FIRST COMMONWEALTH FINANCIAL CORP /PA/ (FCF)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6021 National Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=712537. Latest filing source: 0000712537-26-000013.
Informational only - descriptive public-record data, not investment advice.
Business
Read FCF's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read FCF's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 632,688,000 | USD | 2025 | 2026-03-02 |
| Net income | 152,302,000 | USD | 2025 | 2026-03-02 |
| Assets | 12,343,036,000 | USD | 2025 | 2026-03-02 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-02. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000712537.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 217,614,000 | 250,550,000 | 292,257,000 | 325,264,000 | 301,209,000 | 293,838,000 | 329,953,000 | 529,998,000 | 600,463,000 | 632,688,000 |
| Net income | 59,590,000 | 55,165,000 | 107,498,000 | 105,333,000 | 73,447,000 | 138,257,000 | 128,181,000 | 157,063,000 | 142,572,000 | 152,302,000 |
| Diluted EPS | 0.67 | 0.58 | 1.08 | 1.07 | 0.75 | 1.44 | 1.37 | 1.54 | 1.39 | 1.47 |
| Operating cash flow | 89,273,000 | 88,305,000 | 135,263,000 | 107,632,000 | 105,699,000 | 165,046,000 | 151,413,000 | 150,759,000 | 129,463,000 | 187,540,000 |
| Capital expenditures | 7,491,000 | 11,591,000 | 9,599,000 | 17,380,000 | 7,615,000 | 10,639,000 | 11,207,000 | 22,034,000 | 15,546,000 | 16,089,000 |
| Dividends paid | 24,907,000 | 30,513,000 | 34,849,000 | 39,394,000 | 42,982,000 | 43,611,000 | 44,578,000 | 50,814,000 | 52,602,000 | 55,489,000 |
| Share buybacks | 864,000 | 1,458,000 | 26,189,000 | 6,259,000 | 20,905,000 | 31,301,000 | 15,598,000 | 14,965,000 | 12,630,000 | 35,792,000 |
| Assets | 6,684,018,000 | 7,308,539,000 | 7,828,255,000 | 8,308,773,000 | 9,068,104,000 | 9,545,093,000 | 9,805,666,000 | 11,459,488,000 | 11,584,936,000 | 12,343,036,000 |
| Liabilities | 5,934,089,000 | 6,420,412,000 | 6,852,866,000 | 7,253,108,000 | 7,999,487,000 | 8,435,721,000 | 8,753,592,000 | 10,145,214,000 | 10,179,771,000 | 10,788,660,000 |
| Stockholders' equity | 749,929,000 | 888,127,000 | 975,389,000 | 1,055,665,000 | 1,068,617,000 | 1,109,372,000 | 1,052,074,000 | 1,314,274,000 | 1,405,165,000 | 1,554,376,000 |
| Free cash flow | 81,782,000 | 76,714,000 | 125,664,000 | 90,252,000 | 98,084,000 | 154,407,000 | 140,206,000 | 128,725,000 | 113,917,000 | 171,451,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 27.38% | 22.02% | 36.78% | 32.38% | 24.38% | 47.05% | 38.85% | 29.63% | 23.74% | 24.07% |
| Return on equity | 7.95% | 6.21% | 11.02% | 9.98% | 6.87% | 12.46% | 12.18% | 11.95% | 10.15% | 9.80% |
| Return on assets | 0.89% | 0.75% | 1.37% | 1.27% | 0.81% | 1.45% | 1.31% | 1.37% | 1.23% | 1.23% |
| Liabilities / equity | 7.91 | 7.23 | 7.03 | 6.87 | 7.49 | 7.60 | 8.32 | 7.72 | 7.24 | 6.94 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0000712537-26-000013; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000712537-26-000013; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000712537-26-000013; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000712537-26-000013; filed 2026-03-02. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000712537-26-000013; filed 2026-03-02. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000712537-26-000013; filed 2026-03-02. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000712537-26-000013; filed 2026-03-02. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000712537-26-000013; filed 2026-03-02. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000712537-26-000013; filed 2026-03-02. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000712537-26-000013; filed 2026-03-02. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000712537-26-000013; filed 2026-03-02. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000712537-26-000013; filed 2026-03-02. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000712537-26-000013; filed 2026-03-02. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000712537-26-000013; filed 2026-03-02. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-11. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000712537.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.33 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.36 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.30 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 131,267,000 | 42,781,000 | 0.42 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 139,885,000 | 39,231,000 | 0.38 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 144,257,000 | 44,827,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 145,462,000 | 37,549,000 | 0.37 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 150,682,000 | 37,088,000 | 0.36 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 154,323,000 | 32,086,000 | 0.31 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 149,996,000 | 35,849,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 147,128,000 | 32,696,000 | 0.32 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 158,926,000 | 33,402,000 | 0.32 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 162,709,000 | 41,328,000 | 0.39 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 163,925,000 | 44,876,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 157,218,000 | 37,548,000 | 0.37 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000712537-26-000022; filed 2026-05-11. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000712537-26-000022; filed 2026-05-11. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000712537-26-000022; filed 2026-05-11. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000712537-26-000022.
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
This discussion and the related financial data are presented to assist in the understanding and evaluation of the consolidated financial condition and the results of operations of First Commonwealth Financial Corporation including its subsidiaries (“First Commonwealth”) for the three months ended March 31, 2026 and 2025, and should be read in conjunction with the unaudited Consolidated Financial Statements and notes thereto included in this Form 10-Q.
FORWARD-LOOKING STATEMENTS
Certain statements contained in this Quarterly Report on Form 10-Q that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Reform Act”), notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the Securities and Exchange Commission, in press releases, and in oral and written statements made by us or with our approval that are not statements of historical fact and constitute forward-looking statements within the meaning of the Reform Act. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of First Commonwealth or its management or Board of Directors, including those relating to products, services or operations; (iii) statements of future economic performance or interest rates; and (iv) statements of assumptions underlying such statements. Words such as “believe,” “anticipate,” “expect,” “intend,” “plan,” “estimate,” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could” or “may,” are intended to identify forward-looking statements. Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:
•Local, regional, national and international economic conditions and the impact they may have on us and our customers and our assessment of that impact.
•Volatility and disruption in national and international financial markets.
•The effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board and the implementation of tariffs and other protectionist trade policies.
•Government intervention in the U.S. financial system.
•Changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs.
•Changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
•Inflation, interest rate, securities market and monetary fluctuations.
•The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) with which we and our subsidiaries must comply.
•The soundness of other financial institutions.
•Political instability.
•Impairment of our goodwill or other intangible assets.
•Acts of God or of war or terrorism.
•The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
•Changes in consumer spending, borrowings and savings habits.
•Changes in the financial performance and/or condition of our borrowers.
•Technological changes.
•The cost and effects of cyber incidents or other failures, interruption or security breaches of our systems or those of third-party providers.
•Acquisitions and integration of acquired businesses.
•Our ability to increase market share and control expenses.
•Our ability to attract and retain qualified employees.
•Changes in the competitive environment in our markets and among banking organizations and other financial service providers.
•The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters.
•Changes in the reliability of our vendors, internal control systems or information systems.
•Changes in our liquidity position.
•Changes in our organization, compensation and benefit plans.
52
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Continued)
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
•The costs and effects of legal and regulatory developments, the resolution of legal proceedings or regulatory or other governmental inquiries, the results of regulatory examinations or reviews and the ability to obtain required regulatory approvals.
•Greater than expected costs or difficulties related to the integration of new products and lines of business.
•Our success at managing the risks involved in the foregoing items.
Forward-looking statements speak only as of the date on which such statements are made. We do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.
Explanation of Use of Non-GAAP Financial Measures
In addition to the results of operations presented in accordance with generally accepted accounting principles (“GAAP”), First Commonwealth management uses, and this quarterly report contains or references, certain non-GAAP financial measures, such as net interest income on a fully taxable equivalent basis. We believe these non-GAAP financial measures provide information that is useful to investors in understanding our underlying operational performance and our business and performance trends as they facilitate comparison with the performance of others in the financial services industry. Although we believe that these non-GAAP financial measures enhance investors’ understanding of our business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP.
We believe the presentation of net interest income on a fully taxable equivalent basis ensures comparability of net interest income arising from both taxable and tax-exempt sources and is consistent with industry practice. Interest income per the unaudited Consolidated Statements of Income is reconciled to net interest income adjusted to a fully taxable equivalent basis on pages 57 for the three months ended March 31, 2026 and 2025.
53
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Continued)
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
Selected Financial Data
The following selected financial data should be read in conjunction with Management’s Discussion and Analysis of Financial Condition and Results of Operations, which follows, and with the unaudited Consolidated Financial Statements and related notes.
| For the Three Months Ended March 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | |||||||||
| (dollars in thousands, except per share data) | ||||||||||
| Net Income | $ | 37,548 | $ | 32,696 | ||||||
| Per Share Data: | ||||||||||
| Basic Earnings per Share | $ | 0.37 | $ | 0.32 | ||||||
| Diluted Earnings per Share | 0.37 | 0.32 | ||||||||
| Cash Dividends Declared per Common Share | 0.135 | 0.130 | ||||||||
| Average Balance: | ||||||||||
| Total assets | $ | 12,224,806 | $ | 11,680,688 | ||||||
| Total equity | 1,562,242 | 1,429,013 | ||||||||
| End of Period Balance: | ||||||||||
| Net loans and leases (1) | $ | 9,336,280 | $ | 9,014,796 | ||||||
| Total assets | 12,262,572 | 11,786,398 | ||||||||
| Total deposits | 10,409,893 | 9,861,657 | ||||||||
| Total equity | 1,552,697 | 1,447,051 | ||||||||
| Key Ratios: | ||||||||||
| Return on average assets | 1.25 | % | 1.14 | % | ||||||
| Return on average equity | 9.75 | % | 9.28 | % | ||||||
| Dividends payout ratio | 36.49 | % | 40.63 | % | ||||||
| Average equity to average assets ratio | 12.78 | % | 12.23 | % | ||||||
| Net interest margin | 3.92 | % | 3.62 | % | ||||||
| Net loans to deposits ratio | 89.69 | % | 91.41 | % |
(1) Includes loans held for sale.
Results of Operations
Three Months Ended March 31, 2026 Compared to Three Months Ended March 31, 2025
Net Income
For the three months ended March 31, 2026, First Commonwealth had net income of $37.5 million, or $0.37 diluted earnings per share, compared to net income of $32.7 million, or $0.32 diluted earnings per share, in the three months ended March 31, 2025. The increase in net income was primarily the result of a $13.5 million increase in net interest income and $2.1 million increase in noninterest income, offset by a $5.0 million increase in the provision for credit losses and a $4.3 million increase in noninterest expense.
For the three months ended March 31, 2026, the Company’s return on average equity was 9.75% and its return on average assets was 1.25%, compared to 9.28% and 1.14%, respectively, for the three months ended March 31, 2025.
Net Interest Income
Net interest income, on a fully taxable equivalent basis, was $109.3 million in the first three months of 2026, compared to $95.9 million for the same period in 2025. The increase in net interest income can be attributed to a 29 basis point decrease in the cost of interest-bearing liabilities and an 8 basis point increase in the yield on interest-earning assets. Net interest income comprises the majority of our operating revenue (net interest income before provision expense plus noninterest income), at 81.6% and 80.9% for the three months ended March 31, 2026 and 2025, respectively.
54
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Continued)
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
The net interest margin on a fully taxable equivalent basis was 3.92% for the three months ended March 31, 2026 and 3.62% for the three months ended March 31, 2025. The net interest margin is affected by changes in the level of interest rates and the amount and composition of interest-earning assets and interest-bearing liabilities.
The taxable equivalent yield on interest-earning assets was 5.65% for the three months ended March 31, 2026, an increase of eight basis points compared to the 5.57% yield for the same period in 2025. The yield on interest-earning assets benefited as the yield on adjustable and fixed rate commercial loans increased 18 basis points and 55 basis points, respectively. Additionally, the yield on fixed rate consumer loans increased by 33 basis points. For the three months ended March 31, 2026, four basis points of the yield on interest-earning assets can be attributed to the recognition of $1.3 million in accretion of purchase accounting marks. For the three months ended March 31, 2025, accretion of purchase accounting marks contributed $1.2 million, or five basis points, to the yield on interest-earning assets.
The investment portfolio yield decreased 3 basis points in comparison to the prior year primarily due to a decline in market rates. Additionally, the average balance of investments decreased $70.3 million as compared to the three months ended March 31, 2025. Lower interest rates in the three months ended March 31, 2026 compared to the prior year resulted in a 88 basis point decrease in the yield on interest-bearing deposits with bank
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis represents an overview of the financial condition and the results of operations of First Commonwealth and its subsidiaries, as of and for the years ended December 31, 2025, and 2024. The purpose of this discussion is to focus on information concerning our financial condition and results of operations that is not readily apparent from the Consolidated Financial Statements. In order to obtain a more thorough understanding of this discussion, you should refer to the Consolidated Financial Statements, the notes thereto and to other financial information presented in this Annual Report. Refer to Management's Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on March 2, 2026 for a discussion and analysis of the factors that affected periods prior to 2025.
Company Overview
First Commonwealth provides a diversified array of consumer and commercial banking services through our bank subsidiary, FCB. We also provide trust and wealth management services through FCB and insurance products through FCIA. At December 31, 2025, FCB operated 126 community banking offices throughout Pennsylvania and Ohio, as well as Business Centers in Canfield, Canton, Hudson, Independence and Lewis Center, Ohio and Pittsburgh and Berwyn, Pennsylvania.
Our consumer services include internet, mobile and telephone banking, an automated teller machine network, personal checking accounts, interest-earning checking accounts, savings accounts, health savings accounts, insured money market accounts, debit cards, investment certificates, fixed and variable rate certificates of deposit, mortgage loans, secured and unsecured installment loans, construction and real estate loans, safe deposit facilities, credit cards, credit lines with overdraft checking protection and IRA accounts. Commercial banking services include commercial lending and leasing, small and high-volume business checking accounts, on-line account management services, ACH origination, payroll direct deposit, commercial cash management services and repurchase agreements. We also provide trust and asset management services and a full complement of auto, home and business insurance as well as term life insurance. We offer annuities, mutual funds and stock and bond brokerage services through an arrangement with a broker-dealer and insurance brokers. Most of our commercial customers are small and mid-sized businesses in Pennsylvania and Ohio.
