantially all of the assets and liabilities of our insurance agency business. Refer to Note 23, “Discontinued Operations” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K for further discussion regarding the sale.
76
The following table sets forth information concerning balances on our borrowings as of the dates indicated:
Borrowings by Category
| As of December 31, | Change | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Amount ($) | ||||||||
| (In thousands) | ||||||||||
| Federal Home Loan Bank short-term advances | $ | 95 | $ | 691,297 | $ | (691,202) | ||||
| Escrow deposits of borrowers | 21,978 | 22,314 | (336) | |||||||
| Interest rate swap collateral funds | 8,500 | 14,430 | (5,930) | |||||||
| Federal Home Loan Bank long-term advances | 17,643 | 12,787 | 4,856 | |||||||
| Total | $ | 48,216 | $ | 740,828 | $ | (692,612) |
Results of Operations
The information presented within this section excludes discontinued operations. Refer to Note 23, “Discontinued Operations” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K for further discussion regarding discontinued operations.
Summary of Results of Operations
| For the Year Ended December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Amount ($) | Percentage (%) | |||||||||||
| (Dollars in thousands) | ||||||||||||||
| Interest and dividend income | $ | 796,459 | $ | 605,181 | $ | 191,278 | 31.6 | % | ||||||
| Interest expense | 246,050 | 37,127 | 208,923 | 562.7 | % | |||||||||
| Net interest income | 550,409 | 568,054 | (17,645) | (3.1) | % | |||||||||
| Provision for allowance for loan losses | 20,052 | 17,925 | 2,127 | 11.9 | % | |||||||||
| Noninterest (loss) income | (237,753) | 76,750 | (314,503) | (409.8) | % | |||||||||
| Noninterest expense | 418,602 | 388,649 | 29,953 | 7.7 | % | |||||||||
| Income tax (benefit) expense | (63,309) | 51,719 | (115,028) | (222.4) | % | |||||||||
| Net (loss) income from continuing operations | $ | (62,689) | $ | 186,511 | $ | (249,200) | (133.6) | % |
Comparison of the Years Ended December 31, 2023 and 2022
Interest and Dividend Income
Interest and dividend income increased by $191.3 million, or 31.6%, to $796.5 million during the year ended December 31, 2023 from $605.2 million during the year ended December 31, 2022. The increase was primarily a result of an increase in the yield on average interest-earning assets which increased by 105 basis points compared with the year ended December 31, 2022. Partially offsetting the impact of increased yields was a decrease in the average balance of our interest-earning assets which decreased by $0.8 billion, or 3.8%, to $20.8 billion during the year ended December 31, 2023 compared to $21.6 billion during the year ended December 31, 2022, which was attributable to a decrease in the average balance of securities.
•Interest income on loans increased $176.1 million, or 37.0%, to $652.1 million during the year ended December 31, 2023 from $476.0 million during the year ended December 31, 2022. The increase in interest income on our loans was due to an increase in our yields and an increase in the average balance. The overall yield on our loans increased 95 basis points during the year ended December 31, 2023 in comparison to the year ended December 31, 2022. The increase in yield was primarily due to increases in market rates of interest which resulted in increased yields on variable rate loans which repriced and new loans originated at higher rates of interest. The average balance of our loans increased $1.3 billion, or 10.3%, to $13.8 billion during the year ended December 31, 2023 from $12.5 billion during the year ended December 31, 2022. For further discussion of the change in the balance of loans, refer to the earlier “Loans” discussion within the “Financial Position” within this Item 7.
•Interest income on securities and other short-term investments increased $15.2 million, or 11.8%, to $144.4 million during the year ended December 31, 2023 from $129.1 million during the year ended December 31, 2022. The increase in interest income on our securities and other short-term investments was due to an increase in our
77
yield on such investments. The yield on our securities and short-term investments increased 65 basis points during the year ended December 31, 2023 in comparison to the year ended December 31, 2022, primarily due to an increase in the yield on our cash held at the Federal Reserve Bank of Boston (“FRBB”) from an average of 1.76% during the year ended December 31, 2022 to an average of 5.10% during the year ended December 31, 2023. In addition, our average cash balance at the FRBB increased by $299.7 million, or 73.4%, to $707.7 million during the year ended December 31, 2023 from $408.0 million during the year ended December 31, 2022 which compounded the effect on our interest income of the increase in rates paid by the FRBB. The increase in the average balance of cash held at the FRBB was primarily due to the deposit of proceeds from the sale of AFS securities (discussed earlier) in March 2023. Partially offsetting this increase was a decrease in our overall average securities balance, which decreased $2.1 billion, or 23.3%, to $7.0 billion for the year ended December 31, 2023 from $9.1 billion for the year ended December 31, 2022 primarily due to the sales of AFS securities in March 2023. For additional discussion of the sales, refer to the section titled “Liquidity, Capital Resources, Contractual Obligations, Commitments and Contingencies” within this Item 7.
Interest Expense
Interest expense increased $208.9 million to $246.1 million during the year ended December 31, 2023 from $37.1 million during the year ended December 31, 2022. The overall increase was attributable to increases in both deposit interest expense and borrowings interest expense.
•Interest expense on our interest-bearing deposits increased by $197.5 million to $226.1 million during the year ended December 31, 2023 from $28.6 million during the year ended December 31, 2022. This increase was due to an increase in rates paid on deposits and an increase in the balance of average interest-bearing deposits. Rates paid on interest-bearing deposits increased by 154 basis points to 1.77% during the year ended December 31, 2023 from 0.23% during the year ended December 31, 2022. This was primarily due to our increasing overall deposit rates paid in response to an increase in market rates of interest and heightened industry-wide competition for deposits and an increase in brokered certificates of deposit which generally bear a higher rate of interest compared to other interest-bearing deposits. Average interest-bearing deposits increased $0.4 billion, or 3.1%, to $12.8 billion for the year ended December 31, 2023 from $12.4 billion for the year ended December 31, 2022 as a result of our increasing of rates paid on such deposits as well as purchases of brokered certificates of deposit. During the years ended December 31, 2023 and 2022 our average balance of purchased brokered certificates of deposit amounted to $575.6 million and $26.3 million, respectively.
•Interest expense related to our borrowings increased by $11.5 million to $20.0 million during the year ended December 31, 2023 from $8.5 million during the year ended December 31, 2022. The increase in borrowings interest expense during the year ended December 31, 2023 compared to the year ended December 31, 2022 is attributable to an increase in our utilization of our FHLB borrowing capacity and an increase in rates paid on such borrowings. We increased utilization of our FHLB borrowing capacity in order to support ongoing operations.
Net Interest Income
Net interest income decreased by $17.6 million, or 3.1%, to $550.4 million during the year ended December 31, 2023, from $568.1 million during the year ended December 31, 2022. Net interest income decreased due to an increase in interest expense of $208.9 million, or 562.7%, to $246.1 million during the year ended December 31, 2023 from $37.1 million during the year ended December 31, 2022. Also contributing to the decrease was a decrease in the balance of average net interest-earning assets of $824.4 million, or 3.8%, to $20.8 billion during the year ended December 31, 2023 from $21.6 billion during the year ended December 31, 2022 . Partially offsetting this decrease was an increase in yields on interest-earning assets.
78
The following chart shows our net interest margin over the past five years:
Net interest margin is determined by dividing FTE net interest income by average-earning assets. For purposes of the following discussion, income from tax-exempt loans and investment securities has been adjusted to an FTE basis, using a marginal tax rate of 21.8% for the year ended December 31, 2023, 21.6% for the year ended December 31, 2022 and 21.0% for the year ended December 31, 2021.
Net interest margin increased 4 basis points basis points to 2.73% during the year ended December 31, 2023, from 2.69% during the year ended December 31, 2022. The increase in net interest margin for the year ended December 31, 2023 from the year ended December 31, 2022 was primarily due to an increase in market rates of interest which resulted in an increase in our average yield on interest-earning assets that exceeded the increase in the average cost of interest-bearing liabilities. Also contributing to the increase was a decline in average interest earning assets for the year ended December 31, 2023 compared to the year ended December 31, 2022, which was a driven by the completion of a balance sheet repositioning in March 2023 through the sale of AFS securities
The following tables set forth average balance sheet items, average yields and costs, and certain other information for the periods indicated. All average balances in the table reflect daily average balances. Non-accrual loans were included in the computation of average balances but have been reflected in the table as loans carrying a zero yield. The yields set forth below include the effect of deferred fees and costs, and discounts and premiums that are amortized or accreted to interest income or expense. Average asset and liability balances included in discontinued operations are included in non-interest-earnings assets and liabilities, respectively.
