Quarterly report pursuant to Section 13 or 15(d)

BORROWINGS (Tables)

v3.19.2
BORROWINGS (Tables)
6 Months Ended
Jun. 30, 2019
Debt Disclosure [Abstract]  
Short-Term Borrowings

Total short-term borrowings consist of the following as of June 30, 2019 and December 31, 2018 (dollars in thousands):

    

June 30, 

    

December 31, 

 

2019

2018

 

Securities sold under agreements to repurchase

$

70,870

$

39,197

Federal Funds Purchased

45,000

FHLB Advances

 

573,050

 

1,043,600

Other short-term borrowings

 

 

5,000

Total short-term borrowings

$

688,920

$

1,087,797

Maximum month-end outstanding balance

$

1,201,143

$

1,087,797

Average outstanding balance during the period

 

998,976

 

968,014

Average interest rate (during the period)

 

2.45

%  

 

1.91

%

Average interest rate at end of period

 

2.29

%  

 

2.43

%

Trust Preferred Capital Notes Qualify for Tier 1 Capital

The trust preferred capital notes currently qualify for Tier 2 capital of the Company for regulatory purposes. Trust preferred capital notes consist of the following as of June 30, 2019:

    

Trust

    

    

    

    

Preferred

Capital

Spread to

Securities (1)

Investment (1)

3-Month LIBOR

Rate (2)

Maturity

Trust Preferred Capital Note - Statutory Trust I

$

22,500,000

$

696,000

 

2.75

%  

5.07

%  

6/17/2034

Trust Preferred Capital Note - Statutory Trust II

 

36,000,000

 

1,114,000

 

1.40

%  

3.72

%  

6/15/2036

VFG Limited Liability Trust I Indenture

 

20,000,000

 

619,000

 

2.73

%  

5.05

%  

3/18/2034

FNB Statutory Trust II Indenture

 

12,000,000

 

372,000

 

3.10

%  

5.42

%  

6/26/2033

Gateway Capital Statutory Trust I

 

8,000,000

 

248,000

 

3.10

%  

5.42

%  

9/17/2033

Gateway Capital Statutory Trust II

 

7,000,000

 

217,000

 

2.65

%  

4.97

%  

6/17/2034

Gateway Capital Statutory Trust III

 

15,000,000

 

464,000

 

1.50

%  

3.82

%  

5/30/2036

Gateway Capital Statutory Trust IV

 

25,000,000

 

774,000

 

1.55

%  

3.87

%  

7/30/2037

MFC Capital Trust II

 

5,000,000

 

155,000

 

2.85

%  

5.17

%  

1/23/2034

Total

$

150,500,000

$

4,659,000

 

  

 

  

 

  

(1) The total of the trust preferred capital securities and investments in the respective trusts represents the principal asset of the Company’s junior subordinated debt securities with like maturities and like interest rates to the capital securities. The Company’s investment in the trusts is reported in "Other Assets" on the Company’s Consolidated Balance Sheets.
(2) Rate as of June 30, 2019.
Advances from the FHLB

As of June 30, 2019, the Company had long-term advances from the FHLB consisting of the following (dollars in thousands):

    

Spread to

    

    

    

3-Month

Interest

Long-term Type

LIBOR

Rate (1)

Maturity Date

Advance Amount

Adjustable Rate Credit

 

0.44

%  

2.76

%  

8/23/2022

$

55,000

Adjustable Rate Credit

 

0.45

%  

2.77

%  

11/23/2022

 

65,000

Adjustable Rate Credit

 

0.45

%  

2.77

%  

11/23/2022

 

10,000

Adjustable Rate Credit

 

0.45

%  

2.77

%  

11/23/2022

 

10,000

Convertible Flipper

(0.50)

%  

1.82

%  

5/15/2024

200,000

Convertible Flipper

(0.75)

%  

1.57

%  

5/22/2029

150,000

Convertible Flipper

(0.75)

%  

1.57

%  

5/30/2029

50,000

Convertible Flipper

(0.75)

%  

1.57

%  

6/21/2029

100,000

Fixed Rate Convertible

 

-

 

1.78

%  

10/26/2028

 

200,000

Fixed Rate Hybrid

 

-

 

2.37

%  

10/10/2019

 

25,000

Fixed Rate Hybrid

 

-

 

1.58

%  

5/18/2020

 

20,000

Fixed Rate Hybrid

 

-

 

2.65

%  

10/24/2019

 

25,000

Fixed Rate Credit

 

-

 

1.54

%  

10/2/2020

 

10,000

Fixed Rate Credit

 

-

 

1.32

%  

10/2/2019

 

10,000

$

930,000

(1) Interest rates calculated using non-rounded numbers.

As of December 31, 2018, the Company had long-term advances from the FHLB consisting of the following (dollars in thousands):

    

Spread to

    

    

    

3-Month

Interest

Long-term Type

LIBOR

Rate (1)

Maturity Date

Advance Amount

Adjustable Rate Credit

 

0.44

%  

3.25

%  

8/23/2022

$

55,000

Adjustable Rate Credit

 

0.45

%  

3.26

%  

11/23/2022

 

65,000

Adjustable Rate Credit

 

0.45

%  

3.26

%  

11/23/2022

 

10,000

Adjustable Rate Credit

 

0.45

%  

3.26

%  

11/23/2022

 

10,000

Fixed Rate Convertible

 

-

 

1.78

%  

10/26/2028

 

200,000

Fixed Rate Hybrid

 

-

 

2.37

%  

10/10/2019

 

25,000

Fixed Rate Hybrid

 

-

 

1.58

%  

5/18/2020

 

20,000

$

385,000

(1) Interest rates calculated using non-rounded numbers.
Contractual Maturities of Long-Term Debt

As of June 30, 2019, the contractual maturities of long-term debt are as follows for the years ending (dollars in thousands):

    

Trust

    

    

    

    

    

Preferred

Fair Value

Capital

Subordinated

FHLB

Premium

Prepayment

Total Long-term

Notes

Debt

Advances

(Discount) (1)

Penalty

Borrowings

For the remaining six months of 2019

$

$

$

60,000

$

(321)

$

(1,024)

$

58,655

2020

 

 

 

30,000

 

(834)

 

(2,074)

 

27,092

2021

 

 

 

 

(1,008)

 

(2,119)

 

(3,127)

2022

 

 

 

140,000

 

(1,030)

 

(1,707)

 

137,263

2023

 

 

 

 

(1,053)

 

 

(1,053)

Thereafter

 

155,159

 

158,500

 

700,000

 

(12,238)

 

 

1,001,421

Total long-term borrowings

$

155,159

$

158,500

$

930,000

$

(16,484)

$

(6,924)

$

1,220,251

(1)

Includes discount on issued subordinated notes.