As a financial institution with a focus on traditional banking activities, we earn the majority of our revenue through net interest income, which is the difference between interest earned on loans and investments and interest paid on deposits and borrowings. Growth in net interest income is dependent upon balance sheet growth and maintaining or increasing our net interest margin, which is net interest income (on a fully taxable-equivalent basis) as a percentage of our average interest-earning assets. We also generate revenue through fees earned on various services and products that we offer to our customers and through sales of assets, such as loans, investments or properties. These revenue sources are offset by provisions for credit losses on loans, operating expenses and income taxes.
General economic conditions also affect our business by impacting our customers’ need for financing, thus affecting loan growth, as well as impacting the credit strength of existing and potential borrowers.
Critical Accounting Policies and Significant Accounting Estimates
First Commonwealth’s accounting and reporting policies conform to accounting principles generally accepted in the United States of America (“GAAP”) and predominant practice in the banking industry. The preparation of financial statements in accordance with GAAP requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes. Over time, these estimates, assumptions and judgments may prove to be inaccurate or vary from actual results and may significantly affect our reported results and financial position for the period presented or in future periods. We currently view the determination of the allowance for credit losses and business combinations to be critical because they are highly dependent on subjective or complex judgments, assumptions and estimates made by management.
Allowance for Credit Losses
We account for the credit risk associated with our lending activities through the allowance and provision for credit losses. The allowance represents management’s best estimate of expected losses in our existing loan and lease portfolio as of the balance sheet date. The provision is a periodic charge to earnings in an amount necessary to maintain the allowance at a level that is appropriate based on management’s assessment of expected losses. Management determines and reviews with the Board of Directors the appropriateness of the allowance on a quarterly basis in accordance with the methodology described below.
•Loans are segmented into groups with similar characteristics and risks and an allowance for credit losses is calculated for each segment based on the estimate of credit losses.
32
Table of Contents
•The allowance for credit losses is calculated by pooling loans of similar credit risk characteristics and applying a discounted cash flow methodology after incorporating probability of default and loss given default estimates. Probability of default represents an estimate of the likelihood of default and loss given default measures the expected loss upon default. Inputs impacting the expected losses include a forecast of macroeconomic factors, using a weighted forecast from a nationally recognized firm.
•Loans that do not have the same risks and characteristics of the loan pools are individually reviewed. These are generally large balance commercial loans and commercial mortgages that are rated less than “satisfactory” based on our internal credit-rating process.
•We assess whether the loans identified for review are “nonperforming”. This means it is expected that all amounts will not be collected according to the contractual terms of the loan agreement, which generally represents loans that management has placed on nonaccrual status.
•For individually analyzed loans we calculate the estimated fair value of the loans that are selected for review based on observable market prices, discounted cash flows or the value of the underlying collateral and record an allowance if needed.
•We then review the results to determine the appropriate balance of the allowance for credit losses. This review includes consideration of additional factors, such as the mix of loans in the portfolio, the balance of the allowance relative to total loans and nonperforming assets, trends in the overall risk profile in the portfolio, trends in delinquencies and nonaccrual loans, and local and national economic information and industry data, including trends in the industries we believe are higher risk.
There are many factors affecting the allowance for credit losses; some are quantitative, while others require qualitative judgment. These factors require the use of estimates related to the amount and timing of expected future cash flows, appraised values on nonperforming loans, estimated losses for each loan category based on historical loss experience, forecasts of economic trends and conditions, all of which may be susceptible to significant judgment and change. To the extent that actual outcomes differ from estimates, additional provisions for credit losses could be required that could adversely affect our earnings or financial position in future periods.
As noted above, the allowance for credit losses is estimated using a number of inputs and assumptions. Management's sensitivity analysis of the allowance identified that the model has the highest degree of sensitivity around values used in the economic forecast, specifically national unemployment, gross domestic product and business bankruptcies. Additionally, there is also a high degree of sensitivity related to estimated prepayment speeds, as it is a major driver for the life of loan expectations. The sensitivity of estimated prepayment speeds had the largest impact on the residential first lien loan pool.
33
Table of Contents
Selected Financial Information
The following table provides selected financial information for the periods ended December 31,
| 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except share data) | ||||||||||||||||||
| Interest income | $ | 632,688 | $ | 600,463 | $ | 529,998 | $ | 329,953 | $ | 293,838 | ||||||||
| Interest expense | 206,601 | 221,571 | 144,322 | 17,732 | 15,297 | |||||||||||||
| Net interest income | 426,087 | 378,892 | 385,676 | 312,221 | 278,541 | |||||||||||||
| Provision for credit losses | 36,725 | 29,170 | 14,813 | 21,106 | (1,376) | |||||||||||||
| Net interest income after provision for credit losses | 389,362 | 349,722 | 370,863 | 291,115 | 279,917 | |||||||||||||
| Net securities gains (losses) | (4,348) | (5,446) | (103) | 2 | 16 | |||||||||||||
| Other income | 101,172 | 104,677 | 96,712 | 98,706 | 106,741 | |||||||||||||
| Other expenses | 294,828 | 270,745 | 269,917 | 229,638 | 213,857 | |||||||||||||
| Income before income taxes | 191,358 | 178,208 | 197,555 | 160,185 | 172,817 | |||||||||||||
| Income tax provision | 39,056 | 35,636 | 40,492 | 32,004 | 34,560 | |||||||||||||
| Net Income | $ | 152,302 | $ | 142,572 | $ | 157,063 | $ | 128,181 | $ | 138,257 | ||||||||
| Per Share Data—Basic | ||||||||||||||||||
| Net Income | $ | 1.48 | $ | 1.40 | $ | 1.55 | $ | 1.37 | $ | 1.45 | ||||||||
| Dividends declared | $ | 0.535 | $ | 0.515 | $ | 0.495 | $ | 0.475 | $ | 0.455 | ||||||||
| Average shares outstanding | 103,220,081 | 101,913,111 | 101,556,427 | 93,612,043 | 95,583,890 | |||||||||||||
| Per Share Data—Diluted | ||||||||||||||||||
| Net Income | $ | 1.47 | $ | 1.39 | $ | 1.54 | $ | 1.37 | $ | 1.44 | ||||||||
| Average shares outstanding | 103,524,130 | 102,205,497 | 101,822,201 | 93,887,447 | 95,840,285 | |||||||||||||
| At End of Period | ||||||||||||||||||
| Total assets | $ | 12,343,036 | $ | 11,584,936 | $ | 11,459,488 | $ | 9,805,666 | $ | 9,545,093 | ||||||||
| Investment securities | 1,571,911 | 1,584,216 | 1,490,866 | 1,250,237 | 1,595,529 | |||||||||||||
| Loans and leases, net of unearned income | 9,508,039 | 8,983,754 | 8,968,761 | 7,642,143 | 6,839,230 | |||||||||||||
| Allowance for credit losses | 125,768 | 118,906 | 117,718 | 102,906 | 92,522 | |||||||||||||
| Deposits | 10,250,969 | 9,678,019 | 9,192,309 | 8,005,469 | 7,982,498 | |||||||||||||
| Short-term borrowings | 147,966 | 80,139 | 597,835 | 372,694 | 138,315 | |||||||||||||
| Subordinated debentures | 128,466 | 128,305 | 177,741 | 170,937 | 170,775 | |||||||||||||
| Other long-term debt | 129,555 | 130,353 | 4,122 | 4,862 | 5,573 | |||||||||||||
| Shareholders’ equity | 1,554,376 | 1,405,165 | 1,314,274 | 1,052,074 | 1,109,372 | |||||||||||||
| Key Ratios | ||||||||||||||||||
| Return on average assets | 1.26 | % | 1.22 | % | 1.42 | % | 1.34 | % | 1.47 | % | ||||||||
| Return on average equity | 10.15 | 10.44 | 12.80 | 11.99 | 12.55 | |||||||||||||
| Net loans to deposits ratio | 91.53 | 91.60 | 96.29 | 94.18 | 84.52 | |||||||||||||
| Dividends per share as a percent of net income per share | 36.15 | 36.79 | 31.94 | 34.67 | 31.38 | |||||||||||||
| Average equity to average assets ratio | 12.45 | 11.72 | 11.06 | 11.16 | 11.72 |
Results of Operations—2025 Compared to 2024
Net Income
Net income for 2025 was $152.3 million, or $1.47 per diluted share, as compared to net income of $142.6 million, or $1.39 per diluted share in 2024. Contributing to the increase in net income was a $47.2 million increase in net interest income, offset by a $7.6 million increase in provision for credit losses. Provision for credit losses in 2025 included $3.8 million related to the day 1 adjustment on non-PCD loans acquired in the Center acquisition. Additionally, the increase in net interest income was offset by
34
Table of Contents
a $24.1 million increase in noninterest expense in 2025 compared to 2024, with $4.0 million of the 2025 increase attributable to the Center acquisition. Noninterest income decreased $2.4 million in 2025 compared to 2024 resulting from a decline of $6.3 million in card-related interchange income as a result of the Company being subject to the Durbin Amendment to the Dodd-Frank Act for the full year of 2025 compared to six-months in 2024.
Our return on average equity was 10.1% and our return on average assets was 1.26% for 2025, compared to 10.4% and 1.22%, respectively, for 2024.
Average diluted shares for the year 2025 were 1.3% more than the comparable period in 2024 primarily due to $45.9 million in common shares issued in relation to the Center acquisition offset by $36.5 million of common stock buybacks completed during 2025.
Net Interest Income
Net interest income, which is our primary source of revenue, is the difference between interest income from earning assets (loans and securities) and interest expense paid on liabilities (deposits, short-term borrowings and long-term debt). The net interest margin is expressed as the percentage of net interest income, on a fully taxable equivalent basis, to average interest-earning assets. To compare the tax exempt asset yields to taxable yields, amounts are adjusted to the pretax equivalent amounts based on the marginal corporate federal income tax rate of 21%. The taxable equivalent adjustment to net interest income for 2025 was $1.4 million compared to $1.3 million in 2024. Net interest income comprises a majority of our revenue (net interest income before provision expense plus noninterest income) at 81% and 79% for the years ended December 31, 2025 and 2024, respectively.
Net interest income, on a fully taxable equivalent basis, was $427.5 million for the year-ended December 31, 2025, a $47.2 million, or 12%, increase compared to $380.2 million for the same period in 2024. The net interest margin, on a fully taxable equivalent basis, increased 29 basis points to 3.84% in 2025 from 3.55% in 2024. Net interest income and the net interest margin are affected by both changes in the level of interest rates and the amount and composition of interest-earning assets and interest-bearing liabilities.
Growth in interest-earning assets as well as higher reinvestment rates for the investment and loan portfolios had a positive impact on interest income for the year ended December 31, 2025. Average earning assets for the year ended December 31, 2025 increased $0.4 billion, or 4%, compared to the year ended December 31, 2024 and interest income increased $32.3 million, or 5.4%. The primary interest earning asset attributable to the Center acquisition was their loan portfolio, which averaged $195.9 million for the year ended December 31, 2025. Interest-sensitive assets totaling $5.7 billion will either reprice or mature over the next twelve months.
The taxable equivalent yield on interest-earning assets was 5.70% for the year ended December 31, 2025, an increase of 8 basis points from the 5.62% yield for the same period in 2024. The yield on interest-earning assets benefited from higher reinvestment rates related to the investment and loan portfolios. The tax-equivalent yield for the investment portfolio increased by 32 basis points and the loan and lease portfolio increased by 4 basis points when compared to the year ended December 31, 2025. The increase in the loan and lease portfolio yield is primarily the result of higher reinvestment rates on our fixed loans, including our fixed rate commercial loan portfolio, indirect automobile loan portfolio and direct consumer installment loan portfolio, which increased by 37 basis points, 35 basis points and 29 basis points, respectively. Additionally, for the year ended December 31, 2025, seven basis points of the yield on interest-earning assets can be attributed to the recognition of $7.4 million in accretion of purchase accounting marks, primarily from the Centric and Center acquisitions. For the year ended December 31, 2024, $7.5 million in accretion of purchase accounting marks benefited the yield on interest-earning assets by seven basis points.
As of December 31, 2025, 49% of our loan portfolio had variable or adjustable interest rates and 51% had fixed interest rates. After incorporating the impact of our cash flow hedges that convert the interest rate on $175.0 million of our 1-month Secured Overnight Financing Rate ("SOFR") based loans to fixed rates, the variable and adjustable interest rates would account for 47% of our loan portfolio. Loans with variable or adjustable interest rates include approximately 26% tied to the prime interest rate, 51% tied to SOFR, 12% tied to Treasury rates and 9% tied to Federal Home Loan Bank rates.
Also contributing to the increase in yield on interest-earning assets was the yield on the investment portfolio, which increased by 32 basis points compared to the prior year, primarily as new volume rates were higher than the portfolio yield. The average investment portfolio balance increased $60.4 million as growth in average deposits exceeded the funding needs for loan growth. The yield on interest-bearing deposits with banks decreased 79 basis points compared to the prior year as a result of lower interest rates, while the average balance decreased $108.2 million.
The cost of interest-bearing liabilities decreased to 2.55% for the year ended December 31, 2025, compared to 2.83% for the same period in 2024. The decrease of 20 basis points in the cost of interest-bearing deposits can be attributed to declines in
35
Table of Contents
market interest rates, which influenced the mix of deposits with growth in both money market accounts and time deposits. Average time deposits increased $213.3 million, or 13.8%, while the cost of these deposits decreased 52 basis points. Contributing to the average growth in time deposits was an average of $60.6 million acquired as part of the Center acquisition. Other interest-bearing deposits increased an average of $336.2 million, or 6.0%, while the cost of deposits decreased 14 basis points. Average growth in other-interest bearing deposits attributable to the Center acquisition totaled $98.1 million.
The cost of short-term borrowings decreased 93 basis points in comparison to the same period in the prior year. Average short-term borrowings decreased by $349.1 million for the year ended December 31, 2025 compared to the same period in 2024 primarily due to the payoff of $516.0 million in short-term borrowings related to the Federal Reserve Term Funding program in the fourth quarter of 2024. Average long-term debt increased $75.8 million as a result of a $127.0 million FHLB borrowing entered into in the fourth quarter of 2024, while the cost of long-term debt decreased by 44 basis points.
Comparing the year ended December 31, 2025 with the same period in 2024, changes in rates positively impacted net interest income by $28.9 million. The higher yield on interest-earning assets increased net interest income by $8.5 million, while the change in the cost of interest-bearing liabilities positively impacted net interest income by $20.4 million.