79
Average Balances, Interest Earned/Paid, & Average Yields/Costs
| As of and for the Year Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||
| Average Outstanding Balance | Interest | Average Yield /Cost | Average Outstanding Balance | Interest | Average Yield /Cost | Average Outstanding Balance | Interest | Average Yield /Cost | ||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||
| Loans (1): | ||||||||||||||||||||||||||||||||
| Residential | $ | 2,538,588 | $ | 90,139 | 3.55 | % | $ | 2,064,609 | $ | 63,803 | 3.09 | % | $ | 1,510,703 | $ | 47,143 | 3.12 | % | ||||||||||||||
| Commercial | 9,913,968 | 491,427 | 4.96 | % | 9,147,540 | 366,097 | 4.00 | % | 7,410,024 | 288,557 | 3.89 | % | ||||||||||||||||||||
| Consumer | 1,381,745 | 86,167 | 6.24 | % | 1,327,417 | 56,965 | 4.29 | % | 1,103,042 | 36,019 | 3.27 | % | ||||||||||||||||||||
| Total loans | 13,834,301 | 667,733 | 4.83 | % | 12,539,566 | 486,865 | 3.88 | % | 10,023,769 | 371,719 | 3.71 | % | ||||||||||||||||||||
| Non-taxable investment securities | 197,682 | 7,279 | 3.68 | % | 253,651 | 9,091 | 3.58 | % | 260,399 | 9,335 | 3.58 | % | ||||||||||||||||||||
| Taxable investment securities | 6,050,024 | 101,233 | 1.67 | % | 8,413,217 | 118,690 | 1.41 | % | 4,890,737 | 58,312 | 1.19 | % | ||||||||||||||||||||
| Other short-term investments | 720,864 | 37,395 | 5.19 | % | 420,834 | 3,271 | 0.78 | % | 1,514,351 | 1,886 | 0.12 | % | ||||||||||||||||||||
| Total interest-earning assets | 20,802,871 | 813,640 | 3.91 | % | 21,627,268 | 617,917 | 2.86 | % | 16,689,256 | 441,252 | 2.64 | % | ||||||||||||||||||||
| Non-interest-earning assets | 921,622 | 986,865 | 1,173,830 | |||||||||||||||||||||||||||||
| Total assets | $ | 21,724,493 | $ | 22,614,133 | $ | 17,863,086 | ||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||
| Deposits: | ||||||||||||||||||||||||||||||||
| Savings accounts | $ | 1,515,713 | $ | 217 | 0.01 | % | $ | 2,015,651 | $ | 209 | 0.01 | % | $ | 1,483,271 | $ | 230 | 0.02 | % | ||||||||||||||
| Interest checking accounts | 4,070,585 | 24,235 | 0.60 | % | 4,890,709 | 11,675 | 0.24 | % | 2,866,091 | 1,997 | 0.07 | % | ||||||||||||||||||||
| Money market investments | 4,918,343 | 104,002 | 2.11 | % | 5,057,445 | 13,479 | 0.27 | % | 3,870,712 | 2,342 | 0.06 | % | ||||||||||||||||||||
| Time accounts | 2,303,520 | 97,621 | 4.24 | % | 463,261 | 3,258 | 0.70 | % | 280,141 | 598 | 0.21 | % | ||||||||||||||||||||
| Total interest-bearing deposits | 12,808,161 | 226,075 | 1.77 | % | 12,427,066 | 28,621 | 0.23 | % | 8,500,215 | 5,167 | 0.06 | % | ||||||||||||||||||||
| Federal funds purchased | 8 | — | — | % | 964 | 24 | 2.49 | % | — | — | — | % | ||||||||||||||||||||
| Other borrowings | 418,876 | 19,975 | 4.77 | % | 255,668 | 8,482 | 3.32 | % | 26,495 | 165 | 0.62 | % | ||||||||||||||||||||
| Total interest-bearing liabilities | 13,227,045 | 246,050 | 1.86 | % | 12,683,698 | 37,127 | 0.29 | % | 8,526,710 | 5,332 | 0.06 | % | ||||||||||||||||||||
| Demand accounts | 5,404,208 | 6,647,518 | 5,547,615 | |||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 522,239 | 451,384 | 364,191 | |||||||||||||||||||||||||||||
| Total liabilities | 19,153,492 | 19,782,600 | 14,438,516 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 2,571,001 | 2,831,533 | 3,424,570 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 21,724,493 | $ | 22,614,133 | $ | 17,863,086 | ||||||||||||||||||||||||||
| Net interest income - FTE | $ | 567,590 | $ | 580,790 | $ | 435,920 | ||||||||||||||||||||||||||
| Net interest rate spread (2) | 2.05 | % | 2.57 | % | 2.58 | % | ||||||||||||||||||||||||||
| Net interest-earning assets (3) | $ | 7,575,826 | $ | 8,943,570 | $ | 8,162,546 | ||||||||||||||||||||||||||
| Net interest margin - FTE (4) | 2.73 | % | 2.69 | % | 2.61 | % | ||||||||||||||||||||||||||
| Average interest-earning assets to interest-bearing liabilities | 157.28 | % | 170.51 | % | 195.73 | % | ||||||||||||||||||||||||||
| Return on average assets (5) | 1.07 | % | 0.88 | % | 0.87 | % | ||||||||||||||||||||||||||
| Return on average equity (6) | 9.03 | % | 7.05 | % | 4.52 | % | ||||||||||||||||||||||||||
| Noninterest expenses to average assets (7) | 2.35 | % | 2.08 | % | 2.49 | % |
(1)Non-accrual loans are included in loans.
(2)Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(3)Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(4)Net interest margin - FTE represents fully-taxable equivalent net interest income divided by average total interest-earning assets. Refer to the earlier “Non-GAAP Financial Measures” section within this Item 7 for additional information.
(5)Represents net income, including net income from discontinued operations, divided by average total assets.
(6)Represents net income, including net income from discontinued operations, divided by average equity.
(7)Includes noninterest expenses included in results of discontinued operations. Refer to Note 23, “Discontinued Operations” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
80
The following table presents, on a tax equivalent basis, the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume.
Rate and Volume Analysis
| For the Year Ended December 31, 2023 vs. 2022 | For the Year Ended December 31, 2022 vs. 2021 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (Decrease) Due to | Total Increase (Decrease) | Increase (Decrease) Due to | Total Increase (Decrease) | |||||||||||||||||||
| Rate | Volume | Rate | Volume | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Loans | ||||||||||||||||||||||
| Residential | $ | 10,365 | $ | 15,971 | $ | 26,336 | $ | (462) | $ | 17,122 | $ | 16,660 | ||||||||||
| Commercial | 92,755 | 32,575 | 125,330 | 8,201 | 69,339 | 77,540 | ||||||||||||||||
| Consumer | 26,783 | 2,419 | 29,202 | 12,715 | 8,231 | 20,946 | ||||||||||||||||
| Total loans | 129,903 | 50,965 | 180,868 | 20,454 | 94,692 | 115,146 | ||||||||||||||||
| Non-taxable investment securities | 243 | (2,055) | (1,812) | (2) | (242) | (244) | ||||||||||||||||
| Taxable investment securities | 19,613 | (37,070) | (17,457) | 12,245 | 48,133 | 60,378 | ||||||||||||||||
| Other short-term investments | 30,315 | 3,809 | 34,124 | 3,611 | (2,226) | 1,385 | ||||||||||||||||
| Total interest-earning assets | $ | 180,074 | $ | 15,649 | $ | 195,723 | $ | 36,308 | $ | 140,357 | $ | 176,665 | ||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Deposits: | ||||||||||||||||||||||
| Savings accounts | $ | 68 | $ | (60) | $ | 8 | $ | (89) | $ | 68 | $ | (21) | ||||||||||
| Interest checking accounts | 14,813 | (2,253) | 12,560 | 7,496 | 2,182 | 9,678 | ||||||||||||||||
| Money market investments | 90,904 | (381) | 90,523 | 10,217 | 920 | 11,137 | ||||||||||||||||
| Time accounts | 52,706 | 41,657 | 94,363 | 2,070 | 590 | 2,660 | ||||||||||||||||
| Total interest-bearing deposits | 158,491 | 38,963 | 197,454 | 19,694 | 3,760 | 23,454 | ||||||||||||||||
| Federal funds purchased | (12) | (12) | (24) | — | 24 | 24 | ||||||||||||||||
| Other borrowings | 4,673 | 6,820 | 11,493 | 2,773 | 5,544 | 8,317 | ||||||||||||||||
| Total interest-bearing liabilities | 163,152 | 45,771 | 208,923 | 22,467 | 9,328 | 31,795 | ||||||||||||||||
| Change in net interest income | $ | 16,922 | $ | (30,122) | $ | (13,200) | $ | 13,841 | $ | 131,029 | $ | 144,870 |
The following chart shows the composition of our yearly average interest-earning assets for the past five years:
81
Provision for Loan Losses
The provision for loan losses represents the charge to expense that is required to maintain an appropriate level of allowance for loan losses.
We recorded a provision for allowance for loan losses of $20.1 million for the year ended December 31, 2023, compared to a provision of $17.9 million for the year ended December 31, 2022. Management determined a provision to be necessary primarily due to increased loan balances and higher reserve rates relative to an increase in non-performing commercial real estate loans, which were reserved for on a specific reserve basis. The increase in our non-performing commercial real estate loans was primarily attributable to several commercial real estate loans, which are collateralized by properties in the investor office risk segment and retail risk segment, transitioning to non-accrual during the year ended December 31, 2023.
