Quarterly report pursuant to Section 13 or 15(d)

SEGMENT REPORTING AND REVENUE (Tables)

v3.23.2
SEGMENT REPORTING AND REVENUE (Tables)
6 Months Ended
Jun. 30, 2023
Revenue from Contract with Customer [Abstract]  
Schedule of operating segment results

The following tables present the Company’s operating segment results for the three months and six months ended June 30, 2023 and 2022 (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Wholesale Banking

​

Consumer Banking

​

Corporate Other

​

Total

Three Months Ended June 30, 2023

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income

​

$

66,133

​

$

63,749

​

$

22,202

​

$

152,084

Provision for credit losses

​

 

6,054

​

​

32

​

​

(17)

​

​

6,069

Net interest income after provision for credit losses

​

 

60,079

​

​

63,717

​

​

22,219

​

​

146,015

Noninterest income

​

 

8,861

​

​

12,287

​

​

3,049

​

​

24,197

Noninterest expenses

​

 

41,236

​

​

56,539

​

​

7,886

​

​

105,661

Income before income taxes

​

$

27,704

​

$

19,465

​

$

17,382

​

$

64,551

Three Months Ended June 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income

​

$

72,930

​

$

51,037

​

$

14,800

​

$

138,767

Provision for credit losses

​

 

2,757

​

​

775

​

​

27

​

​

3,559

Net interest income after provision for credit losses

​

 

70,173

​

​

50,262

​

​

14,773

​

​

135,208

Noninterest income

​

 

8,327

​

​

16,577

​

​

13,382

​

​

38,286

Noninterest expenses

​

 

38,401

​

​

55,092

​

​

5,275

​

​

98,768

Income before income taxes

​

$

40,099

​

$

11,747

​

$

22,880

​

$

74,726

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Wholesale Banking

​

Consumer Banking

​

Corporate Other

​

Total

Six Months Ended June 30, 2023

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income

​

$

133,674

​

$

126,893

​

$

44,961

​

$

305,528

Provision for credit losses

​

 

16,543

​

​

1,371

​

​

6

​

​

17,920

Net interest income after provision for credit losses

​

 

117,131

​

​

125,522

​

​

44,955

​

​

287,608

Noninterest income

​

 

16,275

​

​

24,466

​

​

(6,917)

​

​

33,824

Noninterest expenses

​

 

83,550

​

​

113,594

​

​

16,790

​

​

213,934

Income before income taxes

​

$

49,856

​

$

36,394

​

$

21,248

​

$

107,498

Six Months Ended June 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income

​

$

144,354

​

$

99,169

​

$

26,175

​

$

269,698

Provision for credit losses

​

 

4,374

​

​

1,958

​

​

27

​

​

6,359

Net interest income after provision for credit losses

​

 

139,980

​

​

97,211

​

​

26,148

​

​

263,339

Noninterest income

​

 

17,514

​

​

33,196

​

​

17,729

​

​

68,439

Noninterest expenses

​

 

78,410

​

​

110,426

​

​

15,253

​

​

204,089

Income before income taxes

​

$

79,084

​

$

19,981

​

$

28,624

​

$

127,689

Schedule of operating segment results - balance sheet metrics

The following table presents the Company’s operating segment results for key balance sheet metrics as of June 30, 2023 and December 31, 2022 (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Wholesale Banking

​

Consumer Banking

​

Corporate Other

​

Total

As of June 30, 2023

​

​

​

​

​

​

​

​

​

​

​

​

LHFI, net of deferred fees and costs (1)

​

$

12,078,442

​

$

3,001,369

​

$

(12,881)

​

$

15,066,930

Goodwill

​

​

639,180

​

​

286,031

​

​

—

​

​

925,211

Deposits

​

​

6,190,224

​

​

9,580,892

​

​

640,871

​

​

16,411,987

As of December 31, 2022

​

​

​

​

​

​

​

​

​

​

​

​

LHFI, net of deferred fees and costs (1)(2)

​

$

11,476,258

​

$

2,990,017

​

$

(17,133)

​

$

14,449,142

Goodwill (3)

​

​

639,180

​

​

286,031

​

​

—

​

​

925,211

Deposits (4)

​

​

6,128,729

​

​

9,724,598

​

​

78,350

​

​

15,931,677

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

(2) Wholesale Banking includes a $136.6 million reallocation from Consumer Banking due to the January 1, 2023 organizational change discussed above.

(3) Wholesale Banking includes a $9.6 million reallocation from Consumer Banking due to the January 1, 2023 organizational change discussed above.

(4) Wholesale Banking includes a $258.7 million reallocation from Consumer Banking due to the January 1, 2023 organizational change discussed above.