Changes in the volume of interest-earning assets and interest-bearing liabilities positively increased net interest income by $18.3 million in the year ended December 31, 2025 compared to the same period in 2024. Higher levels of interest-earning assets resulted in an increase of $23.8 million in interest income, and changes in the volume and mix of interest-bearing liabilities increased interest expense by $5.4 million, primarily due to growth in time and savings deposits.
Net interest income was positively impacted by a decrease of $136.8 million in average net free funds at December 31, 2025 as compared to December 31, 2024. Average net free funds are the excess of noninterest-bearing demand deposits, other noninterest-bearing liabilities and shareholders’ equity over noninterest-earning assets. The higher level of net free funds was primarily the result of growth in noninterest-bearing demand deposits as well as higher average shareholders' equity due to retained earnings and stock issued for the Center acquisition.
The following table reconciles interest income in the Consolidated Statements of Income to net interest income adjusted to a fully taxable equivalent basis for the periods presented:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||
| (dollars in thousands) | ||||||||||
| Interest income per Consolidated Statements of Income | $ | 632,688 | $ | 600,463 | $ | 529,998 | ||||
| Adjustment to fully taxable equivalent basis | 1,382 | 1,347 | 1,237 | |||||||
| Interest income adjusted to fully taxable equivalent basis (non-GAAP) | 634,070 | 601,810 | 531,235 | |||||||
| Interest expense | 206,601 | 221,571 | 144,322 | |||||||
| Net interest income adjusted to fully taxable equivalent basis (non-GAAP) | $ | 427,469 | $ | 380,239 | $ | 386,913 |
36
Table of Contents
The following table provides information regarding the average balances and yields or rates on interest-earning assets and interest-bearing liabilities for the periods ended December 31:
| Average Balance Sheets and Net Interest Analysis | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||
| Average Balance | Income / Expense (a) | Yield or Rate | Average Balance | Income / Expense (a) | Yield or Rate | Average Balance | Income / Expense (a) | Yield or Rate | ||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits with banks | $ | 56,166 | $ | 2,654 | 4.73 | % | $ | 164,339 | $ | 9,071 | 5.52 | % | $ | 176,146 | $ | 9,491 | 5.39 | % | ||||||||||||||
| Tax-free investment securities | 17,680 | 460 | 2.60 | 19,965 | 530 | 2.65 | 21,485 | 578 | 2.69 | |||||||||||||||||||||||
| Taxable investment securities | 1,579,540 | 56,958 | 3.61 | 1,516,847 | 49,688 | 3.28 | 1,239,369 | 29,340 | 2.37 | |||||||||||||||||||||||
| Loans and leases, net of unearnedincome (b)(c)(d) | 9,474,491 | 573,998 | 6.06 | 9,013,742 | 542,521 | 6.02 | 8,714,770 | 491,826 | 5.64 | |||||||||||||||||||||||
| Total interest-earning assets | 11,127,877 | 634,070 | 5.70 | 10,714,893 | 601,810 | 5.62 | 10,151,770 | 531,235 | 5.23 | |||||||||||||||||||||||
| Noninterest-earning assets: | ||||||||||||||||||||||||||||||||
| Cash | 106,569 | 111,997 | 112,157 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (128,990) | (122,867) | (132,046) | |||||||||||||||||||||||||||||
| Other assets | 950,699 | 950,943 | 959,972 | |||||||||||||||||||||||||||||
| Total noninterest-earning assets | 928,278 | 940,073 | 940,083 | |||||||||||||||||||||||||||||
| Total Assets | $ | 12,056,155 | $ | 11,654,966 | $ | 11,091,853 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||
| Interest-bearing demanddeposits | $ | 1,897,654 | $ | 28,077 | 1.48 | % | $ | 1,907,627 | $ | 34,155 | 1.79 | % | $ | 1,959,595 | $ | 25,652 | 1.31 | % | ||||||||||||||
| Savings deposits | 4,075,057 | 95,050 | 2.33 | 3,728,926 | 89,852 | 2.41 | 3,548,587 | 54,847 | 1.55 | |||||||||||||||||||||||
| Time deposits | 1,763,299 | 66,945 | 3.80 | 1,549,999 | 67,025 | 4.32 | 972,735 | 31,907 | 3.28 | |||||||||||||||||||||||
| Short-term borrowings | 95,322 | 3,494 | 3.67 | 444,453 | 20,439 | 4.60 | 439,556 | 21,747 | 4.95 | |||||||||||||||||||||||
| Long-term debt | 262,371 | 13,035 | 4.97 | 186,550 | 10,100 | 5.41 | 186,687 | 10,169 | 5.45 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 8,093,703 | 206,601 | 2.55 | 7,817,555 | 221,571 | 2.83 | 7,107,160 | 144,322 | 2.03 | |||||||||||||||||||||||
| Noninterest-bearing liabilities and shareholders’ equity: | ||||||||||||||||||||||||||||||||
| Noninterest-bearing demanddeposits | 2,328,689 | 2,298,065 | 2,552,596 | |||||||||||||||||||||||||||||
| Other liabilities | 132,792 | 173,426 | 205,224 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 1,500,971 | 1,365,920 | 1,226,873 | |||||||||||||||||||||||||||||
| Total noninterest-bearing funding sources | 3,962,452 | 3,837,411 | 3,984,693 | |||||||||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 12,056,155 | $ | 11,654,966 | $ | 11,091,853 | ||||||||||||||||||||||||||
| Net Interest Income and Net Yield on Interest-Earning Assets | $ | 427,469 | 3.84 | % | $ | 380,239 | 3.55 | % | $ | 386,913 | 3.81 | % |
(a)Income on interest-earning assets has been computed on a fully taxable equivalent basis using the federal income tax statutory rate of 21%.
(b)Income on nonaccrual loans is accounted for on the cash basis, and the loan balances are included in interest-earning assets.
(c)Loan income includes loan fees.
(d)Includes held for sale loans.
37
Table of Contents
The following table sets forth certain information regarding changes in net interest income attributable to changes in the volume of interest-earning assets and interest-bearing liabilities and changes in the rates for the periods indicated:
| Analysis of Year-to-Year Changes in Net Interest Income | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 Change from 2024 | 2024 Change from 2023 | |||||||||||||||||||||
| Total Change | Change Due To Volume | Change Due To Rate (a) | Total Change | Change Due To Volume | Change Due To Rate (a) | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Interest-bearing deposits with banks | $ | (6,417) | $ | (5,971) | $ | (446) | $ | (420) | $ | (636) | $ | 216 | ||||||||||
| Tax-free investment securities | (70) | (61) | (9) | (48) | (41) | (7) | ||||||||||||||||
| Taxable investment securities | 7,270 | 2,056 | 5,214 | 20,348 | 6,576 | 13,772 | ||||||||||||||||
| Loans and leases | 31,477 | 27,737 | 3,740 | 50,695 | 16,862 | 33,833 | ||||||||||||||||
| Total interest income (b) | 32,260 | 23,761 | 8,499 | 70,575 | 22,761 | 47,814 | ||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Interest-bearing demand deposits | (6,078) | (179) | (5,899) | 8,503 | (681) | 9,184 | ||||||||||||||||
| Savings deposits | 5,198 | 8,342 | (3,144) | 35,005 | 2,795 | 32,210 | ||||||||||||||||
| Time deposits | (80) | 9,215 | (9,295) | 35,118 | 18,934 | 16,184 | ||||||||||||||||
| Short-term borrowings | (16,945) | (16,060) | (885) | (1,308) | 242 | (1,550) | ||||||||||||||||
| Long-term debt | 2,935 | 4,102 | (1,167) | (69) | (7) | (62) | ||||||||||||||||
| Total interest expense | (14,970) | 5,420 | (20,390) | 77,249 | 21,283 | 55,966 | ||||||||||||||||
| Net interest income | $ | 47,230 | $ | 18,341 | $ | 28,889 | $ | (6,674) | $ | 1,478 | $ | (8,152) |
(a)Changes in interest income or expense not arising solely as a result of volume or rate variances are allocated to rate variances.
(b)Changes in interest income have been computed on a fully taxable equivalent basis using the 21% federal income tax statutory rate.
Provision for Credit Losses
The provision for credit losses is determined based on management’s estimates of the appropriate level of the allowance for credit losses needed to provide for expected losses inherent in the loan and lease portfolio and off-balance sheet commitments. The provision for credit losses is an amount added to the allowance against which credit losses are charged.
The provision is a result of management's estimate of credit losses over the contractual life of the loan and lease portfolio. The change in the allowance for credit losses is impacted by estimated expected losses in the portfolio determined by a discounted cash flow analysis considering inputs such as contractual payment schedules, prepayment estimates, historical loss experience, calculated probability of default and loss given default estimates and forecasts for certain macroeconomic variables, such as unemployment, gross domestic product and the housing price index as well as other macroeconomic variables.
The provision for credit losses in 2025 totaled $36.7 million, reflecting an increase of $7.6 million compared to the $29.2 million provision recognized in 2024. Included in the provision expense for 2025 was $3.4 million in day 1 non-PCD expense and $0.3 million in expense related to off-balance sheet commitments related to the Center acquisition. Provision expense related to outstanding loans and leases, excluding the impact of the day 1 non-PCD expense in 2025, increased $3.1 million in 2025. The provision for off-balance sheet commitments increased $7.2 million in 2025 compared to 2024 as a result of higher off-balance sheet commitments related to commercial and residential construction loan commitments, as well as the impact of periodic updates, completed in the third quarter of 2025, related to the expected loss rates for these loan categories.
The level of provision expense in 2025 was primarily related to two loan categories: the commercial, financial, agricultural and other category and commercial real estate. These two categories accounted for $26.4 million of the $32.7 million total provision expense for loans and leases. Provision expense for the commercial, financial, agricultural and other category was $21.9 million in 2025 and included $8.5 million for a dealer floor plan relationship that was moved to noanccrual during the second quarter of 2025 as a result of being out of trust on sold vehicles. Also impacting this category was $8.0 million recognized related to the equipment finance portfolio as a result of $265.9 million, or 62%, loan growth in that category. Provision expense for the commercial real estate category was primarily a result of $4.7 million for the non-owner occupied real estate portfolio. Included in provision expense for the non-owner occupied portfolio was a $1.7 million specific reserve for a loan that was moved to nonaccrual in the fourth quarter of 2025. Additionally, the negative provision for the residential real estate category can be attributed to a slight increase of $18.6 million in outstanding loan balances offset by the impact of lower loss rates. The level of provision expense for loans to individuals is related to net charge-offs in that category, which totaled $5.5 million for
38
Table of Contents
the year ended December 31, 2025, including $4.0 million for indirect auto loans and $1.2 million related to other consumer loans.
The table below provides a breakout of the provision for credit losses by loan category for the years ended December 31:
| 2025 | 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dollars | Percentage | Dollars | Percentage | ||||||||||
| (dollars in thousands) | |||||||||||||
| Commercial, financial, agricultural and other | $ | 21,906 | 75 | % | $ | 15,834 | 49 | % | |||||
| Time and demand | 12,503 | 43 | 7,310 | 23 | |||||||||
| Commercial credit cards | 262 | 1 | 149 | 1 | |||||||||
| Equipment finance | 7,956 | 27 | 6,291 | 19 | |||||||||
| Time and demand other | 1,185 | 4 | 2,084 | 6 | |||||||||
| Real estate construction | 1,571 | 5 | (302) | (1) | |||||||||
| Construction other | 1,307 | 4 | 554 | 2 | |||||||||
| Construction residential | 264 | 1 | (856) | (3) | |||||||||
| Residential real estate | (966) | (3) | (1,392) | (4) | |||||||||
| Residential first liens | (861) | (3) | (1,194) | (3) | |||||||||
| Residential junior liens/home equity | (105) | — | (198) | (1) | |||||||||
| Commercial real estate | 4,534 | 15 | 11,662 | 36 | |||||||||
| Multifamily | 563 | 2 | 198 | 1 | |||||||||
| Non-owner occupied | 4,700 | 16 | 10,416 | 32 | |||||||||
| Owner occupied | (729) | (3) | 1,048 | 3 | |||||||||
| Loans to individuals | 2,253 | 8 | 6,566 | 20 | |||||||||
| Automobile and recreational vehicles | 297 | 1 | 4,752 | 15 | |||||||||
| Consumer credit cards | 399 | 2 | 301 | 1 | |||||||||
| Consumer other | 1,557 | 5 | 1,513 | 4 | |||||||||
| Provision for credit losses on loans and leases | $ | 29,298 | 100 | % | $ | 32,368 | 100 | % | |||||
| Provision for credit losses - acquisition day 1 non-PCD | 3,379 | — | |||||||||||
| Total provision for credit losses on loans and leases | 32,677 | 32,368 | |||||||||||
| Provision for off-balance sheet credit exposure | 4,048 | (3,198) | |||||||||||
| Total provision for credit losses | $ | 36,725 | $ | 29,170 |
The allowance for credit losses was $125.8 million, or 1.32%, of total loans and leases outstanding at December 31, 2025, compared to $118.9 million, or 1.32%, at December 31, 2024. Nonperforming loans as a percentage of total loans increased to 0.97% at December 31, 2025 from 0.68% at December 31, 2024. The allowance to nonperforming loan ratio was 137.1% as of December 31, 2025 and 193.5% at December 31, 2024. Net charge-offs were $29.4 million for the year ended December 31, 2025 compared to $31.2 million for the same period in 2024, a decrease of $1.8 million. During 2025, $7.6 million in charge-offs were recognized as a result of the previously mentioned dealer floor plan loan and $5.6 million in charge-offs were recorded when certain commercial loans were moved to held for sale during the year.
Management believes that the allowance for credit losses is at a level deemed appropriate to absorb expected losses inherent in the loan portfolio at December 31, 2025.