Management’s estimate of our allowance for loan losses as of December 31, 2023 and the provision for loan losses for the year ended December 31, 2023, was supported, in part, by Oxford Economics’ December 2023 Baseline forecast (“the forecast”) which was used to develop management’s estimate of the effect of expected future economic conditions on the allowance for loan losses. The forecast assumed the U.S. economy will continue slow at the start of 2024 following a decline in gross domestic product (“GDP”) in the fourth quarter of 2023, as growth in various metrics continues to slow but little to no contraction in the first quarter of 2024. This forecast reflects the impact of positive consumer spending despite lower income growth. Primary macroeconomic assumptions included in management’s evaluation of the adequacy of the allowance for loan losses included an unemployment rate that remained low and a decrease in GDP. Further, the forecast assumed the FOMC will not begin to reduce the federal funds rate until late 2024 following an extended period of below-trend growth and further softening in the labor market conditions. Although the core consumer price index declined in 2023 from the prior year, inflation is expected to remain slightly above the FOMC’s 2% target through 2024. For additional discussion of our allowance for credit losses measurement methodology, see Note 2, “Summary of Significant Accounting Policies” and Note 4, “Loans and Allowance for Loan Losses” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K. For discussion of our previous methodology for estimating the allowance for loan losses, refer to Note 4, “Loans and Allowance for Loan Losses” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
To illustrate the sensitivity of the modeled result to the impact of a hypothetical change in the economic forecast, management calculated the allowance for loan losses assuming the downside economic forecast scenario and, separately, the upside economic forecast scenario. The downside scenario assumed the U.S. economy will experience a decline in GDP in 2024 of 0.7%. Use of the downside scenario would have resulted in an incremental increase in the allowance for loan losses of approximately $12.3 million as of December 31, 2023. The upside scenario assumed GDP growth of 2.5% in 2024 along with
82
sustained recovery. Use of the upside scenario would have resulted in an incremental decrease in the allowance for loan losses of approximately $6.3 million as of December 31, 2023.
Our periodic evaluation of the appropriate allowance for loan losses considers the risk characteristics of the loan portfolio, current economic conditions, and trends in loan delinquencies and charge-offs.
Noninterest Income
The following table sets forth information regarding noninterest income for the periods shown:
Noninterest (Loss) Income
| For the Year Ended December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Amount | % | |||||||||||
| (Dollars in thousands) | ||||||||||||||
| Service charges on deposit accounts | $ | 28,631 | $ | 30,392 | $ | (1,761) | (5.8) | % | ||||||
| Trust and investment advisory fees | 24,264 | 23,593 | 671 | 2.8 | % | |||||||||
| Debit card processing fees | 13,469 | 12,644 | 825 | 6.5 | % | |||||||||
| Interest rate swap income | 1,536 | 6,009 | (4,473) | (74.4) | % | |||||||||
| Income (losses) from investments held in rabbi trusts | 9,305 | (10,762) | 20,067 | (186.5) | % | |||||||||
| Losses on sales of commercial and industrial loans | (2,738) | — | (2,738) | 100.0 | % | |||||||||
| (Losses) gains on sales of mortgage loans held for sale, net | (507) | 248 | (755) | (304.4) | % | |||||||||
| Losses on sales of securities available for sale, net | (333,170) | (3,157) | (330,013) | 10,453.4 | % | |||||||||
| Other | 21,457 | 17,783 | 3,674 | 20.7 | % | |||||||||
| Total noninterest (loss) income | $ | (237,753) | $ | 76,750 | $ | (314,503) | (409.8) | % |
Noninterest income decreased $314.5 million, to a net loss of $237.8 million for the year ended December 31, 2023 from income of $76.8 million for the year ended December 31, 2022. This decrease was primarily due to a $330.0 million increase in losses on sales of securities available for sale, a $4.5 million decrease in interest rate swap income, and losses on sales of commercial and industrial loans of $2.7 million. These items were partially offset by an $20.1 million increase in income from investments held in rabbi trusts, and an $3.7 million increase in other noninterest income.
•Losses on sales of securities available for sale, net, increased by $330.0 million to $333.2 million for the year ended December 31, 2023 from $3.2 million for the year ended December 31, 2022 due to a balance sheet repositioning which was completed in March 2023 and included the sale of certain available for sale securities. Refer to the section titled “Liquidity, Capital Resources, Contractual Obligations, Commitments and Contingencies” within this Item 7 for additional discussion of such sales.
•Interest rate swap income decreased primarily as a result of a less favorable mark-to-market adjustment during the year ended December 31, 2023 compared to the year ended December 31, 2022.
•We realized a loss on sale of commercial and industrial loans of $2.7 million during the year ended December 31, 2023. Management made the decision to sell a portion of our commercial and industrial loans included in the SNC Program in order to fund new loan originations and to provide additional liquidity to support ongoing operations. No commercial loans were sold during the year ended December 31, 2022. For additional discussion, refer to Note 4, “Loans and Allowance for Credit Losses” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
•Income from investments held in rabbi trusts increased primarily as a result of a favorable mark-to-market adjustment on equity securities held in these accounts for the year ended December 31, 2023 resulting from an increase in the market value of equity securities held in the rabbi trusts as compared to an unfavorable mark-to-market adjustment for the year ended December 31, 2022.
•Other noninterest income increased primarily as a result of an increase in FHLB dividend income during the year ended December 31, 2023 compared to the year ended December 31, 2022, which was primarily due to an increase in the average balance of FHLB stock from $15.4 million during the year ended December 31, 2022 to $21.0 million during the year ended December 31, 2023, as well as the FHLB’s overall increases in dividends. Also contributing to the increase in noninterest income was an increase in commercial loan fee income, net of deferrals, which increased to $2.0 million as a result of increased commercial loan origination volume during the year ended December 31, 2023 compared to the year ended December 31, 2022.
83
Noninterest Expense
The following table sets forth information regarding noninterest expense for the periods shown:
Noninterest Expense
| For the Year Ended December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Amount | % | |||||||||||
| (Dollars in thousands) | ||||||||||||||
| Salaries and employee benefits | $ | 253,037 | $ | 233,097 | $ | 19,940 | 8.6 | % | ||||||
| Office occupancy and equipment | 35,992 | 37,445 | (1,453) | (3.9) | % | |||||||||
| Data processing | 55,308 | 52,938 | 2,370 | 4.5 | % | |||||||||
| Professional services | 17,385 | 15,805 | 1,580 | 10.0 | % | |||||||||
| Marketing | 7,592 | 9,294 | (1,702) | (18.3) | % | |||||||||
| Loan expenses | 4,466 | 6,384 | (1,918) | (30.0) | % | |||||||||
| FDIC insurance | 21,874 | 6,250 | 15,624 | 250.0 | % | |||||||||
| Amortization of core deposit intangible asset | 1,804 | 1,198 | 606 | 50.6 | % | |||||||||
| Other | 21,144 | 26,238 | (5,094) | (19.4) | % | |||||||||
| Total noninterest expense | $ | 418,602 | $ | 388,649 | $ | 29,953 | 7.7 | % |
Noninterest expense increased by $30.0 million, or 7.7%, to $418.6 million during the year ended December 31, 2023 from $388.6 million during the year ended December 31, 2022. The overall increase was primarily due to an $19.9 million increase in salaries and employee benefits and a $15.6 million increase in FDIC insurance expense. Partially offsetting these increases were a $5.1 million decrease in other noninterest expenses and a $1.9 million decrease in loan expenses.
•Salaries and employee benefits increased primarily due to an $8.9 million increase in benefit expense related to our defined contribution supplemental executive retirement plan (“DC SERP”). Participant benefits are adjusted based upon deemed investment performance. Accordingly, such investments experienced an increase in value during the year ended December 31, 2023 resulting in a corresponding increase in the related benefit expense. Also contributing to the increase was an increase of $6.8 million in salaries and wages expense, which was primarily due to costs of living salary and wage increases and the addition of new employees. Also contributing to the increase in salaries and employee benefits was an increase in the legacy long-term cash-based incentive plan compensation expense as well as an increase in the restricted stock award expense. Expense related to the long-term cash-based incentive plan increased to a net expense during the year ended December 31, 2023 compared to a net credit (reduction of expense) during the year ended December 31, 2022, resulting from an increase in certain metrics to which the awards are tied during the year ended December 31, 2023 in contrast with a decrease in such metrics during year ended December 31, 2022. Restricted stock award expense increased $5.5 million due to incremental expense recognized in relation to restricted stock units and restricted stock awards granted in December 2022 and during the first and second quarters of 2023. Partially offsetting these items was a decrease of $4.1 million in the pension service cost, which was primarily driven by a change in the mix of employees which reduced the present value of benefits based upon salary growth levels in comparison to the year ended December 31, 2022.
