Quarterly report pursuant to Section 13 or 15(d)

BORROWINGS (Tables)

v3.24.1.u1
BORROWINGS (Tables)
3 Months Ended
Mar. 31, 2024
Borrowings [Abstract]  
Short-Term Borrowings

Total short-term borrowings consist of the following as of the periods ended (dollars in thousands):

March 31, 

December 31, 

2024

2023

 

Securities sold under agreements to repurchase

$

66,405

$

110,833

Federal Funds Purchased

90,000

FHLB Advances

 

600,000

 

720,000

Total short-term borrowings

$

666,405

$

920,833

Average outstanding balance during the period

$

614,681

$

573,553

Average interest rate during the period

 

5.34

%  

 

4.73

%

Average interest rate at end of period

 

5.33

%  

 

5.15

%

Long-Term Borrowings

Total long-term borrowings consist of the following as of March 31, 2024 (dollars in thousands):

Spread to

Principal

3-Month SOFR (1)

Rate (2)

Maturity

Investment (3)

Trust Preferred Capital Securities

Trust Preferred Capital Note – Statutory Trust I

$

22,500

 

2.75

%  

8.31

%  

6/17/2034

$

696

Trust Preferred Capital Note – Statutory Trust II

 

36,000

 

1.40

%  

6.96

%  

6/15/2036

 

1,114

VFG Limited Liability Trust I Indenture

 

20,000

 

2.73

%  

8.29

%  

3/18/2034

 

619

FNB Statutory Trust II Indenture

 

12,000

 

3.10

%  

8.66

%  

6/26/2033

 

372

Gateway Capital Statutory Trust I

 

8,000

 

3.10

%  

8.66

%  

9/17/2033

 

248

Gateway Capital Statutory Trust II

 

7,000

 

2.65

%  

8.21

%  

6/17/2034

 

217

Gateway Capital Statutory Trust III

 

15,000

 

1.50

%  

7.06

%  

5/30/2036

 

464

Gateway Capital Statutory Trust IV

 

25,000

 

1.55

%  

7.11

%  

7/30/2037

 

774

MFC Capital Trust II

 

5,000

 

2.85

%  

8.41

%  

1/23/2034

 

155

Total Trust Preferred Capital Securities

$

150,500

 

  

 

  

 

  

$

4,659

Subordinated Debt (4)

2031 Subordinated Debt

250,000

%

2.875

%

12/15/2031

Total Subordinated Debt (5)

$

250,000

Fair Value Discount (6)

(13,840)

Investment in Trust Preferred Capital Securities

4,659

Total Long-term Borrowings

$

391,319

(1) Three-Month CME SOFR + 0.262%.

(2) Rate as of March 31, 2024. Calculated using non-rounded numbers.

(3) Represents the junior subordinated debentures owned by the Company in trust and is reported in “Other assets” on the Company’s Consolidated Balance Sheets.

(4) Subordinated notes qualify as Tier 2 capital for the Company for regulatory purposes.

(5) Fixed-to-floating rate notes. On December 15, 2026, the interest rate changes to a floating rate of the then current Three-Month Term SOFR plus a spread of 186 bps through its maturity date or earlier redemption. The notes may be redeemed before maturity on any interest payment date occurring on or after December 15, 2026.

(6) Remaining discounts of $11.4 million and $2.4 million on Trust Preferred Capital Securities and Subordinated Debt, respectively.

Total long-term borrowings consist of the following as of December 31, 2023 (dollars in thousands):

Spread to

Principal

3-Month SOFR (1)

Rate (2)

Maturity

Investment (3)

Trust Preferred Capital Securities

Trust Preferred Capital Note – Statutory Trust I

$

22,500

2.75

%  

8.34

%  

6/17/2034

$

696

Trust Preferred Capital Note – Statutory Trust II

 

36,000

 

1.40

%  

6.99

%  

6/15/2036

 

1,114

VFG Limited Liability Trust I Indenture

 

20,000

 

2.73

%  

8.32

%  

3/18/2034

 

619

FNB Statutory Trust II Indenture

 

12,000

 

3.10

%  

8.69

%  

6/26/2033

 

372

Gateway Capital Statutory Trust I

 

8,000

 

3.10

%  

8.69

%  

9/17/2033

 

248

Gateway Capital Statutory Trust II

 

7,000

 

2.65

%  

8.24

%  

6/17/2034

 

217

Gateway Capital Statutory Trust III

 

15,000

 

1.50

%  

7.09

%  

5/30/2036

 

464

Gateway Capital Statutory Trust IV

 

25,000

 

1.55

%  

7.14

%  

7/30/2037

 

774

MFC Capital Trust II

 

5,000

 

2.85

%  

8.44

%  

1/23/2034

 

155

Total Trust Preferred Capital Securities

$

150,500

 

  

 

  

 

  

$

4,659

Subordinated Debt (4)

2031 Subordinated Debt

250,000

%

2.875

%

12/15/2031

Total Subordinated Debt (5)

$

250,000

Fair Value Discount (6)

(14,134)

Investment in Trust Preferred Capital Securities

4,659

Total Long-term Borrowings

$

391,025

(1) Three-Month CME SOFR + 0.262%.

(2) Rate as of December 31, 2023. Calculated using non-rounded numbers.

(3) Represents the junior subordinated debentures owned by the Company in trust and is reported in “Other assets” on the Company’s Consolidated Balance Sheets.

(4) Subordinated notes qualify as Tier 2 capital for the Company for regulatory purposes.

(5) Fixed-to-floating rate notes. On December 15, 2026, the interest changes to a floating rate of the then current Three-Month Term SOFR plus a spread of 186 bps through its maturity date or earlier redemption. The notes may be redeemed before maturity on any interest payment date occurring on or after December 15, 2026.

(6) Remaining discounts of $11.7 million and $2.5 million on Trust Preferred Capital Securities and Subordinated Debt, respectively.

Contractual Maturities of Long-Term Debt

As of March 31, 2024, the contractual maturities of long-term debt are as follows for the years ending (dollars in thousands):

  

Trust

  

  

  

  

Preferred

  

  

  

Total

  

Capital

  

Subordinated

  

Fair Value

  

 Long-term

  

Notes

  

Debt

  

Discount (1)

  

Borrowings

For the remaining nine months of 2024

$

$

$

(893)

$

(893)

2025

 

 

 

(1,211)

 

(1,211)

2026

 

 

 

(1,236)

 

(1,236)

2027

 

 

 

(1,263)

 

(1,263)

2028

(1,293)

 

(1,293)

Thereafter

 

155,159

 

250,000

 

(7,944)

 

397,215

Total long-term borrowings

$

155,159

$

250,000

$

(13,840)

$

391,319

(1) Includes discount on Trust Preferred Capital Securities and Subordinated Debt.