39
Table of Contents
A detailed analysis of our credit loss experience for the previous five years is shown below:
| 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Loans and leases outstanding at end of year | $ | 9,508,039 | $ | 8,983,754 | $ | 8,968,761 | $ | 7,642,143 | $ | 6,839,230 | ||||||||
| Average loans outstanding | $ | 9,474,491 | $ | 9,013,742 | $ | 8,714,770 | $ | 7,172,624 | $ | 6,777,192 | ||||||||
| Balance, beginning of year | $ | 118,906 | $ | 117,718 | $ | 102,906 | $ | 92,522 | $ | 101,309 | ||||||||
| Day 1 allowance for credit loss on PCD acquired loans | 3,560 | — | 27,205 | — | — | |||||||||||||
| Provision for credit losses - acquisition day 1 non-PCD | 3,379 | — | 10,653 | — | — | |||||||||||||
| Loans charged off: | ||||||||||||||||||
| Commercial, financial, agricultural and other | 20,252 | 15,512 | 19,199 | 2,361 | 7,020 | |||||||||||||
| Real estate construction | 1,294 | 1,092 | — | — | 9 | |||||||||||||
| Residential real estate | 745 | 483 | 561 | 339 | 309 | |||||||||||||
| Commercial real estate | 7,188 | 8,678 | 6,277 | 2,487 | 1,659 | |||||||||||||
| Loans to individuals | 8,887 | 9,663 | 7,230 | 4,658 | 4,061 | |||||||||||||
| Total loans charged off | 38,366 | 35,428 | 33,267 | 9,845 | 13,058 | |||||||||||||
| Recoveries of loans previously charged off: | ||||||||||||||||||
| Commercial, financial, agricultural and other | 5,118 | 813 | 498 | 394 | 2,430 | |||||||||||||
| Real estate construction | — | 6 | — | 9 | 155 | |||||||||||||
| Residential real estate | 234 | 370 | 247 | 187 | 468 | |||||||||||||
| Commercial real estate | 217 | 177 | 151 | 769 | 135 | |||||||||||||
| Loans to individuals | 3,422 | 2,882 | 2,219 | 1,349 | 1,460 | |||||||||||||
| Total recoveries | 8,991 | 4,248 | 3,115 | 2,708 | 4,648 | |||||||||||||
| Net charge-offs | 29,375 | 31,180 | 30,152 | 7,137 | 8,410 | |||||||||||||
| Provision charged to expense | 29,298 | 32,368 | 7,106 | 17,521 | (377) | |||||||||||||
| Balance, end of year | $ | 125,768 | $ | 118,906 | $ | 117,718 | $ | 102,906 | $ | 92,522 | ||||||||
| Ratios: | ||||||||||||||||||
| Net charge-offs as a percentage of average loans and leases outstanding | 0.31 | % | 0.35 | % | 0.35 | % | 0.10 | % | 0.12 | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans and leases outstanding | 1.32 | % | 1.32 | % | 1.31 | % | 1.35 | % | 1.35 | % |
40
Table of Contents
Noninterest Income
The components of noninterest income for each year in the three-year period ended December 31 are as follows:
| 2025 compared to 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | $ Change | % Change | ||||||||||||||
| (dollars in thousands) | ||||||||||||||||||
| Noninterest Income: | ||||||||||||||||||
| Trust income | $ | 12,907 | $ | 11,821 | $ | 10,516 | $ | 1,086 | 9 | % | ||||||||
| Service charges on deposit accounts | 22,774 | 22,518 | 21,437 | 256 | 1 | |||||||||||||
| Insurance and retail brokerage commissions | 12,652 | 11,546 | 10,929 | 1,106 | 10 | |||||||||||||
| Income from bank owned life insurance | 6,877 | 6,361 | 4,875 | 516 | 8 | |||||||||||||
| Card-related interchange income | 15,611 | 21,887 | 28,640 | (6,276) | (29) | |||||||||||||
| Swap fee income | 1,543 | 885 | 1,519 | 658 | 74 | |||||||||||||
| Other income | 9,604 | 9,135 | 8,087 | 469 | 5 | |||||||||||||
| Subtotal | 81,968 | 84,153 | 86,003 | (2,185) | (3) | |||||||||||||
| Net securities losses | (4,348) | (5,446) | (103) | 1,098 | (20) | |||||||||||||
| Gain on VISA exchange | 5,146 | 5,664 | — | (518) | (9) | |||||||||||||
| Gain on sale of mortgage loans | 7,296 | 5,795 | 3,951 | 1,501 | 26 | |||||||||||||
| Gain on sale of other loans and assets | 6,888 | 9,111 | 6,744 | (2,223) | (24) | |||||||||||||
| Derivative mark to market | (126) | (46) | 14 | (80) | 174 | |||||||||||||
| Total noninterest income | $ | 96,824 | $ | 99,231 | $ | 96,609 | $ | (2,407) | (2) | % |
Total noninterest income (excluding net securities losses, gain on VISA exchange, gain on sale of mortgage loans, gain on sale of other loans and assets and the derivatives mark to market), decreased $2.2 million, or 3%, in 2025. This decrease can be attributed to a $6.3 million decline in card-related interchange income resulting from the Company being subject to the Durbin Amendment to the Dodd-Frank Act beginning July 1, 2024. The Durbin Amendment is now applicable to the Company because its total assets exceeded $10.0 billion as of December 31, 2023. As a result, its curtailment of card-related interchange income went into effect on July 1, 2024.
Insurance and retail brokerage commissions increased by $1.1 million, or 10%, in 2025, primarily due to higher annuity sales, while Trust income increased $1.1 million, or 9%, due to revenue for assets under management. Swap fee income increased $0.7 million, compared to the prior period, as a result of a growth in new interest rate swaps entered into by our commercial loan customers.
Total noninterest income decreased $2.4 million, or 2%, in comparison to the year ended December 31, 2024. Gain on sale of mortgages increased $1.5 million as a result of changes in volume and spread received on mortgage loans sold, and gain on sale of other loans and assets decreased $2.2 million as a result of a decline in the volume and spread on the sale of SBA loans.
The most significant changes, other than the changes noted above, include gains on VISA exchange of $5.1 million and $5.7 million for the years ended December 31, 2025 and 2024, respectively, related to the conversion and sale of Visa shares. Offsetting these gains are $4.3 million and $5.4 million in losses recognized on the sale available for sale securities for 2025 and 2024, respectively, which were sold in order to reinvest into higher yielding investments.
41
Table of Contents
Noninterest Expense
The components of noninterest expense for each year in the three-year period ended December 31 are as follows:
| 2025 compared to 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | $ Change | % Change | ||||||||||||||
| (dollars in thousands) | ||||||||||||||||||
| Noninterest Expense: | ||||||||||||||||||
| Salaries and employee benefits | $ | 163,981 | $ | 149,287 | $ | 142,871 | $ | 14,694 | 10 | % | ||||||||
| Net occupancy | 20,714 | 19,783 | 19,221 | 931 | 5 | |||||||||||||
| Furniture and equipment | 18,161 | 17,453 | 17,308 | 708 | 4 | |||||||||||||
| Data processing | 16,359 | 15,582 | 15,010 | 777 | 5 | |||||||||||||
| Advertising and promotion | 6,447 | 5,535 | 5,713 | 912 | 16 | |||||||||||||
| Pennsylvania shares tax | 4,495 | 5,422 | 4,364 | (927) | (17) | |||||||||||||
| Intangible amortization | 5,503 | 5,024 | 4,983 | 479 | 10 | |||||||||||||
| Other professional fees and services | 6,892 | 5,533 | 5,919 | 1,359 | 25 | |||||||||||||
| FDIC insurance | 6,117 | 5,973 | 6,260 | 144 | 2 | |||||||||||||
| Other operating expenses | 38,201 | 35,350 | 34,389 | 2,851 | 8 | |||||||||||||
| Subtotal | 286,870 | 264,942 | 256,038 | 21,928 | 8 | |||||||||||||
| Loss on sale or write-down of assets | 654 | 451 | 204 | 203 | 45 | |||||||||||||
| Litigation and operational losses | 2,925 | 4,592 | 4,641 | (1,667) | (36) | |||||||||||||
| Loss on early redemption of subordinated debt | — | 369 | — | (369) | — | |||||||||||||
| Merger and acquisition related | 4,379 | 391 | 9,034 | 3,988 | 1,020 | |||||||||||||
| Total noninterest expense | $ | 294,828 | $ | 270,745 | $ | 269,917 | $ | 24,083 | 9 | % |
Total noninterest expense increased $24.1 million compared to the year ended December 31, 2024. Salaries and employee benefits increased $14.7 million. Contributing to the higher salary expense in 2025 was a $7.7 million increase in incentive expense, of which $1.5 million can be attributed to finalizing payments related to prior year volumes and performance, with the remaining increase due to higher performance levels and sales volumes in 2025. Also impacting salary and benefit expense is a $1.9 million increase in 401(k) expense, a $1.1 million increase in FICA taxes and a higher number of full time equivalent employees, partially due to the Center acquisition. The number of full time equivalent employees totaled 1,512 at December 31, 2024, increasing to 1,567 at December 31, 2025.
Net occupancy expense increased $0.9 million due to additional properties acquired as part of the Center acquisition as well as increased snow removal expense.
Pennsylvania shares tax decreased $0.9 million compared to the year ended December 31, 2024 primarily due to higher income generated outside of Pennsylvania resulting from continued growth in our SBA and equipment finance loan portfolios.
Other operating expense increased $2.9 million compared to the prior period primarily due to loan-related appraisals, credit reporting and OREO expense. The increase in other professional fees and services is a result of services and advisors for several areas, none of which were individually material. Merger and acquisition related expenses increased $4.0 million compared to the prior period as a result of the Center acquisition which occurred in the second quarter of 2025.
Income Tax
The provision for income taxes of $39.1 million in 2025 reflects an increase of $3.4 million compared to the provision for income taxes in 2024 as a result of a $13.2 million increase in the level of income before taxes.
The effective tax rate was 20.4% and 20.0% for tax expense in 2025 and 2024, respectively. We ordinarily generate an annual effective tax rate that is less than the statutory rate due to benefits resulting from tax-exempt interest, income from bank owned life insurance, and tax benefits associated with low-income housing tax credits, all of which are relatively consistent regardless of the level of pretax income.
Financial Condition
First Commonwealth’s total assets increased $758.1 million as of December 31, 2025 compared to December 31, 2024. Loans and leases, including loans held for sale, increased $743.7 million. Contributing to the loan growth in 2025, including loans
42
Table of Contents
held for sale, were increases of $265.9 million in equipment finance loans, $231.3 million in commercial real estate loans and $107.0 million in automobile and recreational vehicle loans. Investment securities decreased $19.6 million, or 1%, and cash and interest-bearing balances with banks increased $47.0 million, or 35%.
First Commonwealth’s total liabilities increased $608.9 million in 2025. Deposits increased $573.0 million and long-term borrowings decreased $0.8 million. Short-term borrowings increased $67.8 million, or 85%.
Total shareholders' equity increased $149.2 million in 2025. The growth in shareholders' equity was the result of net income of $152.3 million, common stock issued for the Center acquisition of $45.9 million and a $37.9 million increase in accumulated other comprehensive income resulting from changes in the fair value of available for sale investments, offset by $55.5 million in dividends declared and $36.5 million in stock repurchases.
Loan and Lease Portfolio
Following is a summary of our loan and lease portfolio as of December 31:
| 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | |||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 2,044,989 | 22 | % | $ | 1,677,989 | 19 | % | $ | 1,543,349 | 17 | % | $ | 1,211,706 | 16 | % | $ | 1,173,452 | 17 | % | ||||||||||||||
| Real estate construction | 462,786 | 5 | 483,384 | 5 | 597,735 | 7 | 513,101 | 7 | 494,456 | 7 | ||||||||||||||||||||||||
| Residential real estate | 2,360,285 | 25 | 2,341,703 | 26 | 2,416,876 | 27 | 2,194,669 | 29 | 1,920,250 | 28 | ||||||||||||||||||||||||
| Commercial real estate | 3,182,109 | 33 | 3,124,704 | 35 | 3,053,152 | 34 | 2,425,012 | 31 | 2,251,097 | 33 | ||||||||||||||||||||||||
| Loans to individuals | 1,457,870 | 15 | 1,355,974 | 15 | 1,357,649 | 15 | 1,297,655 | 17 | 999,975 | 15 | ||||||||||||||||||||||||
| Total loans and leases | $ | 9,508,039 | 100 | % | $ | 8,983,754 | 100 | % | $ | 8,968,761 | 100 | % | $ | 7,642,143 | 100 | % | $ | 6,839,230 | 100 | % |
The loan and lease portfolio, excluding loans held for sale, totaled $9.5 billion as of December 31, 2025, reflecting growth of $524.3 million compared to December 31, 2024. The Center acquisition contributed $292.6 million of this loan growth while the movement of a portfolio of loans to held for sale in the fourth quarter of 2025 negatively impacted the growth by $225.4 million. Commercial, financial, agricultural and other loans increased $367.0 million, or 22%, $265.9 million of which is a result of growth in the equipment finance portfolio and $92.5 million of which was the result of growth in time and demand loans. Residential real estate loans increased $18.6 million, or 1%, as $82.9 million growth from the Center acquisition was offset by runoff in the portfolio due to a higher percentage of new loans being originated for sale. Commercial real estate loans increased $57.4 million, or 2%, primarily due to growth in owner- and non-owner occupied properties. Growth in commercial real estate loans was impacted by the addition of $114.6 million acquired as part of the Center acquisition, offset by $173.9 million of loans moved to held for sale in the fourth quarter of 2025. Loans to individuals increased $101.9 million primarily due to growth in indirect auto and recreational vehicle loans.
Loans secured by 1-4 family residential properties in the process of foreclosure totaled $14.1 million at December 31, 2025 and $12.1 million at December 31, 2024.
The level of the loan portfolio in 2025 was impacted by the Center acquisition as well as the movement of a select portfolio of loans to held for sale. To better understand the changes to loan portfolio in 2025, the following table shows a breakdown of our loan portfolio between loans acquired through the Center acquisition and the portfolio moved to held for sale as of December 31, 2025:
| Legacy | Acquired (1) | Portfolio Moved to Held for Sale | Total | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||||||
| Commercial, financial, agricultural and other | $ | 2,002,037 | $ | 61,233 | $ | (18,281) | $ | 2,044,989 | |||||||
| Real estate construction | 452,824 | 33,521 | (23,559) | 462,786 | |||||||||||
| Residential real estate | 2,287,045 | 82,920 | (9,680) | 2,360,285 | |||||||||||
| Commercial real estate | 3,241,403 | 114,567 | (173,861) | 3,182,109 | |||||||||||
| Loans to individuals | 1,457,493 | 377 | — | 1,457,870 | |||||||||||
| Total loans and leases | $ | 9,440,802 | $ | 292,618 | $ | (225,381) | $ | 9,508,039 |
(1) Includes April 30, 2025 balance of loans acquired as part of the Center acquisition plus day 1 gross up of PCD loans.