•FDIC insurance expenses increased $15.6 million primarily due to the FDIC’s special assessment which we accrued for in the fourth quarter of 2023 following the finalization of the rule. Refer to the section titled “Outlook and Trends” within this Item 7 for additional discussion of the FDIC’s special assessment.
•Other noninterest expenses decreased primarily due to a $2.8 million decrease in post-retirement bank-owned life insurance expense which was primarily caused by an increase in the discount rate used to determine the liability related to our split-dollar life insurance policies. This increase in the discount rate resulted in a decrease in the expense associated with such liabilities. Also contributing to this decrease was a $1.6 million decrease in other pension expense. This is primarily due to a greater return than expected on plan assets in our Defined Benefit Plan. For further discussion on the Company’s Defined Benefit Plan refer to Note 15, “Employee Benefits” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K. Also contributing to this decrease was a $1.1 million decrease in the provision for credit losses on off balance sheet exposures, which was primarily due to a reduction in reserve rates.
•Loan expenses decreased primarily due to a decrease in the volume of consumer home equity line of credit (“HELOC”) applications received during the year ended December 31, 2023 compared to during the year ended December 31, 2022. We had marketed our HELOC products during the first three quarters of 2022, which led to
84
increased volume during that period. We ceased our HELOC promotion in the fourth quarter of 2022 which led to a subsequent decline in the volume of HELOC applications received.
Income Taxes
We recognize the tax effect of all income and expense transactions in each year’s consolidated statements of income, regardless of the year in which the transactions are reported for income tax purposes. The following table sets forth information regarding our tax provision included in continuing operations and applicable tax rates for the periods indicated:
Tax Provision and Applicable Tax Rates
| For the Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| (Dollars in thousands) | ||||||
| Combined federal and state income tax provisions | $ | (63,309) | $ | 51,719 | ||
| Effective income tax rates | 50.2 | % | 21.7 | % | ||
| Blended statutory tax rate | 28.2 | % | 28.1 | % |
Income tax expense decreased by $115.0 million to a benefit of $63.3 million in the year ended December 31, 2023 from a provision of $51.7 million in the year ended December 31, 2022. The decrease in income tax expense, which resulted in a tax benefit for the year ended December 31, 2023, was primarily due to lower income before income tax expense, which was a net loss during the year ended December 31, 2023, as a consequence of losses realized on sales of available for sale securities in the first quarter of 2023. For additional information related to the Company’s income taxes see Note 12, “Income Taxes” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
Critical Accounting Policies and Estimates
Our discussion and analysis of our financial condition and results of operations is based upon our Consolidated Financial Statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates, judgments and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of income and expenses during the reporting periods. On an ongoing basis, we evaluate our estimates and assumptions. Our actual results could differ from these estimates.
While our significant accounting policies are discussed in detail in Note 2, “Summary of Significant Accounting Policies” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K, we believe that the following accounting policies are those most critical to the judgments and estimates used in the preparation of our financial statements.
Allowance for Loan Losses. The allowance for credit losses, or ACL, is established to provide for our current estimate of expected lifetime credit losses on loans measured at amortized cost and unfunded lending commitments at the balance sheet date and is established through a provision for credit losses charged to net income.
Management uses a methodology to systematically estimate the amount of expected lifetime losses in the portfolio. Expected lifetime losses are estimated on a collective basis for loans sharing similar risk characteristics and are determined using a quantitative model combined with an assessment of certain qualitative factors designed to address forecast risk and model risk inherent in the quantitative model output. For commercial and industrial, commercial real estate, commercial construction and business banking portfolios, the quantitative model uses a loan rating system which is comprised of management’s determination of a financial asset’s probability of default (“PD”), loss given default (“LGD”) and exposure at default (“EAD”), which are derived from historical loss experience and other factors. For residential real estate, consumer home equity and other consumer portfolios, our quantitative model uses historical loss experience.
The quantitative model estimates expected credit losses using loan level data over the estimated life of the exposure, considering the effect of prepayments. Economic forecasts, one of the most significant judgments influencing the ACL, are incorporated into the estimate over a reasonable and supportable forecast period of eight quarters, beyond which is a reversion to our historical loss average which occurs over a period of four quarters.
For further discussion of management’s economic forecast assumptions and our sensitivity analysis of the allowance for loan losses as of December 31, 2023, refer to the earlier “Provision for Loan Losses” discussion within the “Results of Operations” within this Item 7. For additional information on our allowance for loan losses, refer to Note 4, “Loans
85
and Allowance for Credit Losses” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
Goodwill. Acquisitions of businesses are accounted for using the acquisition method of accounting. Accordingly, the net assets of the companies acquired are recorded at their fair values at the date of acquisition. Goodwill represents the excess of purchase price over the fair value of net assets acquired.
We evaluate goodwill for impairment at least annually, which we performed as of September 30, 2023, using a quantitative impairment approach. An assessment is also performed to the extent relevant events and/or circumstances occur which may indicate it is more-likely-than-not that the fair value of a reporting unit is less than its carrying amount. The quantitative impairment test compares the book value to the fair value of each reporting unit. If the book value exceeds the fair value, an impairment is charged to net income. As of December 31, 2023, management identified one reporting unit for purposes of testing goodwill for impairment: the banking business.
We performed our annual assessment of impairment for the banking business as of September 30, 2023. The assessment included a comparison of the banking business’ book value to the implied fair value using a pricing multiple of our tangible book value as well as a comparison of the banking business’ book value to its estimated fair value based upon its discounted cash flows. The assessment also included a market capitalization analysis. Based upon the assessment, we determined there was no impairment of our goodwill as of September 30, 2023.
Significant management judgment is necessary in the determination of the fair value of a reporting unit as the income approach (comparison of the business’ book value to its discounted cash flows) requires an estimation of future cash flows, considering after-tax results of operations, the extent and timing of credit losses, and appropriate discount and capital retention rates. The determination of fair value is a highly subjective process, and actual future cash flows may differ from forecasted results.
Our discount rate was based upon the estimated cost of equity under the Capital Asset Pricing Model, which considers the risk-free interest rate, market risk premium, size premium, company specific premium and beta specific to a particular reporting unit.
For additional information on our goodwill and other intangibles, refer to Note 7, “Goodwill and Core Deposit Intangible Asset” within the Notes to the Consolidated Financial Statements included in Item 8 in this Annual Report on Form 10-K.
Income Taxes. We account for income taxes by establishing deferred tax assets and liabilities for the temporary differences between the accounting basis and the tax basis of our assets and liabilities at enacted tax rates. We make significant judgments regarding the amount and timing of recognition of deferred tax assets and liabilities. This requires subjective projections of future taxable income resulting from interest on loans and securities, as well as noninterest income. A valuation allowance is established if it is considered more-likely-than-not that all or a portion of the deferred tax assets will not be realized. Interest and penalties paid on the underpayment of income taxes are classified as income tax expense.
We periodically evaluate the potential uncertainty of our tax positions as to whether it is more-likely-than-not its position would be upheld upon examination by the appropriate taxing authority. The tax position is measured at the largest amount of benefit that we believe is greater than 50% likely of being realized upon settlement.
For additional information on our income taxes, refer to Note 12, “Income Taxes” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
Pension and other Post Retirement Benefit Plans. For information regarding our pension and other postretirement benefit plans including our pension contributions, investment strategies, assumptions, the change in benefit obligation and related plan assets, pension funding requirements and future net benefit payments, refer to Note 2, “Summary of Significant Accounting Policies” and Note 15, “Employee Benefits” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
Our defined benefit pension plans are accounted for on an actuarial basis, which requires the selection of various assumptions, including an expected long-term rate of return on plan assets for our Qualified Defined Benefit Pension Plan (“Defined Benefit Plan”), a discount rate, lump sum conversion rates, compensation and benefit limitation increase assumptions, mortality rates of participants and expectation of mortality improvement. The expected long-term rate of return on plan assets that is utilized in determining Defined Benefit Plan pension expense is derived from periodic studies, which include a review of asset allocation strategies, investment policy, amount and types of expenses that will be paid from the Defined Benefit Plan, and the expected long-term return for the Defined Benefit Plan using recent forward looking capital market assumptions published by leading financial organizations. While the studies give appropriate consideration to recent plan performance and historical returns, the assumptions are primarily long-term, prospective rates of return.
86
In November 2023, an investment policy study was completed for the Defined Benefit Plan. As a result of the study, it was determined that the weighted-average long-term rate of return on assets of 7.50% was reasonable as of December 31, 2023.
Another key assumption in determining net pension expense is the assumed discount rate used to discount plan obligations. We estimate the assumed discount rate for all pension plans using a cash flow matching approach, which uses projected cash flows matched to spot rates along the Financial Times Stock Exchange (“FTSE”) above-median yield curve to determine the weighted-average discount rate for the calculation of the present value of cash flows. We apply the individual annual yield curve rates instead of the assumed discount rate to determine the service cost and interest cost, which more specifically links the cash flows related to service cost and interest cost to bonds maturing in their year of payment.