Schedule of Disaggregation of Revenue

Noninterest income disaggregated by major source for the three and six months ended June 30, 2023 and 2022, consisted of the following (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Three Months Ended

 

Six Months Ended

​

​

June 30, 

​

June 30, 

 

June 30, 

​

June 30, 

​

​

2023

​

2022

 

2023

​

2022

Noninterest income:

 

​

  

 

​

  

​

​

  

 

​

  

Deposit Service Charges (1):

 

​

  

 

​

  

​

​

  

 

​

  

Overdraft fees

​

$

4,839

​

$

5,305

​

$

9,662

​

$

10,299

Maintenance fees & other

​

 

3,279

​

 

2,735

​

 

6,358

​

 

5,338

Other service charges, commissions, and fees (1)

​

 

1,693

​

 

1,709

​

 

3,439

​

 

3,364

Interchange fees(1)

​

 

2,459

​

 

2,268

​

 

4,784

​

 

4,078

Fiduciary and asset management fees (1):

​

 

​

​

 

​

​

 

​

​

 

​

Trust asset management fees

​

 

3,103

​

 

3,299

​

 

6,209

​

 

6,690

Registered advisor management fees

​

 

—

​

 

2,438

​

 

—

​

 

5,088

Brokerage management fees

​

 

1,256

​

 

1,202

​

 

2,411

​

 

2,416

Mortgage banking income

​

 

449

​

 

2,200

​

 

1,303

​

 

5,317

Gain (loss) on sale of securities

​

​

2

​

​

(2)

​

​

(13,398)

​

​

(2)

Bank owned life insurance income

​

 

2,870

​

 

2,716

​

 

5,698

​

 

5,413

Loan-related interest rate swap fees

​

 

2,316

​

 

2,600

​

 

3,755

​

 

6,460

Other operating income (2)

​

 

1,931

​

 

11,816

​

 

3,603

​

 

13,978

Total noninterest income

​

$

24,197

​

$

38,286

​

$

33,824

​

$

68,439

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

(2) Includes a $9.1 million gain related to the sale of DHFB for the three and six months ended June 30, 2022.

Disaggregated noninterest income by segment

The following tables present noninterest income disaggregated by reportable operating segment for the three and six months ended June 30, 2023 and 2022 (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Wholesale Banking

​

Consumer Banking

​

Corporate Other(1)(2)

​

Total

Three Months Ended June 30, 2023

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest income:

​

 

​

  

 

​

  

 

​

  

 

​

  

Deposit service charges

​

​

$

2,109

​

$

6,009

​

$

—

​

$

8,118

Other service charges and fees

​

​

​

296

​

​

1,397

​

​

—

​

​

1,693

Fiduciary and asset management fees

​

​

​

3,033

​

​

1,326

​

​

—

​

​

4,359

Mortgage banking income

​

​

​

—

​

​

449

​

​

—

​

​

449

Other income

​

​

​

3,423

​

​

3,106

​

​

3,049

​

​

9,578

Total noninterest income

​

​

$

8,861

​

$

12,287

​

$

3,049

​

$

24,197

Three Months Ended June 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest income:

​

 

​

  

 

​

  

 

​

  

 

​

  

Deposit service charges

​

​

$

1,641

​

$

6,399

​

$

—

​

$

8,040

Other service charges and fees

​

​

​

395

​

​

1,314

​

​

—

​

​

1,709

Fiduciary and asset management fees

​

​

​

3,224

​

​

3,715

​

​

—

​

​

6,939

Mortgage banking income

​

​

​

—

​

​

2,200

​

​

—

​

​

2,200

Other income

​

​

​

3,067

​

​

2,949

​

​

13,382

​

​

19,398

Total noninterest income

​

​

$

8,327

​

$

16,577

​

$

13,382

​

$

38,286

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Wholesale Banking

​

Consumer Banking

​

Corporate Other(1)(2)

​

Total

Six Months Ended June 30, 2023

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest income:

​

 

​

  

 

​

  

 

​

  

 

​

  

Deposit service charges

​

​

$

4,084

​

$

11,936

​

$

—

​

$

16,020

Other service charges and fees

​

​

​

741

​

​

2,698

​

​

—

​

​

3,439

Fiduciary and asset management fees

​

​

​

6,067

​

​

2,553

​

​

—

​

​

8,620

Mortgage banking income

​

​

​

—

​

​

1,303

​

​

—

​

​

1,303

Other income

​

​

​

5,383

​

​

5,976

​

​

(6,917)

​

​

4,442

Total noninterest income

​

​

$

16,275

​

$

24,466

​

$

(6,917)

​

$

33,824

Six Months Ended June 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest income:

​

 

​

  

 

​

  

 

​

  

 

​

  

Deposit service charges

​

​

$

3,207

​

$

12,430

​

$

—

​

$

15,637

Other service charges and fees

​

​

​

830

​

​

2,534

​

​

—

​

​

3,364

Fiduciary and asset management fees

​

​

​

6,540

​

​

7,654

​

​

—

​

​

14,194

Mortgage banking income

​

​

​

—

​

​

5,317

​

​

—

​

​

5,317

Other income

​

​

​

6,937

​

​

5,261

​

​

17,729

​

​

29,927

Total noninterest income

​

​

$

17,514

​

$

33,196

​

$

17,729

​

$

68,439

(1) For the three months and six months ended June 30, 2022, other income primarily includes a $9.1 million gain related to the sale of DHFB and income from BOLI.

(2) For the three months ended June 30, 2023, other income primarily consists of income from BOLI. For the six months ended June 30, 2023, other income primarily includes $13.4 million of losses incurred on the sale of AFS securities and income from BOLI.