43
Table of Contents
The majority of our loan and lease portfolio is with borrowers located in the states of Pennsylvania and Ohio. As of December 31, 2025 and 2024, there were no concentrations of loans relating to any industry in excess of 10% of total loans.
Final loan maturities and rate sensitivities of the loan portfolio excluding consumer installment and mortgage loans at December 31, 2025 were as follows:
| Within One Year | One to 5 Years | After 5 Years | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||
| Commercial, financial, agricultural and other | $ | 365,592 | $ | 1,096,527 | $ | 581,498 | $ | 2,043,617 | ||||||
| Real estate construction (a) | 149,926 | 246,644 | 48,357 | 444,927 | ||||||||||
| Commercial real estate | 561,626 | 1,417,814 | 1,201,996 | 3,181,436 | ||||||||||
| Other | 22,905 | 43,344 | 128,652 | 194,901 | ||||||||||
| Total | $ | 1,100,049 | $ | 2,804,329 | $ | 1,960,503 | $ | 5,864,881 | ||||||
| Loans at fixed interest rates | 1,370,975 | 323,956 | ||||||||||||
| Loans at variable interest rates | 1,433,354 | 1,636,547 | ||||||||||||
| Total | $ | 2,804,329 | $ | 1,960,503 |
(a)The maturities of real estate construction loans include term commitments that follow the construction period. Loans with these term commitments will be moved to the commercial real estate category when the construction phase of the project is completed.
First Commonwealth has a legal lending limit of $204.4 million to any one borrower or closely related group of borrowers, but has established lower thresholds for credit risk management.
Commercial real estate comprises 33% of our total loan portfolio. Commercial real estate loans are collateralized by real estate properties including, but not limited to, multifamily properties, office, retail, hotels and student housing. The following table summarizes the commercial real estate portfolio by type of property securing the credit as of December 31:
| 2025 | 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | |||||||||||
| (dollars in thousands) | ||||||||||||||
| Land | $ | 8,757 | 0.3 | % | $ | 4,495 | 0.1 | % | ||||||
| Residential 1-4 | 5,380 | 0.2 | 11,735 | 0.4 | ||||||||||
| Industrial and storage | 645,211 | 20.3 | 522,480 | 16.7 | ||||||||||
| Multifamily | 576,299 | 18.1 | 610,442 | 19.5 | ||||||||||
| Office | 470,133 | 14.8 | 533,216 | 17.1 | ||||||||||
| Healthcare | 143,056 | 4.5 | 153,609 | 4.9 | ||||||||||
| Student housing | 139,645 | 4.4 | 126,688 | 4.1 | ||||||||||
| Retail | 774,070 | 24.3 | 768,067 | 24.6 | ||||||||||
| Hospitality | 238,531 | 7.4 | 191,372 | 6.1 | ||||||||||
| Specialty use | 178,940 | 5.6 | 196,946 | 6.3 | ||||||||||
| Other | 2,087 | 0.1 | 5,654 | 0.2 | ||||||||||
| Total | $ | 3,182,109 | 100.0 | % | $ | 3,124,704 | 100.0 | % |
44
Table of Contents
The following table represents our commercial real estate portfolio by type of property securing the credit as of December 31, 2025. Total non-pass commercial real estate loans increased by $17.7 million to $127.5 million when compared to December 31, 2024.
| Pass | OAEM | Substandard Accruing | Substandard Nonaccruing | Total Non-Pass | Total | % Non-Pass | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||||||||||||||||||
| Land | $ | 8,757 | $ | — | $ | — | $ | — | $ | — | $ | 8,757 | — | % | |||||||||||||
| Residential 1-4 | 5,092 | — | 288 | — | 288 | 5,380 | 5.4 | ||||||||||||||||||||
| Industrial and storage | 635,669 | 4,856 | 3,950 | 736 | 9,542 | 645,211 | 1.5 | ||||||||||||||||||||
| Multifamily | 537,198 | 15,357 | 11,732 | 12,012 | 39,101 | 576,299 | 6.8 | ||||||||||||||||||||
| Office | 438,266 | 23,190 | 209 | 8,468 | 31,867 | 470,133 | 6.8 | ||||||||||||||||||||
| Healthcare | 140,672 | 2,039 | 306 | 39 | 2,384 | 143,056 | 1.7 | ||||||||||||||||||||
| Student housing | 134,648 | 4,997 | — | — | 4,997 | 139,645 | 3.6 | ||||||||||||||||||||
| Retail | 750,623 | 4,541 | 10,545 | 8,361 | 23,447 | 774,070 | 3.0 | ||||||||||||||||||||
| Hospitality | 233,302 | 5,229 | — | — | 5,229 | 238,531 | 2.2 | ||||||||||||||||||||
| Specialty use | 168,421 | 8,883 | 640 | 996 | 10,519 | 178,940 | 5.9 | ||||||||||||||||||||
| Other | 1,997 | 90 | — | — | 90 | 2,087 | 4.3 | ||||||||||||||||||||
| Total | $ | 3,054,645 | $ | 69,182 | $ | 27,670 | $ | 30,612 | $ | 127,464 | $ | 3,182,109 | 4.0 | % |
The office portfolio comprises 14.8% of total commercial real estate loans and 25.0% of total commercial real estate non-pass loans. The average loan commitment size for the office portfolio is $0.9 million and the average outstanding balance as of December 31, 2025 is $0.9 million. Within the office portfolio, exposures over $1.0 million have an average debt service coverage ratio of 1.54x, which exceeds our internal guidelines of 1.25x to 1.50x, depending on property class. Additionally, for loans with exposure over $1.0 million, the office portfolio has a weighted average loan to value of 54% compared to internal guidelines of 60-75% depending on property class. Our current measure is based off of the most recent appraisal on file, the majority of which are from origination.
Portfolio segment limits are approved by our Board of Directors' Risk Committee. These segment limits incorporate loan commitments and are based off of total Tier 1 capital plus the allowable allowance for credit losses. In the second quarter of 2024, after considering the current environment and potential risks related to the office portfolio, the segment limit for the office portfolio was decreased from 65% to 50%, with the actual segment concentration at 32.4% as of December 31, 2025.
The following table summarizes commercial real estate loans by the location of the properties by which they are collateralized as of December 31, 2025. Some loans are collateralized by multiple properties spread over various states. In those instances the loan is included below based on the location of the primary property collateralizing the loan.
| Balance | % of Total | ||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||
| Ohio | $ | 1,371,327 | 43 | % | |||
| Pennsylvania | 1,334,018 | 42 | |||||
| New Jersey | 41,244 | 1 | |||||
| Indiana | 40,433 | 1 | |||||
| Kentucky | 117,785 | 4 | |||||
| New York | 43,857 | 1 | |||||
| Other | 233,445 | 8 | |||||
| $ | 3,182,109 | 100 | % |
When calculating the allowance for credit losses the commercial real estate portfolio is segmented into three portfolio segments: multifamily, non-owner occupied and owner occupied. For additional information related to these segments, including credit quality, see Note 9 "Loans and Leases and Allowance for Credit Losses" of the Consolidated Financial Statements.
45
Table of Contents
Nonperforming Loans
Nonperforming loans include nonaccrual loans and restructured loans. Nonaccrual loans represent loans on which interest accruals have been discontinued. Restructured loans are those loans whose terms have been renegotiated to provide a reduction or deferral of principal or interest as a result of the deteriorating financial position of the borrower under terms not available in the market.
We discontinue interest accruals on a loan when, based on current information and events, it is probable that we will be unable to fully collect principal or interest due according to the contractual terms of the loan. Consumer loans are placed in nonaccrual status at 150 days past due. Other types of loans are typically placed in nonaccrual status when there is evidence of a significantly weakened financial condition or principal and interest is 90 days or more delinquent. Interest received on a nonaccrual loan is normally applied as a reduction to loan principal rather than interest income utilizing the cost recovery methodology of revenue recognition.
Nonperforming loans are closely monitored on an ongoing basis as part of our loan review and work-out process. The estimated credit loss on these loans is evaluated by comparing the loan balance to the fair value of any underlying collateral and the present value of projected future cash flows. Losses are recognized when a loss is expected and the amount is reasonably estimable.
The following is a comparison of nonperforming assets and the effects on interest due to nonaccrual loans for the period ended December 31:
| 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Nonperforming Loans: | ||||||||||||||||||
| Loans on nonaccrual basis | $ | 91,756 | $ | 61,456 | $ | 39,472 | $ | 20,193 | $ | 34,926 | ||||||||
| Troubled debt restructured loans on nonaccrual basis | — | — | — | 8,852 | 13,134 | |||||||||||||
| Troubled debt restructured loans on accrual basis | — | — | — | 6,442 | 7,120 | |||||||||||||
| Total nonperforming loans | $ | 91,756 | $ | 61,456 | $ | 39,472 | $ | 35,487 | $ | 55,180 | ||||||||
| Loans and leases past due in excess of 90 days and still accruing | $ | 1,288 | $ | 2,064 | $ | 9,436 | $ | 1,991 | $ | 1,606 | ||||||||
| Other real estate owned | $ | 990 | $ | 895 | $ | 422 | $ | 534 | $ | 642 | ||||||||
| Loans and leases outstanding at end of period | $ | 9,508,039 | $ | 8,983,754 | $ | 8,968,761 | $ | 7,642,143 | $ | 6,839,230 | ||||||||
| Average loans and leases outstanding | $ | 9,474,491 | $ | 9,013,742 | $ | 8,714,770 | $ | 7,172,624 | $ | 6,777,192 | ||||||||
| Nonperforming loans as a percentage of total loans and leases | 0.97 | % | 0.68 | % | 0.44 | % | 0.46 | % | 0.81 | % | ||||||||
| Provision for credit losses on loans and leases | $ | 29,298 | $ | 32,368 | $ | 7,106 | $ | 17,521 | $ | (377) | ||||||||
| Provision for credit losses - acquisition day 1 non-PCD | $ | 3,759 | $ | — | $ | 10,653 | $ | — | $ | — | ||||||||
| Allowance for credit losses | $ | 125,768 | $ | 118,906 | $ | 117,718 | $ | 102,906 | $ | 92,522 | ||||||||
| Net charge-offs | $ | 29,375 | $ | 31,180 | $ | 30,152 | $ | 7,137 | $ | 8,410 | ||||||||
| Net charge-offs as a percentage of average loans and leases outstanding | 0.31 | % | 0.35 | % | 0.35 | % | 0.10 | % | 0.12 | % | ||||||||
| Provision for credit losses on loans and leases as a percentage of net charge-offs (b) | 99.74 | % | 103.81 | % | 23.57 | % | 245.50 | % | (4.48) | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans and leases outstanding (a) | 1.32 | % | 1.32 | % | 1.31 | % | 1.35 | % | 1.35 | % | ||||||||
| Allowance for credit losses as a percentage of nonperforming loans (a) | 137.07 | % | 193.48 | % | 298.23 | % | 289.98 | % | 167.67 | % | ||||||||
| Gross income that would have been recorded at original rates | $ | 6,814 | $ | 6,717 | $ | 3,894 | $ | 1,444 | $ | 3,503 | ||||||||
| Interest that was reflected in income | 1,080 | 705 | 530 | 244 | 569 | |||||||||||||
| Net reduction to interest income due to nonaccrual | $ | 5,734 | $ | 6,012 | $ | 3,364 | $ | 1,200 | $ | 2,934 |
(a)End of period loans and nonperforming loans exclude loans held for sale.
(b)Does not include provision for credit losses on loans and leases - acquisition day 1 non-PCD.
46
Table of Contents
Nonperforming loans increased $30.3 million to $91.8 million at December 31, 2025, compared to $61.5 million at December 31, 2024. During 2025, $94.1 million in loans were moved to nonaccrual, offset by $30.3 million in paydowns and payoffs, $5.8 million in sales, and $27.0 million in charge-offs. During 2025, two dealer floor plan relationships with balances of $13.8 million at December 31, 2025 were placed in nonaccrual status. The relationships totaled $41.4 million when placed in nonaccrual and subsequently the balances were reduced by $20.0 million in payments from the liquidation and sale of collateral and by $7.6 million in chargeoffs. In addition, $8.5 million in the new nonaccrual loans were the result of the Center acquisition. Nonperforming loans as a percentage of total loans increased to 0.97% from 0.68% at December 31, 2025 compared to December 31, 2024, respectively.
Net charge-offs were $29.4 million in 2025 compared to $31.2 million for the year 2024. The most significant credit losses recognized during the year include a $7.6 million charge-off recognized on a dealer floor plan relationship, $2.8 million recognized on nonperforming loans acquired from the Center acquisition, $7.0 million recognized on automobile and recreational vehicles and $1.8 million recognized on a non-owner occupied relationship loan. Included in the above charge-off detail is $7.4 million in charge-offs related to loans that were moved to held for sale during 2025. Additional detail on credit risk is included in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “Provision for Credit Losses,” “Allowance for Credit Losses" and "Credit Risk.”
Provision for credit losses on loans and leases as a percentage of net charge-offs decreased to 99.7% for the year ended December 31, 2025 from 103.8% for the year ended December 31, 2024. This change was primarily driven by the $29.4 million in net charge-offs.
Allowance for Credit Losses
Following is a summary of the allocation of the allowance for credit losses at December 31:
| 2025 | 2024 | 2023 | 2022 | 2021 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | ||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 38,149 | 22 | % | $ | 29,131 | 19 | % | $ | 27,996 | 17 | % | $ | 22,650 | 16 | % | $ | 18,093 | 17 | % | |||||||||
| Real estate construction | 7,808 | 5 | 6,030 | 5 | 7,418 | 7 | 8,822 | 7 | 4,220 | 7 | |||||||||||||||||||
| Residential real estate | 21,629 | 25 | 22,396 | 26 | 23,901 | 27 | 21,412 | 29 | 12,625 | 28 | |||||||||||||||||||
| Commercial real estate | 40,271 | 33 | 40,232 | 35 | 37,071 | 34 | 28,804 | 31 | 33,376 | 33 | |||||||||||||||||||
| Loans to individuals | 17,911 | 15 | 21,117 | 15 | 21,332 | 15 | 21,218 | 17 | 24,208 | 15 | |||||||||||||||||||
| Total | $ | 125,768 | $ | 118,906 | $ | 117,718 | $ | 102,906 | $ | 92,522 | |||||||||||||||||||
| Allowance for credit losses as percentage of end-of-period loans and leases outstanding | 1.32 | % | 1.32 | % | 1.31 | % | 1.35 | % | 1.35 | % |
(a)Represents the ratio of loans in each category to total loans.