For our Defined Benefit Plan and the Non-Qualified Benefit Equalization Plan, the interest rates used to convert annuities to the actuarial equivalent lump sum amounts were selected based on the applicable segment rates under Internal Revenue Code Section 417(e) for the plan year beginning on November 1, 2023.
The Society of Actuaries (“SOA”) most recently issued mortality improvement tables during the year ended December 31, 2021. We reviewed our recent mortality experience and we determined our current mortality assumptions were appropriate to measure our pension plan obligations as of December 31, 2023.
Significant differences in actual experience or significant changes in assumptions may materially affect the pension obligations. The effects of actual results differing from assumptions and the changing of assumptions are included in unamortized net actuarial gains and losses that are subject to amortization to pension expense over future periods. The unamortized pre-tax actuarial loss on all of our pension plans was $69.7 million and $99.0 million at December 31, 2023 and December 31, 2022, respectively. The year-over-year change was primarily due to an increase in plan assets and an increase in lump sum conversion rates, partially offset by a decrease in discount rate assumptions used for determining the benefit obligation.
The overfunded status of all of our pension plans improved during the year ended December 31, 2023 to $69.0 million from $56.8 million primarily due to: (i) actual pension plan investment returns less than expected of $33.7 million; (ii) the favorable effect of an increase in lump sum conversion rates of $5.8 million; and (iii) changes in other actuarial assumptions and demographic data updates; partially offset by (iv) the unfavorable effect of a decrease in discount rates of $7.7 million.
The following table illustrates the sensitivity to a change in certain assumptions for the pension plans, holding all other assumptions constant:
| Effect on 2023 Pension Expense | Effect on December 31, 2023 Pension Benefit Obligation | |||||
|---|---|---|---|---|---|---|
| (in thousands) | ||||||
| 25 basis point decrease in discount rate | $ | 539 | $ | 9,376 | ||
| 25 basis point increase in discount rate | (519) | (8,974) | ||||
| 25 basis point decrease in expected rate of return on plan assets | 1,005 | N/A | ||||
| 25 basis point increase in expected rate of return on plan assets | (1,005) | N/A | ||||
| 25 basis point decrease in lump sum conversion rates | 494 | 3,032 | ||||
| 25 basis point increase in lump sum conversion rates | (472) | (2,906) |
Recent Accounting Pronouncements
Relevant standards that we adopted during the year ended December 31, 2023:
In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”). This update modifies how an acquiring entity measures contract assets and contract liabilities of an acquiree in a business combination in accordance with Topic 606. The amendments in this update require the acquiring entity in a business combination to account for revenue contracts as if they had originated the contract and assess how the acquiree accounted for the contract under Topic 606. ASU 2021-08 improves comparability of recognition and measurement of revenue contracts with customers both before and after a business combination. For public business entities, the amendments in this update were effective for fiscal years beginning after December 15, 2022. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2023. The amendments in this update should be applied prospectively to business combinations occurring on or after the effective date of the amendments with early adoption permitted. On January 1, 2023, we adopted this standard on a prospective basis. The adoption of this standard did not have a material impact on our Consolidated Financial Statements.
87
In March 2022, the FASB issued ASU 2022-02, Financial Instruments–Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”). The amendments in this update eliminate the accounting guidance on troubled debt restructurings (“TDRs”) for creditors in ASC 310-40 and amend the guidance on vintage disclosures, referenced in ASC 326-20-50, to require disclosure of current-period gross write-offs by year of origination. This update supersedes the existing accounting guidance for TDRs in ASC 310-40 in its entirety and requires entities to evaluate all receivable modifications under existing accounting guidance in ASC 310-20 to determine whether a modification made to a borrower results in a new loan or a continuation of an existing loan. In addition to the elimination of TDR accounting guidance, entities that adopt this update will no longer consider renewals, modifications and extensions that result from reasonably expected TDRs in their calculation of the allowance for credit losses. Further, if an entity employs a discounted cash flow method to calculate the allowance for credit losses, it will be required to use a post-modification-derived effective interest rate as part of its calculation. This update also requires new disclosures for receivables for which there has been a modification in their contractual cash flows resulting from borrowers experiencing financial difficulties. For public business entities, the amendments in this update were effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. Entities may elect to apply the updated guidance on TDR recognition and measurement by using a modified retrospective transition method. The amendments on TDR disclosures and vintage disclosures should be adopted prospectively. On January 1, 2023, we adopted this standard using the modified retrospective method with respect to the updated guidance on TDR recognition and measurement and the prospective approach with regard to the TDR and vintage disclosures. Accordingly, we recorded a cumulative-effect adjustment to retained earnings as of January 1, 2023. The adoption of this standard did not have a material impact on our Consolidated Financial Statements.
Relevant standards that were recently issued but which we had not yet adopted as of December 31, 2023:
In March 2023, the FASB issued ASU 2023-02, Investments–Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method (“ASU 2023-02”). This update permits reporting entities to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if the following conditions are met:
1.It is probable that the income tax credits allocable to the tax equity investor will be available.
2.The tax equity investor does not have the ability to exercise significant influence over the operating and financial policies of the underlying project.
3.Substantially all of the projected benefits are from income tax credits and other income tax benefits. Projected benefits include income tax credits, other income tax benefits, and other non-income-tax-related benefits. The projected benefits are determined on a discounted basis, using a discount rate that is consistent with the cash flow assumptions used by the tax equity investor in making its decision to invest in the project.
4.The tax equity investor’s projected yield based solely on the cash flows from the income tax credits and other income tax benefits is positive.
5.The tax equity investor is a limited liability investor in the limited liability entity for both legal and tax purposes, and the tax equity investor’s liability is limited to its capital investment.
Under existing accounting standards, the proportional amortization method is allowable only for equity investments in low-income-housing tax credit structures. Under the proportional amortization method, an entity amortizes the initial cost of the investment in proportion to the income tax credits and other income tax benefits received and recognizes the net amortization and income tax credits and other income tax benefits in the income statement as a component of income tax expense (benefit). Updates made by ASU 2023-02 allow a reporting entity to make an accounting policy election to apply the proportional amortization method on a tax-credit-program-by-tax-credit-program basis. We had previously made an accounting policy election to account for our investments in low-income-housing tax credit investments using the proportional amortization method. This election was made upon our adoption of ASU 2014-01, Investments–Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Qualified Affordable Housing Projects, which introduced the option to apply proportional amortization to low-income-housing tax credit investments. For public business entities, the amendments in ASU 2023-02 are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted for all entities in an interim period. On January 1, 2024, we adopted this standard using the modified retrospective method. The adoption of this standard did not have a material impact on our Consolidated Financial Statements.
In October 2023, the FASB issued ASU 2023-06, Disclosure Improvements–Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative (“ASU 2023-06”). The amendments in this update modify the disclosure or presentation requirements for a variety of topics in the codification. Certain amendments represent
88
clarifications to or technical corrections of the current requirements. The following is a summary of the topics included in the update and which pertain to us:
1.Statement of cash flows (Topic 230): Requires an accounting policy disclosure in annual periods of where cash flows associated with derivative instruments and their related gains and loses are presented in the statement of cash flows;
2.Accounting changes and error corrections (Topic 250): Requires that when there has been a change in the reporting entity, the entity disclose any material prior-period adjustment and the effect of the adjustment on retained earnings in interim financial statements;
3.Earnings per share (Topic 260): Requires disclosure of the methods used in the diluted earnings-per-share computation for each dilutive security and clarifies that certain disclosures should be made during interim periods, and amends illustrative guidance to illustrate disclosure of the methods used in the diluted earnings per share computation;
4.Commitments (Topic 440): Requires disclosure of assets mortgaged, pledged, or otherwise subject to lien and the obligations collateralized; and
5.Debt (Topic 470): Requires disclosure of amounts and terms of unused lines of credit and unfunded commitments and the weighted-average interest rate on outstanding short-term borrowings.
For public business entities, the amendments in ASU 2023-06 are effective on the date which the SEC’s removal of that related disclosure from Regulation S-X or Regulation S-K becomes effective. If by June 30, 2027, the SEC has not removed the applicable requirement from Regulation and S-X or Regulation S-K, the pending content of the related amendment will be removed from the codification and will not become effective for any entity. Early adoption is not permitted and the amendments are required to be applied on a prospective basis. We expect the adoption of this standard will not have a material impact on our Consolidated Financial Statements.
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The amendments in this update are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The amendments in this update:
1.Require that a public entity disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and included within each reported measure of segment profit or loss (collectively referred to as the “significant expense principle”).
2.Require that a public entity disclose, on an annual and interim basis, an amount for other segment items by reportable segment and a description of its composition. The other segment items category is the difference between segment revenue less the segment expenses disclosed under the significant expense principle and each reported measure of segment profit or loss.
3.Require that a public entity provide all annual disclosures about a reportable segment’s profit or loss and assets currently required by ASC 280, Segment Reporting in interim periods.