The allowance for credit losses increased $6.9 million from December 31, 2024 to December 31, 2025. The allowance for credit losses as a percentage of end-of-period loans and leases outstanding was 1.32% at both December 31, 2025 and 2024, respectively. The allowance for credit losses includes both a general reserve for performing loans and reserves for individually analyzed loans. Comparing December 31, 2025 to December 31, 2024, the general reserve for performing loans is 1.22% and 1.24%, respectively, of total performing loans for both periods. Reserves for individually analyzed loans decreased from 13.0% of nonperforming loans at December 31, 2024 to 10.7% of nonperforming loans at December 31, 2025. The allowance for credit losses as a percentage of nonperforming loans was 137.1% and 193.5% at December 31, 2025 and 2024, respectively.
The allowance for credit losses represents management’s estimate of expected losses in the loan portfolio at a specific point in time. This estimate includes losses associated with specifically identified loans, as well as estimated credit losses inherent in the remainder of the loan portfolio. Additions are made to the allowance through both periodic provisions charged to income and recoveries of losses previously incurred. Reductions to the allowance occur as loans are charged off. Management evaluates the appropriateness of the allowance at least quarterly, and in doing so relies on various factors including, but not limited to, assessment of historical loss experience, contractual payment schedules, prepayment estimates, calculated probability of default and loss given default estimates and forecasts of certain macroeconomic variables, such as unemployment, gross domestic product, housing price index, business bankruptcies as well as other macroeconomic variables. This evaluation is subjective and requires material estimates that may change over time. For a description of the methodology used to calculate the allowance for credit losses, please refer to “Critical Accounting Policies and Significant Accounting Estimates—Allowance for Credit Losses.”
47
Table of Contents
Investment Portfolio
Marketable securities that we hold in our investment portfolio, which are classified as “securities available for sale,” act as a source of liquidity. However, we do not anticipate liquidating the investments prior to maturity.
Following is a detailed schedule of the amortized cost of securities available for sale as of December 31:
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||
| Obligations of U.S. Government Agencies: | ||||||||||
| Mortgage-Backed Securities—Residential | $ | 2,638 | $ | 3,096 | $ | 3,565 | ||||
| Mortgage-Backed Securities—Commercial | 701,572 | 779,232 | 512,979 | |||||||
| Obligations of U.S. Government-Sponsored Enterprises: | ||||||||||
| Mortgage-Backed Securities—Residential | 336,493 | 413,434 | 559,769 | |||||||
| Other Government-Sponsored Enterprises | 1,000 | 1,000 | 1,000 | |||||||
| Obligations of States and Political Subdivisions | 7,560 | 8,510 | 9,226 | |||||||
| Corporate Securities | 46,969 | 62,475 | 51,886 | |||||||
| Total Securities Available for Sale | $ | 1,096,232 | $ | 1,267,747 | $ | 1,138,425 |
As of December 31, 2025, securities available for sale had a fair value of $1.0 billion. Gross unrealized gains were $5.7 million and gross unrealized losses were $87.7 million. The level of gross unrealized losses is directly related to the increase in market interest rates.
The securities available for sale portfolio decreased $133.4 million, or 12%, as of December 31, 2025 compared to December 31, 2024, as deposit growth provided additional liquidity which exceeded funding needs of the loan portfolio. Most of the run off in this portfolio is related to the sales, paydown and maturity of mortgage-backed securities. These securities provide ongoing liquidity through regular principal paydowns and additionally can be pledged for borrowings or to secure public deposits.
The following is a schedule of the contractual maturity distribution of securities available for sale at December 31, 2025.
| U.S. Government Agencies and Corporations | States and Political Subdivisions | Other Securities | Total Amortized Cost (a) | Weighted Average Yield (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Within 1 year | $ | 1,171 | $ | — | $ | — | $ | 1,171 | 0.98 | % | ||||||||
| After 1 but within 5 years | 580 | 7,560 | 27,475 | 35,615 | 6.10 | |||||||||||||
| After 5 but within 10 years | 1,686 | — | 19,494 | 21,180 | 3.84 | |||||||||||||
| After 10 years | 1,038,266 | — | — | 1,038,266 | 3.36 | |||||||||||||
| Total | $ | 1,041,703 | $ | 7,560 | $ | 46,969 | $ | 1,096,232 | 3.46 | % |
(a)Equities are excluded from this schedule because they have an indefinite maturity.
(b)Yields are calculated on a taxable equivalent basis, including amortization of premiums or discounts, and represent yield to maturity.
Mortgage-backed securities, which include mortgage-backed obligations of U.S. Government agencies and obligations of U.S. Government-sponsored enterprises, have contractual maturities ranging from less than one year to approximately 42 years and have anticipated average lives to maturity ranging from less than three years to approximately six years.
The available for sale investment portfolio amortized cost decreased $171.5 million, or 14%, at December 31, 2025 compared to 2024. Purchases of available for sale investments totaled $162.1 million during 2025 and calls or maturities totaled $282.7 million. The level of purchases were impacted by liquidity available from increased deposits. Liquidity provided from sales, calls and maturities was utilized to fund growth in the loan portfolio or reinvested into investment securities and interest-bearing deposits with banks.
48
Table of Contents
Following is a detailed schedule of the amortized cost of securities held to maturity as of December 31:
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||
| Obligations of U.S. Government Agencies: | ||||||||||
| Mortgage-Backed Securities—Residential | $ | 1,379 | $ | 1,586 | $ | 1,781 | ||||
| Mortgage-Backed Securities—Commercial | 163,625 | 89,404 | 69,502 | |||||||
| Obligations of U.S. Government-Sponsored Enterprises: | ||||||||||
| Mortgage-Backed Securities—Residential | 307,676 | 266,587 | 296,432 | |||||||
| Mortgage-Backed Securities—Commercial | — | — | 2,190 | |||||||
| Other Government-Sponsored Enterprises | 23,199 | 22,869 | 22,543 | |||||||
| Obligations of States and Political Subdivisions | 22,743 | 24,193 | 25,561 | |||||||
| Debt Securities Issued by Foreign Governments | 800 | 1,000 | 1,000 | |||||||
| Total Securities Held to Maturity | $ | 519,422 | $ | 405,639 | $ | 419,009 |
The following is a schedule of the contractual maturity distribution of securities held to maturity at December 31, 2025.
| U.S. Government Agencies and Corporations | States and Political Subdivisions | Other Securities | Total Amortized Cost | Weighted Average Yield (a) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Within 1 year | $ | — | $ | 1,604 | $ | 200 | $ | 1,804 | 3.01 | % | ||||||||
| After 1 but within 5 years | 2,564 | 16,245 | 600 | 19,409 | 2.41 | |||||||||||||
| After 5 but within 10 years | 52,502 | 4,330 | — | 56,832 | 2.01 | |||||||||||||
| After 10 years | 440,813 | 564 | — | 441,377 | 2.85 | |||||||||||||
| Total | $ | 495,879 | $ | 22,743 | $ | 800 | $ | 519,422 | 2.74 | % |
(a)Yields are calculated on a taxable equivalent basis, including amortization of premiums or discounts, and represent yield to maturity.
The held to maturity investment portfolio increased $113.8 million, or 28%, at December 31, 2025 compared to 2024. Held to maturity investment purchases of $192.5 million were offset by the calls or maturities of $78.3 million in investments.
See Note 8 “Investment Securities" and Note 18 “Fair Values of Assets and Liabilities” for additional information related to the investment portfolio.
Deposits
Total deposits increased $573.0 million in 2025. Interest-bearing demand and savings deposits increased $359.3 million, noninterest-bearing demand deposits increased $123.2 million and time deposits increased $90.5 million. The growth and changes in the mix of deposits in 2025 was impacted by $278.0 million in deposits acquired as part of the Center acquisition.
49
Table of Contents
The following table shows a breakdown of the components of First Commonwealth’s deposits as of the end of the year in the two-year period ending December 31:
| 2025 | 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Originated | Acquired(a) | Amount | Amount(b) | |||||||||||
| (dollars in thousands) | ||||||||||||||
| Noninterest-bearing deposits | $ | 2,331,287 | $ | 41,484 | $ | 2,372,771 | $ | 2,249,615 | ||||||
| Interest-bearing demand deposits | 1,782,509 | 13,004 | 1,795,513 | 688,596 | ||||||||||
| Savings deposits | 4,108,572 | 133,190 | 4,241,762 | 4,989,342 | ||||||||||
| Time deposits | 1,750,616 | 90,307 | 1,840,923 | 1,750,466 | ||||||||||
| Total deposits | $ | 9,972,984 | $ | 277,985 | $ | 10,250,969 | $ | 9,678,019 |
(a) Reflects the deposit balances, including purchase accounting marks, of deposits acquired from Center as of the acquisition date of April 30, 2025.
(b) Category totals have been reclassified to remove the impact of the internal sweep program.
In the table above, compared to amounts previously disclosed, deposits for December 31, 2024 reflect a reclassification of $1.2
billion out of savings deposits into interest-bearing demand deposits. This reclassification removes the impact of an internal
sweep program that has historically been in place for regulatory reserve requirements. In the second quarter of 2025, the
internal sweep program was terminated; therefore, for consistency purposes, interest-bearing demand deposits and savings
deposits for periods prior to June 30, 2025 are now shown without the deposit reclassification.
The level of deposits during any period is influenced by factors outside of management’s control, such as the level of short-term
and long-term market interest rates and yields offered on competing investments, such as money market mutual funds.
For additional information concerning our deposits, please refer to Note 14 “Interest-Bearing Deposits.”
At December 31, 2025 and 2024, time deposits of $100 thousand or more totaled $1,061.4 million and $1,018.3 million, respectively. Time deposits of $250 thousand or more had remaining maturities as follows as of the end of each year in the two-year period ended December 31:
| 2025 | 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | ||||||||||
| (dollars in thousands) | |||||||||||||
| 3 months or less | $ | 210,514 | 49 | % | $ | 215,806 | 47 | % | |||||
| Over 3 months through 6 months | 142,435 | 33 | 101,101 | 22 | |||||||||
| Over 6 months through 12 months | 74,259 | 17 | 125,863 | 27 | |||||||||
| Over 12 months | 5,209 | 1 | 17,081 | 4 | |||||||||
| Total | $ | 432,417 | 100 | % | $ | 459,851 | 100 | % |
The estimated total amount of uninsured deposits was $2.9 billion and $2.6 billion at December 31, 2025 and 2024, respectively, of which $0.8 billion and $0.7 billion were secured by pledged investment securities or letters of credit at December 31, 2025 and 2024, respectively. Uninsured amounts are estimated based on known deposit account relationships for each depositor and insurance guidelines provided by the FDIC.
Short-Term Borrowings and Long-Term Debt
Short-term borrowings increased $67.8 million, or 85%, from $80.1 million at December 31, 2024 to $148.0 million at December 31, 2025. Long-term debt decreased $1.2 million, from $263.0 million at December 31, 2024 to $261.7 million at December 31, 2025. For additional information concerning our short-term borrowings, subordinated debentures and other long-term debt, please refer to Note 15 “Short-term Borrowings,” Note 16 “Subordinated Debentures” and Note 17 “Other Long-term Debt” of the Consolidated Financial Statements.
50
Table of Contents
Contractual Obligations and Off-Balance Sheet Arrangements
The table below sets forth our contractual obligations to make future payments as of December 31, 2025. For a more detailed description of each category of obligation, refer to the note in our Consolidated Financial Statements indicated in the table below.
| Footnote Number Reference | 1 Year or Less | After 1 But Within 3 Years | After 3 But Within 5 Years | After 5 Years | Total | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||||||||||||
| FHLB advances | 17 | $ | 127,830 | $ | 1,483 | $ | 242 | $ | — | $ | 129,555 | ||||||||||
| Subordinated debentures | 16 | — | — | — | 128,466 | 128,466 | |||||||||||||||
| Operating leases | 11 | 5,351 | 9,812 | 8,895 | 30,181 | 54,239 | |||||||||||||||
| Total contractual obligations | $ | 133,181 | $ | 11,295 | $ | 9,137 | $ | 158,647 | $ | 312,260 |
The table above excludes our cash obligations upon maturity of certificates of deposit, which is set forth in Note 14 “Interest-Bearing Deposits” of the Consolidated Financial Statements.
In addition, see Note 10 “Commitments and Letters of Credit” for detail related to our off-balance sheet commitments to extend credit, financial standby letters of credit, performance standby letters of credit and commercial letters of credit as of December 31, 2025. Commitments to extend credit, standby letters of credit and commercial letters of credit do not necessarily represent future cash requirements since it is unknown if the borrower will draw upon these commitments and often these commitments expire without being drawn upon. As of December 31, 2025, a reserve for expected credit losses of $8.2 million was recorded for unused commitments and letters of credit.
Liquidity
Liquidity refers to our ability to meet the cash flow requirements of depositors and borrowers, as well as our operating cash needs, with cost-effective funding. Liquidity risk arises from the possibility that we may not be able to meet our financial obligations and operating cash needs or may become overly reliant upon external funding sources. In order to manage this risk, our Board of Directors has established a Liquidity Policy that identifies primary sources of liquidity, establishes procedures for monitoring and measuring liquidity and quantifies minimum liquidity requirements based on limits approved by our Board of Directors. This policy designates our Asset/Liability Committee (“ALCO”) as the body responsible for meeting these objectives. The ALCO, which includes members of executive management, reviews liquidity on a periodic basis and approves significant changes in strategies that affect balance sheet or cash flow positions. Liquidity is centrally managed on a daily basis by our Treasury Department, which monitors it by using such measures as a 30-day liquidity stress analysis, liquidity gap ratios and noncore funding ratios.
We generate funds to meet our cash flow needs primarily through the core deposit base of First Commonwealth Bank and the maturity or repayment of loans and other interest-earning assets, including investments. Core deposits are the most stable source of liquidity a bank can have due to the long-term relationship with a deposit customer. The level of deposits during any period is sometimes influenced by factors outside of management’s control, such as the level of short-term and long-term market interest rates and yields offered on competing investments, such as money market mutual funds. Deposits increased $573.0 million during 2025, and comprised 95% of total liabilities at both December 31, 2025 and 2024. Proceeds from the sale, maturity and redemption of investment securities totaled $429.4 million during 2025 and provided liquidity to fund loans, purchase investment securities and fund depositor withdrawals.
The following represents our expanded sources of liquidity as of December 31, 2025:
51
Table of Contents
| Total Available | Amount Used | Outstanding Letters of Credit | Net Available | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||||||
| Internal liquidity sources | |||||||||||||||
| Unencumbered securities | $ | 547,046 | $ | — | $ | — | $ | 547,046 | |||||||
| Other (excess pledged) | 154,458 | — | — | 154,458 | |||||||||||
| External liquidity sources | |||||||||||||||
| FHLB advances | 2,830,380 | 254,555 | 10,075 | 2,565,750 | |||||||||||
| FRB borrowings | 1,085,534 | — | — | 1,085,534 | |||||||||||
| Lines with other financial institutions | 160,000 | — | — | 160,000 | |||||||||||
| CDARS (1) | 1,231,190 | 14,957 | — | 1,216,233 | |||||||||||
| Total liquidity | $ | 6,008,608 | $ | 269,512 | $ | 10,075 | $ | 5,729,021 |
(1) Reflects internal policy limit. Maximum capacity with CDARs is $1.8 billion.
Our participation in the Certificate of Deposit Account Registry Services ("CDARS") program is part of an ALCO strategy to increase and diversify funding sources. As of December 31, 2025, the outstanding CDARS balance of $15.0 million carried an average weighted rate of 2.93% and an average original term of 322 days. These deposits are part of a reciprocal program that allows our depositors to receive expanded FDIC coverage by placing multiple certificates of deposit at other CDARS member banks.
Liquidity available through the Federal Reserve is a result of the FRB Borrower-in-Custody of Collateral program, which enables us to take certain loans that are not being used as collateral at the FHLB and pledge them as collateral for borrowings at the FRB.
Refer to “Financial Condition” above for additional information concerning our deposits, loan portfolio, investment securities and borrowings.
Market Risk
Market risk refers to potential losses arising from items such as changes in interest rates, foreign exchange rates, equity prices and commodity prices. Our market risk is composed primarily of interest rate risk. Interest rate risk is comprised of repricing risk, basis risk, yield curve risk and options risk. Repricing risk arises from differences in the cash flow or repricing between asset and liability portfolios. Basis risk arises when asset and liability portfolios are related to different market rate indices, which do not always change by the same amount. Yield curve risk arises when asset and liability portfolios are related to different maturities on a given yield curve; when the yield curve changes shape, the risk position is altered. Options risk arises from “embedded options” within asset and liability products as certain borrowers have the option to prepay their loans when rates fall, while certain depositors can redeem or withdraw their deposits early when rates rise.
The process by which we manage our interest rate risk is called asset/liability management. The goals of our asset/liability management are increasing net interest income without taking undue interest rate risk or material loss of net market value of our equity, while maintaining adequate liquidity. Net interest income is increased by growing earning assets and increasing the difference between the rate earned on earning assets and the rate paid on interest-bearing liabilities. Liquidity is measured by the ability to meet both depositors’ and credit customers’ requirements.
We use an asset/liability model to measure our interest rate risk. Interest rate risk measures include earnings simulation and gap analysis. Gap analysis is a static measure that does not incorporate assumptions regarding future events. Gap analysis, while a helpful diagnostic tool, displays cash flows for only a single rate environment. Net interest income simulations explicitly measure the exposure to earnings from changes in market rates of interest. Under simulation analysis, our current financial position is combined with assumptions regarding future business to calculate net interest income under various hypothetical rate scenarios. Our net interest income simulations assume a level balance sheet whereby new volume equals run-off. The ALCO reviews earnings simulations over multiple years under various interest rate scenarios. Reviewing these various measures provides us with a reasonably comprehensive view of our interest rate profile.
The following gap analysis compares the difference between the amount of interest-earning assets and interest-bearing liabilities subject to repricing over a period of time. The ratio of rate sensitive assets to rate sensitive liabilities repricing within a one-year period was 0.70 and 0.68 at December 31, 2025 and 2024, respectively. A ratio of less than one indicates a higher level of repricing liabilities over repricing assets over the next twelve months. The level of First Commonwealth's ratio is largely driven by the modeling of interest-bearing non-maturity deposits, which are included in the analysis as repricing within one year.
52
Table of Contents
Following is the gap analysis as of December 31:
| 2025 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-90 Days | 91-180 Days | 181-365 Days | Cumulative 0-365 Days | Over 1 Year Through 5 Years | Over 5 Years | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Loans and leases | $ | 3,962,518 | $ | 534,440 | $ | 846,281 | $ | 5,343,239 | $ | 3,308,592 | $ | 724,461 | ||||||||||
| Investments | 83,620 | 64,581 | 134,135 | 282,336 | 676,118 | 657,200 | ||||||||||||||||
| Other interest-earning assets | 75,812 | — | — | 75,812 | — | 1,270 | ||||||||||||||||
| Total interest-sensitive assets (ISA) | 4,121,950 | 599,021 | 980,416 | 5,701,387 | 3,984,710 | 1,382,931 | ||||||||||||||||
| Certificates of deposit | 770,770 | 629,285 | 367,335 | 1,767,390 | 72,102 | 916 | ||||||||||||||||
| Other deposits | 6,037,275 | — | — | 6,037,275 | — | — | ||||||||||||||||
| Borrowings | 227,167 | 215 | 127,431 | 354,813 | 51,693 | — | ||||||||||||||||
| Total interest-sensitive liabilities (ISL) | 7,035,212 | 629,500 | 494,766 | 8,159,478 | 123,795 | 916 | ||||||||||||||||
| Gap | $ | (2,913,262) | $ | (30,479) | $ | 485,650 | $ | (2,458,091) | $ | 3,860,915 | $ | 1,382,015 | ||||||||||
| ISA/ISL | 0.59 | 0.95 | 1.98 | 0.70 | 32.19 | 1,509.75 | ||||||||||||||||
| Gap/Total assets | 23.60 | % | 0.25 | % | 3.93 | % | 19.91 | % | 31.28 | % | 11.20 | % |
| 2024 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-90 Days | 91-180 Days | 181-365 Days | Cumulative 0-365 Days | Over 1 Year Through 5 Years | Over 5 Years | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Loans and leases | $ | 3,668,849 | $ | 423,523 | $ | 738,672 | $ | 4,831,044 | $ | 3,212,002 | $ | 851,465 | ||||||||||
| Investments | 57,039 | 50,445 | 119,475 | 226,959 | 675,061 | 771,365 | ||||||||||||||||
| Other interest-earning assets | 27,160 | — | — | 27,160 | — | 1,198 | ||||||||||||||||
| Total interest-sensitive assets (ISA) | 3,753,048 | 473,968 | 858,147 | 5,085,163 | 3,887,063 | 1,624,028 | ||||||||||||||||
| Certificates of deposit | 681,794 | 410,573 | 552,392 | 1,644,759 | 104,383 | 1,218 | ||||||||||||||||
| Other deposits | 5,677,938 | — | — | 5,677,938 | — | — | ||||||||||||||||
| Borrowings | 159,245 | 211 | 423 | 159,879 | 179,508 | — | ||||||||||||||||
| Total interest-sensitive liabilities (ISL) | 6,518,977 | 410,784 | 552,815 | 7,482,576 | 283,891 | 1,218 | ||||||||||||||||
| Gap | $ | (2,765,929) | $ | 63,184 | $ | 305,332 | $ | (2,397,413) | $ | 3,603,172 | $ | 1,622,810 | ||||||||||
| ISA/ISL | 0.58 | 1.15 | 1.55 | 0.68 | 13.69 | 1,333.36 | ||||||||||||||||
| Gap/Total assets | 23.88 | % | 0.55 | % | 2.64 | % | 20.69 | % | 31.10 | % | 14.01 | % |
Gap analysis has limitations due to the static nature of the model, which holds volumes and consumer behaviors constant in all economic and interest rate scenarios. A lower level of rate sensitive assets to rate sensitive liabilities repricing in one year could indicate reduced net interest income in a rising interest rate scenario, and conversely, increased net interest income in a declining interest rate scenario. However, the gap analysis incorporates only the level of interest-earning assets and interest-bearing liabilities and not the sensitivity each has to changes in interest rates. The impact of the sensitivity to changes in interest rates is provided in the table below.
53
Table of Contents
The following table presents an analysis of the potential sensitivity of our annual net interest income to gradual changes in interest rates over a 12-month time frame as compared with net interest income if rates remained unchanged and there are no changes in balance sheet categories.
| Net interest income change (12 months) for basis point movements of: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -200 | -100 | +100 | +200 | |||||||||||
| (dollars in thousands) | ||||||||||||||
| December 31, 2025 ($) | $ | (1,761) | $ | (979) | $ | 4,114 | $ | 8,173 | ||||||
| December 31, 2025 (%) | (0.40) | % | (0.22) | % | 0.95 | % | 1.88 | % | ||||||
| December 31, 2024 ($) | $ | (8,351) | $ | (4,213) | $ | 5,101 | $ | 9,080 | ||||||
| December 31, 2024 (%) | (2.07) | % | (1.05) | % | 1.27 | % | 2.25 | % |
The following table represents the potential sensitivity of our annual net interest income to immediate changes in interest rates versus if rates remained unchanged and there are no changes in balance sheet categories.
| Net interest income change (12 months) for basis point movements of: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -200 | -100 | +100 | +200 | |||||||||||
| (dollars in thousands) | ||||||||||||||
| December 31, 2025 ($) | $ | (9,798) | $ | (4,118) | $ | 13,061 | $ | 25,334 | ||||||
| December 31, 2025 (%) | (2.25) | % | (0.95) | % | 3.00 | % | 5.82 | % | ||||||
| December 31, 2024 ($) | $ | (28,123) | $ | (13,449) | $ | 13,690 | $ | 25,374 | ||||||
| December 31, 2024 (%) | (6.98) | % | (3.34) | % | 3.40 | % | 6.30 | % |
The Company evaluates its potential interest rate sensitivity by utilizing several interest rate scenarios that incorporate both
rising and declining rates. Results of these scenarios are impacted by variables that include the current level of interest rates,
product characteristics such as floors and ceilings, the frequency with which variable rate products reset their rates, and
projected pricing changes for non-maturity deposits. For example, the results in a declining rate scenario could be affected by
the model's use of an assumed interest rate floor of zero. For the years 2025 and 2024, the cost of our interest-bearing liabilities averaged 2.55% and 2.83%, respectively, and the yield on our average interest-earning assets, on a fully taxable equivalent basis, averaged 5.70% and 5.62%, respectively.
The ALCO is responsible for the identification and management of interest rate risk exposure. As such, the ALCO continuously evaluates strategies to manage our exposure to interest rate fluctuations.
Asset/liability models require that certain assumptions be made, such as prepayment rates on earning assets and the impact of pricing on non-maturity deposits, which may differ from actual experience. These business assumptions are based upon our experience, business plans and published industry experience. While management believes such assumptions to be reasonable, there can be no assurance that modeled results will approximate actual results.
Credit Risk
Management of credit risk within our loan and lease portfolio is a focus of the Company and is a continuous process in order to address changing economic and lending environments. In order to identify and manage credit risk, segment and concentration limits are established and approved by our Board of Directors’ Risk Committee in order to maintain alignment with our credit risk appetite, loan strategic plan, loan policy and underwriting guidelines. In addition, our Credit Department completes industry studies to identify potential risk in the portfolio. For example, within the commercial real estate portfolio, industry studies are completed for the following sectors: hospitality, industrial, multifamily, office, retail, senior living, healthcare and student housing.
On an annual basis, the Credit Department also reviews the commercial real estate portfolio as a whole, along with underwriting practices and loan level stress testing procedures, to enhance risk management practices and monitor commercial real estate
54
Table of Contents
concentrations. This review provides an overview of the portfolio to ensure that emerging risks have been identified, and documents and validates the standard interest rate and capitalization rate stress scenarios.
First Commonwealth maintains an allowance for credit losses at a level deemed sufficient for losses inherent in the loan and lease portfolio at the date of each statement of financial condition. Management reviews the appropriateness of the allowance on a quarterly basis to ensure that the provision for credit losses has been charged against earnings in an amount necessary to maintain the allowance at a level that is appropriate based on management’s assessment of estimated expected losses.
First Commonwealth’s methodology for assessing the appropriateness of the allowance for credit losses consists of several key elements. These elements include an assessment of individual nonperforming loans with a balance greater than $250 thousand, loss experience trends and other relevant factors.
First Commonwealth also maintains a reserve for unfunded loan commitments and letters of credit based upon credit risk and probability of funding. The reserve totaled $8.2 million at December 31, 2025 and is classified in “Other liabilities” on the Consolidated Statements of Financial Condition.
We discontinue interest accruals on a loan when, based on current information and events, it is probable that we will be unable to fully collect principal or interest due according to the contractual terms of the loan. A loan is also placed in nonaccrual status when, based on regulatory definitions, the loan is maintained on a “cash basis” due to the weakened financial condition of the borrower. Generally, loans 90 days or more past due are placed on nonaccrual status, except for consumer loans, which are placed on nonaccrual status at 150 days past due. Consumer loans related to automobile and recreational vehicles are either charged off or repossessed at not later than 90 days past due.
Nonperforming loans are closely monitored on an ongoing basis as part of our loan review and work-out process. The probable risk of loss on these loans is evaluated by comparing the loan balance to the estimated fair value of any underlying collateral or the present value of projected future cash flows. Losses or specifically assigned allowance for credit losses are recognized where appropriate. Nonperforming loans increased $30.3 million at December 31, 2025 compared to the prior year.
The allowance for credit losses was $125.8 million at December 31, 2025, or 1.32% of loans outstanding, compared to $118.9 million, or 1.32% of loans outstanding, at December 31, 2024. Credit measures as of December 31, 2025 as compared to December 31, 2024 reflect an increase in the level of criticized loans of $43.0 million, from $224.2 million at December 31, 2024 to $267.2 million at December 31, 2025. Commercial, financial, agricultural and other loans and commercial real estate loans accounted for $21.7 million and $17.7 million, respectively, of this increase. Classified assets increased $43.1 million, from $96.3 million at December 31, 2024 to $139.4 million at December 31, 2025. Commercial, financial, agricultural and other loans and commercial real estate loans accounted for $33.9 million and $9.0 million, respectively, of this increase. Delinquency on accruing loans increased $14.9 million, or 67%, compared to the prior year primarily due to an increase of $9.3 million in commercial real estate loan delinquency.