4.Clarify that if the CODM uses more than one measure of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources, a public entity may report one or more of those additional measures of segment profit. However, at least one of the reported segment profit or loss measures (or the single reported measure, if only one is disclosed) should be the measure that is most consistent with the measurement principles used in measuring the corresponding amounts in the public entity’s consolidated financial statements. In other words, in addition to the measure that is most consistent with the measurement principles under generally accepted accounting principles (“GAAP”), a public entity is not precluded from reporting additional measures of a segment’s profit or loss that are used by the CODM in assessing segment performance and deciding how to allocate resources.
5.Require that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources.
6.Require that a public entity that has a single reportable segment provide all the disclosures required by the amendments in this update and all existing segment disclosures in Topic 280.
For public business entities, the amendments in ASU 2023-07 are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted and adoption is required to be done on a retrospective basis. We expect the adoption of this standard will not have a material impact on our Consolidated Financial Statements.
89
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The amendments in this update are intended to improve income tax disclosure requirements, primarily through enhanced disclosures related to the existing requirements to disclose a rate reconciliation, income taxes paid and certain other required disclosures. Specifically, the amendments in this update:
1.Require that a public entity disclose, on an annual basis: (1) specific categories in the rate reconciliation and (2) additional information for reconciling items that meet a quantitative threshold. The update requires disclosure of such reconciling items according to requirements indicated in the update.
2.Require that all entities disclose certain disaggregated information regarding income taxes paid.
3.Require that all entities disclose certain disaggregated information regarding income tax expense.
4.Eliminate the requirement to: (1) disclose the nature and estimate of the range of reasonably possible changes in the unrecognized tax benefits balance in the next 12 months or (2) make a statement that an estimate of the range cannot be made.
5.Remove the requirement to disclose the cumulative amount of each type of temporary difference when a deferred tax liability is not recognized because of exceptions to comprehensive recognition of deferred taxes related to subsidiaries and corporate joint ventures.
For public business entities, the amendments in ASU 2023-09 are effective for annual periods beginning after December 15, 2024. Adoption should be done on a prospective basis and retrospective application is permitted.
Management of Market Risk
General. Market risk is the sensitivity of the net present value of assets and liabilities and/or income to changes in interest rates, foreign exchange rates, commodity prices and other market-driven rates or prices. Interest rate sensitivity is the most significant market risk to which we are exposed. Interest rate risk is the sensitivity of the net present value of assets and liabilities and/or income to changes in interest rates. Changes in interest rates, as well as fluctuations in the level and duration of assets and liabilities, affect net interest income, our primary source of income. Interest rate risk arises directly from our core banking activities. In addition to directly impacting net interest income, changes in the level of interest rates can also affect the amount of loans originated, the timing of cash flows on loans and securities, and the fair value of assets and liabilities, as well as other aspects of our business.
Governance. The primary goal of interest rate risk management is to attempt to control this risk within policy limits approved by the Risk Management Committee of our Board of Directors, and within the Risk Appetite Statement formally adopted by the Board of Directors and described further below.
These limits reflect our tolerance for interest rate risk over both short-term and long-term horizons, are designed to encompass market rate shocks that would take place with both gradual and immediate effect and encompass a range of scenarios from mild to extreme market shocks. More specifically, and as further described below, our policy limits govern:
•The maximum amount of acceptable earnings loss due to market risk in year one of a two-year earnings simulation, determined by net interest income analysis;
•The maximum amount of acceptable earnings loss due to market risk in year two of a two-year earnings simulation, determined by net interest income analysis;
•The maximum amount of acceptable decline in the present value of equity due to market risk, determined by economic value of equity analysis;
•The maximum acceptable size of the investment portfolio relative to total assets;
•Concentration limits on investment asset types to ensure appropriate portfolio diversification;
•Maximum maturity and weighted average life per security at time of purchase in both a base case and a shocked rate scenario to measure extension risk;
•The maximum acceptable duration of the investment and hedging derivatives portfolio; and
•Guidelines on accounting classification of securities including held for trading, available for sale and held to maturity.
Policy limits are tested quarterly, and the results are reported to the Asset and Liability Management Committee (“ALCO”) and to the Risk Management Committee of the Board of Directors (“RMC”). RMC advises the Board of Directors with respect to the adequacy of capital allocated based on the level of risk as well as risk issues that could impact liquidity and/
90
or capital adequacy. From time to time, we expect we will exceed policy limits, in which case we may seek corrective action after considering, among other things, market conditions, customer reaction, and the estimated impact on profitability. A remediation plan will be presented to ALCO, Enterprise Risk Management Committee (“ERMC”) and RMC that carefully outlines the proposed corrective action.
We attempt to manage interest rate risk by identifying, quantifying, and where appropriate, hedging our exposure to market risk. If assets and liabilities do not re-price simultaneously and in equal volume, the potential for interest rate exposure exists. Our objective is to maintain stability in the growth of net interest income through the maintenance of an appropriate mix of interest-earning assets and interest-bearing liabilities and, when necessary and within limits that management determines to be prudent, through the use of off-balance sheet hedging instruments including, but not limited to, interest rate swaps, floors and caps.
Our asset-liability management strategy is devised and monitored by our ALCO, a subcommittee of the ERMC, in accordance with policies approved by the RMC. ALCO operates under a charter developed and approved by the ERMC. ALCO meets at least monthly, or more frequently as needed, to review, among other things, our sensitivity to interest rate changes, loan pricing and activity, investment activity and strategy, hedging strategies, deposit pricing and funding strategies with respect to overall balance sheet composition, as well as earnings simulations over multiple years. ALCO may meet more frequently if there are changes in the economic environment, such as rapid increases or decreases in interest rates due to or as a result of exogenous or unknown factors so that ALCO can make any necessary strategic adjustments to ensure risk is well-managed. ALCO’s membership is comprised of executive management of the Company, and representatives from various lines of business are in regular attendance, including representation from Enterprise Risk Management (“ERM”). ALCO reports regularly to RMC on these risks and objectives with independent oversight and reporting from our Financial and Model Risk Management group within ERM.
As a company offering banking and other financial services, certain elements of risk are inherent in our transactions and operations and are present in the business decisions we make. We, therefore, encounter risk as part of the normal course of our business, and we design risk management processes to help manage these risks. In its oversight of our risk management framework, the Board of Directors has adopted a formal Risk Appetite Statement (“RAS”) which defines the aggregate level of risk and the types of risk the Company is willing to assume to achieve its corporate strategy and objectives. The Board ensures that approved policy limits, as described further above, conform to stated risk appetite. The Board monitors, on at least a quarterly basis, a set of key risk metrics, including those, but not limited to those, pertaining to market risk. Monitoring these metrics ensures that management is operating within the Board’s stated risk appetite, can help to identify trends in risk profile or emerging risks over time, and where applicable, determine where adjustments may be required to business strategy or tactics. Within our risk management framework, the functional responsibilities of risk management are divided into a tiered model, involving three lines of defense:
1.The Finance Department to which primary market risk ownership belongs including monitoring and tracking of risk, model development and maintenance, and execution of strategy and tactics to mitigate market risk;
2.The ERM Department which conducts independent risk and controls assessments to ensure appropriate risk identification, management, and reporting. The Model Risk Management group (“MRM”) within ERM is responsible for independent oversight of models used to measure market risk, including model and assumption implementation, development, and conceptual soundness; and
3.The Internal Audit Department which independently assesses the operating effectiveness of the first- and second-line processes and controls.
91
Comments on Recent Developments. As noted in the earlier section titled “Outlook and Trends” and the later section titled “Liquidity, Capital Resources, Contractual Obligations, Commitments and Contingencies” in this Item 7, we completed a balance sheet repositioning during the first quarter of 2023 by selling a portion of our AFS investment securities portfolio for total proceeds of $1.9 billion. Such securities were lower-yielding U.S. Agency bonds and government-sponsored residential and commercial mortgage-backed securities which were purchased when interest rates were historically low. In addition, as noted in the earlier section titled “Outlook and Trends” within this Item 2, we completed the sale of our insurance agency business in the fourth quarter of 2023 for net proceeds at closing of $498.1 million. Prior to the sales of securities and of our insurance agency business, we placed greater reliance on wholesale funding, including brokered deposits, to meet our loan-growth needs. Wholesale funding generally has a higher cost than deposits originating within the markets we serve and are not our preferred sources of funding. Subsequent to such sales, a portion of the proceeds of which were used to reduce our wholesale funding balances, our reliance on such funding sources is lessened as we believe we have a stronger liquidity position.
As noted in the earlier section titled “Outlook and Trends” within this Item 7, beginning in March 2022, the Federal Open Market Committee (“FOMC”) voted to increase the federal funds rate multiple times from a range of 0.00% to 0.25% to a range of 5.25% to 5.50% on July 26, 2023, when the FOMC stated that it will continue to assess additional information and its implications for monetary policy. Our market risk management framework is designed for the potential for such rapid changes in interest rates, by establishing policy limits on such rapid shocks and periodically back-testing modeled to actual results. Back-testing of top-line results as well as key assumptions is performed against established thresholds as part of our ongoing monitoring governance of our models, and results are reported to ALCO and MRM. Should back-testing results exceed established performance thresholds, the model and underlying assumptions will be reviewed for recalibration.
Net Interest Income Analysis. We analyze our sensitivity to changes in interest rates through a net interest income (“NII”) model. We model our NII over a 12-month and 24-month period assuming no changes in interest rates and a static balance sheet, where cash flows from financial assets and liabilities are replaced with new business of similar terms at current rates. The impact of our interest rate derivatives designated as hedging instruments are included in the model results. We then model NII for the same period under the assumption that market rates increase and decrease instantaneously by certain basis point increments, which vary by period depending upon market conditions, with changes in interest rates representing immediate and permanent, parallel shifts in the yield curve. A basis point equals one-hundredth of one percent, and 100 basis points equals one percent. An increase in interest rates from 3% to 4% would mean, for example, a 100 basis point increase in the “Changes in Interest Rates” column in the table below.
Many assumptions are made in the modeling process for both NII and economic value of equity (“EVE”, discussed further below), including but not limited to the repricing and maturity characteristics of existing and new business, loan and security prepayments, administered deposit rate betas, duration of deposits without stated maturity dates, and other option risks. Management believes these assumptions to be reasonable for the various interest rate environments modeled. However, differences in actual results from these assumptions could change our exposure to interest rate risk. The models assume that the composition of our interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assume that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities. Additionally, the model requires that interest rates remain positive for all points along the yield curve for each rate scenario which may preclude the modeling of certain falling rate scenarios during periods of lower market interest rates. We do not model negative interest rate scenarios.
Because of the limitations inherent in any modeling approach used to measure market risk, including NII and EVE sensitivity analysis, and because, in the event of changes in interest rates, management would take active steps to manage interest rate risk exposure among its financial assets and liabilities, modeling results, including those discussed in “Interest Rate Sensitivity” and “EVE Interest Rate Sensitivity” below, should not be relied upon as a forecast of actual NII or EVE, nor should they be interpreted as management’s expectations of actual results in the event of such interest rate fluctuations. The tables provide an indication of our interest rate risk exposure at a particular point in time, and actual results may differ.
92
The tables below set forth, as of December 31, 2023 and 2022, the calculation of the estimated changes in our net interest income on an FTE basis that would result from the designated immediate changes in market interest rates:
Interest Rate Sensitivity
| As of December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Change in Interest Rates (basis points) (1) | Net Interest Income Year 1 Forecast | Year 1 Change from Level | Policy Limit | ||||||
| (Dollars in thousands) | |||||||||
| 400 | $ | 541,166 | (6.1) | % | (20) | % | |||
| 200 | 559,901 | (2.9) | % | (12) | % | ||||
| 100 | 568,281 | (1.4) | % | (10) | % | ||||
| Flat | 576,482 | — | % | — | % | ||||
| (100) | 582,014 | 1.0 | % | (10) | % | ||||
| (200) | 584,105 | 1.3 | % | (12) | % | ||||
| (400) | 574,352 | (0.4) | % | (20) | % | ||||
| As of December 31, 2022 | |||||||||
| Change inInterest Rates(basis points) (1) | Net Interest Income Year 1 Forecast | Year 1 Change from Level | Policy Limit | ||||||
| (Dollars in thousands) | |||||||||
| 400 | $ | 528,247 | (8.4) | % | (20) | % | |||
| 300 | 539,739 | (6.4) | % | (16) | % | ||||
| 200 | 552,231 | (4.2) | % | (12) | % | ||||
| Flat | 576,477 | — | % | — | % | ||||
| (100) | 585,728 | 1.6 | % | (10) | % | ||||
| (200) | 586,771 | 1.8 | % | (12) | % |
(1)Assumes an immediate uniform change in interest rates at all maturities.
As of December 31, 2023, our model, as indicated above, shows a decline in our net interest income in rising rate scenarios. In the rising rate scenarios, funding costs are modeled to rise faster than income on earning assets, due, in part, to the mix of funding which has shifted towards higher rate paying deposits. As shown in the table above, the model generated similar results as of December 31, 2022. That is, the model showed a decline in our net interest income in the rising rate scenarios as funding costs were modeled to rise faster than income on earning assets, due, in part, to the shift in our mix of funding. The simulation results are within policy limits and management therefore does not expect a material change to our current strategy over the near term. The rate scenarios that we model at each period end are dependent upon market conditions, which is why the rate scenarios that we model may differ from period-to-period. As such, we did not previously model an instantaneous 400 basis point decrease in interest rates at December 31, 2022 given the lower level of interest rates compared to December 31, 2023.
Management may use investment strategy, loan and deposit pricing, non-core funding strategies, and interest rate derivative financial instruments, within internal policy guidelines, to manage interest rate risk as part of our asset/liability strategy. Hedging strategies such as, for example, receive-fixed and pay-fixed swaps, interest rate caps, floors, or collars, may be used to protect against benchmark interest rates either rising or falling. The type of derivatives we primarily use to hedge market risk are interest rate swap agreements designated as cash flow hedging instruments. When the Federal Reserve began raising interest rates in March of 2022 from very low levels, management began evaluating a derivative strategy designed to limit our exposure to downward rate scenarios. In 2022, management executed a total of $2.4 billion in notional value of receive-fixed interest rate swap agreements on floating-rate loans. These swaps are designated as cash flow hedges and management believes these derivatives provide significant protection against falling interest rates. These receive-fixed swaps constitute the entirety of our current hedge portfolio. Management may, from time to time, due to actual or projected changes in market rates or our risk exposure, evaluate other hedging strategies, although we believe our current Net Interest Income and Economic Value of Equity simulation analyses support maintaining the current derivatives strategy. For additional information related to our interest rate derivative financial instruments, see Note 18, “Derivative Financial Instruments” within the Notes to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K.
93
Economic Value of Equity Analysis. We also analyze the sensitivity of our financial condition in interest rates through our economic value of equity (“EVE”) model. This analysis calculates the difference between the present value of expected cash flows from assets and liabilities assuming various changes in current interest rates. The impact of our interest rate derivatives designated as hedging instruments are included in the model results.
The tables below represent an analysis of our interest rate risk as measured by the estimated changes in our EVE, resulting from an instantaneous and sustained parallel shift in the yield curve (+100, +200, +400 basis points and -100, -200, and -400 basis points) at December 31, 2023 and (+200, +300, +400 basis points and -100, -200 basis points) at December 31, 2022. The model requires that interest rates remain positive for all points along the yield curve for each rate scenario which may preclude the modeling of certain falling rate scenarios during periods of lower market interest rates.
Our earnings are not directly or materially impacted by movements in foreign currency rates or commodity prices. Movements in equity prices may have a modest impact on earnings by affecting the volume of activity or the amount of fees from investment-related business lines and by affecting the amount of unrealized gains and losses from securities held in rabbi trusts, the latter of which are partially offset by a corresponding but opposite impact to the amount of employee benefit expense associated with the change in value of plan assets.
EVE Interest Rate Sensitivity
| Change in Interest Rates (basis points) (1) | Estimated EVE (2) | As of December 31, 2023 | EVE as a Percentage of Total Assets (3) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Estimated Increase (Decrease) in EVE from Level | ||||||||||||||||
| Amount | Percent | Policy Limit | ||||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| 400 | $ | 3,406,402 | $ | (712,648) | (17.3) | % | (30) | % | 18.76 | % | ||||||
| 200 | 3,709,501 | (409,549) | (9.9) | % | (20) | % | 19.37 | % | ||||||||
| 100 | 3,890,531 | (228,519) | (5.5) | % | N/A | 19.73 | % | |||||||||
| Flat | 4,119,050 | — | — | — | 20.22 | % | ||||||||||
| (100) | 4,339,006 | 219,956 | 5.3 | % | N/A | 20.62 | % | |||||||||
| (200) | 4,498,088 | 379,038 | 9.2 | % | (20) | % | 20.73 | % | ||||||||
| (400) | 4,660,358 | 541,308 | 13.1 | % | (30) | % | 20.34 | % |
| Change in Interest Rate (basis points) (1) | Estimated EVE (2) | As of December 31, 2022 | EVE as a Percentage of Total Assets (3) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Estimated Increase (Decrease) in EVE from Level | ||||||||||||||||
| Amount ($) | Percent (%) | Policy Limit | ||||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| 400 | $ | 3,691,963 | $ | (691,696) | (15.8) | % | (30) | % | 18.48 | % | ||||||
| 300 | 3,834,512 | (549,147) | (12.5) | % | (25) | % | 18.72 | % | ||||||||
| 200 | 4,007,265 | (376,394) | (8.6) | % | (20) | % | 19.04 | % | ||||||||
| Flat | 4,383,659 | — | — | — | 19.66 | % | ||||||||||
| (100) | 4,527,743 | 144,084 | 3.3 | % | N/A | 19.74 | % | |||||||||
| (200) | 4,620,994 | 237,335 | 5.4 | % | (20) | % | 19.61 | % |
(1)Assumes an immediate uniform change in interest rates at all maturities.
(2)EVE is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts.
(3)Total assets is the net present value of expected future cash flows.
Liquidity, Capital Resources, Contractual Obligations, Commitments and Contingencies
Liquidity. Liquidity describes our ability to meet the financial obligations that arise in the normal course of business. Liquidity is primarily needed to meet deposit withdrawals and anticipated loan fundings, as well as current and planned expenditures. We seek to maintain sources of liquidity that are reliable and diversified and that may be used during the normal course of business as well as on a contingency basis.
Our primary sources of funds are deposits, principal and interest payments on loans and securities, and proceeds from calls, maturities and sales of securities, subject to market conditions. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan and securities prepayments are greatly influenced by general interest rates, economic conditions, and competition. Our most liquid assets are unencumbered cash and due from banks and securities classified as available for sale, which could be liquidated, subject to market conditions. In the future, our liquidity
94
position will continue to be affected by the level of customer deposits and payments, as well as any acquisitions, dividends, and share repurchases in which we may engage. For the next twelve months, we believe that our existing resources, including our capacity to use brokered deposits and wholesale borrowings, will be sufficient to meet the liquidity and capital requirements of our operations. We may elect to raise additional capital through the sale of additional equity or debt financing to fund business activities such as strategic acquisitions, share repurchases, or other purposes beyond the next twelve months.
At December 31, 2023, we had $693.1 million of cash and cash equivalents, an increase of $523.6 million from $169.5 million at December 31, 2022. The increase in cash levels was due primarily to a decrease of $2.3 billion in AFS securities from $6.7 billion at December 31, 2022 to $4.4 billion at December 31, 2023. In March 2023, we completed a balance sheet repositioning by selling lower yielding AFS securities. The sale allowed us to redeploy the proceeds in the current higher interest rate environment through increased cash levels and loan fundings, and the reduction of wholesale borrowings. The increased cash levels following our balance sheet repositioning provided strong balance sheet liquidity to support the needs of our depositors as part of our liquidity contingency planning during the uncertain environment created by the bank failures in the months of March and May 2023. Advances from the FHLBB were also used to support ongoing operations and totaled $17.7 million and $704.1 million at December 31, 2023 and 2022, respectively. Such advances were reduced at December 31, 2023 following the sale of our insurance agency business as the net proceeds from the sale at closing of $498.1 million were primarily used to paydown our FHLBB borrowings.
We participate in the IntraFi Network, which allows us to provide access to FDIC deposit insurance protection on customer deposits for consumers, businesses and public entities that exceed same-bank FDIC insurance thresholds. We can elect to sell or repurchase this funding as reciprocal deposits from other IntraFi Network banks depending on our funding needs. At both December 31, 2023 and 2022, we had no IntraFi Network one-way sell deposits. At December 31, 2023 and December 31, 2022, we had repurchased $1.3 billion and $0.7 billion, respectively, of previously sold reciprocal deposits.
Although customer deposits remain our preferred source of funds, maintaining additional sources of liquidity is part of our prudent liquidity risk management practices. We have the ability to borrow from the FHLBB. At December 31, 2023, we had $17.7 million in outstanding advances and the ability to borrow up to an additional $2.9 billion. We also have the ability to borrow from the Federal Reserve Bank of Boston. At December 31, 2023, we had a $2.4 billion collateralized line of credit from the Federal Reserve Bank of Boston through the Bank Term Funding Program (“BTFP”). The BTFP was created by the Federal Reserve in March 2023. On January 24, 2024, the Federal Reserve Board announced the BTFP will cease making new loans as scheduled on March 11, 2024. Following expiration of the BTFP, management expects to pledge the existing BTFP collateral to the Federal Reserve Discount Window. At December 31, 2023, we had the ability to borrow up to $775.9 million from the Federal Reserve Bank of Boston Discount Window. In addition, we were able to acquire brokered deposits at our discretion to raise additional funds. At December 31, 2023, we had $50.0 million in brokered certificates of deposit. At December 31, 2023, cash and cash equivalents were $693.1 million and secured borrowing capacity at the Federal Reserve Bank and Federal Home Loan Bank totaled $6.1 billion, providing total liquidity sources of $6.8 billion. These liquidity sources provided 123% coverage of all customer uninsured and uncollateralized deposits, which totaled $5.5 billion, or 31% of total deposits, as of December 31, 2023. For further discussion of uninsured deposits, refer to the “Deposits” discussion within the “Financial Position” within this Item 7.
95
Sources of Liquidity
| As of December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||
| Outstanding | Additional Capacity | Outstanding | Additional Capacity | |||||||||||
| (In thousands) | ||||||||||||||
| IntraFi Network reciprocal deposits | $ | 1,309,816 | $ | — | $ | 664,971 | $ | — | ||||||
| Brokered certificates of deposit (1) | 50,000 | — | 928,648 | — | ||||||||||
| Federal Home Loan Bank (2) | 17,738 | 2,865,582 | 704,084 | 1,976,166 | ||||||||||
| Federal Reserve Bank of Boston - Bank Term Funding Program (3) | — | 2,449,438 | — | — | ||||||||||
| Federal Reserve Bank of Boston - Discount Window (4) | — | 775,869 | — | 538,894 | ||||||||||
| Total | $ | 1,377,554 | $ | 6,090,889 | $ | 2,297,703 | $ | 2,515,060 |
(1)The additional borrowing capacity has not been assessed for this category.
(2)As of December 31, 2023 and 2022, loans have been pledged to the FHLBB with a carrying value of $4.6 billion and $3.9 billion, respectively, to secure our total borrowing capacity.
(3)Securities with a carrying value of $2.4 billion at December 31, 2023 have been pledged to the Federal Reserve Bank of Boston under the Bank Term Funding Program, resulting in this additional unused borrowing capacity.
(4)Loans with a carrying value of $1.1 billion at both December 31, 2023 and 2022 and securities with a carrying value of $168.8 million at December 31, 2023 were pledged to the Discount Window, resulting in this additional borrowing capacity. No securities were pledged to the Discount Window at December 31, 2022.
We believe that advanced preparation, early detection, and prompt responses can avoid, minimize, or shorten potential liquidity crises. Our Board of Directors and our management’s Asset Liability Committee have put a liquidity contingency plan in place to establish methods for assessing and monitoring risk levels, as well as potential responses during unanticipated stress events. As part of our risk management framework, we perform periodic liquidity stress testing to assess our need for liquid assets as well as backup sources of liquidity.
Capital Resources. We are subject to various regulatory capital requirements administered by the Massachusetts Commissioner of Banks, the FDIC and the Federal Reserve (with respect to our consolidated capital requirements). At December 31, 2023 and 2022, we exceeded all applicable regulatory capital requirements, and were considered “well capitalized” under regulatory guidelines. For additional information regarding our regulatory capital requirements, refer to Note 14, “Minimum Regulatory Capital Requirements” within the Notes to the Consolidated Financial Statements included in Item 8 in this Annual Report on Form 10-K.
Contractual Obligations, Commitments and Contingencies. In the ordinary course of our operations, we enter into certain contractual obligations. Such obligations include data processing services, operating leases for premises and equipment, agreements with respect to borrowed funds and deposit liabilities. The amounts below assume the contractual obligations and commitments will run through the end of the applicable term and, as such, do not include early termination fees or penalties where applicable.
We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. The financial instruments include commitments to originate loans, unused lines of credit, unadvanced portions of construction loans and standby letters of credit, all of which involve elements of credit and interest rate risk in excess of the amount recognized in the Consolidated Balance Sheets. Our exposure to credit loss is represented by the contractual amount of the instruments. We use the same credit policies in making commitments as we do for on-balance sheet instruments. Commitments to originate loans are agreements to lend to a customer provided there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since a portion of the commitments are expected to expire without being drawn upon, the total commitments do not necessarily represent future cash requirements.
The following table summarizes our short-term (e.g. maturity of one year or less) and long-term (e.g. maturity of greater than one year) contractual obligations, other commitments and contingencies at December 31, 2023.
96
| One Year or Less | After One Year | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | ||||||||||
| Commitments to extend credit (1) | $ | 1,002,351 | $ | 5,025,005 | $ | 6,027,356 | ||||
| Standby letters of credit | 48,921 | 9,711 | 58,632 | |||||||
| Operating lease obligations | 12,160 | 44,148 | 56,308 | |||||||
| FHLB advances | 95 | 17,643 | 17,738 | |||||||
| Forward commitments to sell loans | 9,198 | — | 9,198 | |||||||
| Total | $ | 1,072,725 | $ | 5,096,507 | $ | 6,169,232 |
(1)Unused commitments that are deemed to be unconditionally cancellable are included in the less than one year category in the above table. Commitments to extend credit was comprised of $3.7 billion of commitments under commercial loans and lines of credit (including $826.2 million of unadvanced portions of construction loans), $2.1 billion of commitments under home equity loans and lines of credit, $201.3 million in overdraft coverage commitments, $5.1 million of unfunded commitments related to residential real estate loans and $60.1 million in other consumer loans and lines of credit as of December 31, 2023.