The allowance for credit losses as a percentage of nonperforming loans was 137.1% at December 31, 2025 and 193.5% as of December 31, 2024. The allowance for credit losses includes specific allocations of $9.8 million related to nonperforming loans covering 11% of the total nonperforming balance at December 31, 2025 and specific allocations of $8.0 million covering 13% of the total nonperforming balance at December 31, 2024. The amount of allowance related to individually analyzed nonperforming loans was determined by using estimated fair values obtained from current appraisals and updated discounted cash flow analyses. The increase in specific reserves is primarily the result of new nonperforming loans.
Management believes that the allowance for credit losses is at a level that is sufficient to absorb expected losses in the loan and lease portfolio at December 31, 2025.
55
Table of Contents
The following table provides information on net charge-offs and nonperforming loans by loan category:
| For the Period Ended December 31, 2025 | As of December 31, 2025 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Charge-offs | % of Total Net Charge- offs | Net Charge-offs as a % of Average Loans | Nonperforming Loans | % of Total Nonperforming Loans | Nonperforming Loans as a % of Total Loans | ||||||||||||||
| (dollars in thousands) | |||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 15,134 | 51.52 | % | 0.16 | % | $ | 46,618 | 50.81 | % | 0.49 | % | |||||||
| Real estate construction | 1,294 | 4.41 | 0.01 | 1,475 | 1.61 | 0.02 | |||||||||||||
| Residential real estate | 511 | 1.74 | 0.01 | 13,019 | 14.19 | 0.14 | |||||||||||||
| Commercial real estate | 6,971 | 23.73 | 0.07 | 30,612 | 33.36 | 0.32 | |||||||||||||
| Loans to individuals | 5,465 | 18.60 | 0.06 | 32 | 0.03 | — | |||||||||||||
| Total loans and leases, net of unearned income | $ | 29,375 | 100.00 | % | 0.31 | % | $ | 91,756 | 100.00 | % | 0.97 | % |
As indicated in the above table, commercial real estate and commercial financial, agricultural and other loans were the most significant portions of the nonperforming loans as of December 31, 2025. Included in nonaccrual loans as of December 31, 2025 are $10.3 million in loans that were on nonaccrual at the time of the Center or Centric acquisitions. See discussions related to the provision for credit losses and loans for more information.
New Accounting Pronouncements
New accounting pronouncements recently issued or proposed by the Financial Accounting Standards Board ("FASB") but not yet adopted as of December 31, 2025 are discussed below.
In November 2024, Accounting Standards Update 2024-03 ("ASU 2024-03"), “Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures" (Subtopic 220-40) was issued. ASU 2024-03 requires disaggregated disclosure of income statement expenses for public business entities. ASU 2024-03 requires new financial statement disclosures in tabular format, disaggregating information about prescribed categories underlying any relevant income statement expense caption. The prescribed categories include, among other things, employee compensation, depreciation, and intangible asset amortization. Additionally, entities must disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses. ASU 2024-03 will be effective for us, on a prospective basis, for annual periods beginning in 2027, and interim periods within fiscal years beginning in 2028, though early adoption and retrospective application is permitted. ASU 2024-03 is not expected to have a significant impact on our financial conditions or results of operations.
In September 2025, Accounting Standard Update 2025-06 ("ASU 2025-06"),“Intangibles - Goodwill and Other - Internal-Use Software" (Subtopic 350-40) was issued. ASU 2025-06 simplifies the accounting for internal-use software by removing project development stages and introducing a new capitalization threshold. Under the revised standard, software development costs are capitalized when management authorizes and commits funding for the project and it is probable the software will be completed and used as intended. ASU 2025-05 will be effective in 2028 and is not expected to have a significant impact on our financial conditions or results of operations.
In November 2025, Accounting Standard Update 2025‑08 ("ASU 2025-08"), “Financial Instruments - Credit Losses" (Topic 326) was issued. ASU 2025-08 expands the scope of acquired financial assets subject to the gross up approach formerly applicable only to purchased credit‑deteriorated ("PCD") assets, to include acquired non‑PCD loans that meet certain criteria, now referred to as “purchased seasoned loans” (PSLs). Under this model, an allowance for expected credit losses is recognized at acquisition, offsetting the loan’s amortized cost basis, thereby eliminating the day-one credit‑loss expense previously required for non‑PCD assets. PSLs are defined as non‑PCD loans acquired either (i) through a business combination, or (ii) purchased more than 90 days after origination when the acquirer was not involved in origination. ASU 2025-08 will be effective on a prospective basis for loans acquired on or after the adoption date, for interim and annual reporting periods beginning in 2027, though early adoption is permitted. The Company is evaluating the expected impact on accounting for acquired assets related to future transactions.
In November 2025, Accounting Standard Update 2025‑09 ("ASU 2025-09"), “Derivatives and Hedging" (Topic 815) was issued. This update allows designating a variable price component of a nonfinancial forecasted purchase or sale as the hedged risk, grouping individual forecasted transactions with similar (not identical) risk exposures, a new model for hedging forecasted interest on variable-rate debt, enabling changes in index or tenor without de-designation, subject to simplifying assumptions, and additional clarifications related to hedge accounting of nonfinancial components, net written options, and dual-hedge strategies. ASU 2025-09 will be effective beginning in 2027, though early adoption is permitted. The Company is in the process of assessing the impact of adoption on its consolidated financial statements.
56
Table of Contents
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000712537-25-000061.
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis represents an overview of the financial condition and the results of operations of First Commonwealth and its subsidiaries, as of and for the years ended December 31, 2024, and 2023. The purpose of this discussion is to focus on information concerning our financial condition and results of operations that is not readily apparent from the Consolidated Financial Statements. In order to obtain a more thorough understanding of this discussion, you should refer to the Consolidated Financial Statements, the notes thereto and to other financial information presented in this Annual Report. Refer to Management's Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on February 29, 2024 for a discussion and analysis of the factors that affected periods prior to 2024.
Company Overview
First Commonwealth provides a diversified array of consumer and commercial banking services through our bank subsidiary, FCB. We also provide trust and wealth management services through FCB and insurance products through FCIA. At December 31, 2024, FCB operated 124 community banking offices throughout Pennsylvania and Ohio, as well as loan production offices in Harrisburg, Pennsylvania, and Cleveland, Columbus, Canton, Canfield and Hudson, Ohio.
Our consumer services include internet, mobile and telephone banking, an automated teller machine network, personal checking accounts, interest-earning checking accounts, savings accounts, health savings accounts, insured money market accounts, debit cards, investment certificates, fixed and variable rate certificates of deposit, mortgage loans, secured and unsecured installment loans, construction and real estate loans, safe deposit facilities, credit cards, credit lines with overdraft checking protection and IRA accounts. Commercial banking services include commercial lending and leasing, small and high-volume business checking accounts, on-line account management services, ACH origination, payroll direct deposit, commercial cash management services and repurchase agreements. We also provide a variety of trust and asset management services and a full complement of auto, home and business insurance as well as term life insurance. We offer annuities, mutual funds and stock and bond brokerage services through an arrangement with a broker-dealer and insurance brokers. Most of our commercial customers are small and mid-sized businesses in Pennsylvania and Ohio.
As a financial institution with a focus on traditional banking activities, we earn the majority of our revenue through net interest income, which is the difference between interest earned on loans and investments and interest paid on deposits and borrowings. Growth in net interest income is dependent upon balance sheet growth and maintaining or increasing our net interest margin, which is net interest income (on a fully taxable-equivalent basis) as a percentage of our average interest-earning assets. We also generate revenue through fees earned on various services and products that we offer to our customers and, less frequently, through sales of assets, such as loans, investments or properties. These revenue sources are offset by provisions for credit losses on loans, operating expenses and income taxes.
General economic conditions also affect our business by impacting our customers’ need for financing, thus affecting loan growth, as well as impacting the credit strength of existing and potential borrowers.
Critical Accounting Policies and Significant Accounting Estimates
First Commonwealth’s accounting and reporting policies conform to accounting principles generally accepted in the United States of America (“GAAP”) and predominant practice in the banking industry. The preparation of financial statements in accordance with GAAP requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes. Over time, these estimates, assumptions and judgments may prove to be inaccurate or vary from actual results and may significantly affect our reported results and financial position for the period presented or in future periods. We currently view the determination of the allowance for credit losses and business combinations to be critical because they are highly dependent on subjective or complex judgments, assumptions and estimates made by management.
Allowance for Credit Losses
We account for the credit risk associated with our lending activities through the allowance and provision for credit losses. The allowance represents management’s best estimate of expected losses in our existing loan and lease portfolio as of the balance sheet date. The provision is a periodic charge to earnings in an amount necessary to maintain the allowance at a level that is appropriate based on management’s assessment of expected losses. Management determines and reviews with the Board of Directors the appropriateness of the allowance on a quarterly basis in accordance with the methodology described below.
•Loans are segmented into groups with similar characteristics and risks and an allowance for credit losses is calculated for each segment based on the estimate of credit losses.
31
Table of Contents
•The allowance for credit losses is calculated by pooling loans of similar credit risk characteristics and applying a discounted cash flow methodology after incorporating probability of default and loss given default estimates. Probability of default represents an estimate of the likelihood of default and loss given default measures the expected loss upon default. Inputs impacting the expected losses includes a forecast of macroeconomic factors, using a weighted forecast from a nationally recognized firm.
•Loans that do not have the same risks and characteristics of the loan pools are individually reviewed. These are generally large balance commercial loans and commercial mortgages that are rated less than “satisfactory” based on our internal credit-rating process.
•We assess whether the loans identified for review are “nonperforming”. This means it is expected that all amounts will not be collected according to the contractual terms of the loan agreement, which generally represents loans that management has placed on nonaccrual status.
•For individually analyzed loans we calculate the estimated fair value of the loans that are selected for review based on observable market prices, discounted cash flows or the value of the underlying collateral and record an allowance if needed.
•We then review the results to determine the appropriate balance of the allowance for credit losses. This review includes consideration of additional factors, such as the mix of loans in the portfolio, the balance of the allowance relative to total loans and nonperforming assets, trends in the overall risk profile in the portfolio, trends in delinquencies and nonaccrual loans, and local and national economic information and industry data, including trends in the industries we believe are higher risk.
There are many factors affecting the allowance for credit losses; some are quantitative, while others require qualitative judgment. These factors require the use of estimates related to the amount and timing of expected future cash flows, appraised values on nonperforming loans, estimated losses for each loan category based on historical loss experience, forecasts of economic trends and conditions, all of which may be susceptible to significant judgment and change. To the extent that actual outcomes differ from estimates, additional provisions for credit losses could be required that could adversely affect our earnings or financial position in future periods.
As noted above, the allowance for credit losses is estimated using a number of inputs and assumptions. Management's sensitivity analysis of the allowance identified that the model has the highest degree of sensitivity around values used in the economic forecast, specifically national unemployment and gross domestic product. Additionally, there is also a high degree of sensitivity related to estimated prepayment speeds as it is a major driver for the life of loan expectations. The sensitivity of estimated prepayment speeds had the largest impact on the residential first lien loan pool.
32
Table of Contents
Selected Financial Information
The following table provides selected financial information for the periods ended December 31,
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except share data) | ||||||||||||||||||
| Interest income | $ | 600,463 | $ | 529,998 | $ | 329,953 | $ | 293,838 | $ | 301,209 | ||||||||
| Interest expense | 221,571 | 144,322 | 17,732 | 15,297 | 32,938 | |||||||||||||
| Net interest income | 378,892 | 385,676 | 312,221 | 278,541 | 268,271 | |||||||||||||
| Provision for credit losses | 29,170 | 14,813 | 21,106 | (1,376) | 56,718 | |||||||||||||
| Net interest income after provision for credit losses | 349,722 | 370,863 | 291,115 | 279,917 | 211,553 | |||||||||||||
| Net securities gains (losses) | (5,446) | (103) | 2 | 16 | 70 | |||||||||||||
| Other income | 104,677 | 96,712 | 98,706 | 106,741 | 94,406 | |||||||||||||
| Other expenses | 270,745 | 269,917 | 229,638 | 213,857 | 215,826 | |||||||||||||
| Income before income taxes | 178,208 | 197,555 | 160,185 | 172,817 | 90,203 | |||||||||||||
| Income tax provision | 35,636 | 40,492 | 32,004 | 34,560 | 16,756 | |||||||||||||
| Net Income | $ | 142,572 | $ | 157,063 | $ | 128,181 | $ | 138,257 | $ | 73,447 | ||||||||
| Per Share Data—Basic | ||||||||||||||||||
| Net Income | $ | 1.40 | $ | 1.55 | $ | 1.37 | $ | 1.45 | $ | 0.75 | ||||||||
| Dividends declared | $ | 0.515 | $ | 0.495 | $ | 0.475 | $ | 0.455 | $ | 0.440 | ||||||||
| Average shares outstanding | 101,913,111 | 101,556,427 | 93,612,043 | 95,583,890 | 97,499,586 | |||||||||||||
| Per Share Data—Diluted | ||||||||||||||||||
| Net Income | $ | 1.39 | $ | 1.54 | $ | 1.37 | $ | 1.44 | $ | 0.75 | ||||||||
| Average shares outstanding | 102,205,497 | 101,822,201 | 93,887,447 | 95,840,285 | 97,758,965 | |||||||||||||
| At End of Period | ||||||||||||||||||
| Total assets | $ | 11,584,936 | $ | 11,459,488 | $ | 9,805,666 | $ | 9,545,093 | $ | 9,068,104 | ||||||||
| Investment securities | 1,584,216 | 1,490,866 | 1,250,237 | 1,595,529 | 1,205,294 | |||||||||||||
| Loans and leases, net of unearned income | 8,983,754 | 8,968,761 | 7,642,143 | 6,839,230 | 6,761,183 | |||||||||||||
| Allowance for credit losses | 118,906 | 117,718 | 102,906 | 92,522 | 101,309 | |||||||||||||
| Deposits | 9,678,019 | 9,192,309 | 8,005,469 | 7,982,498 | 7,438,666 | |||||||||||||
| Short-term borrowings | 80,139 | 597,835 | 372,694 | 138,315 | 117,373 | |||||||||||||
| Subordinated debentures | 128,305 | 177,741 | 170,937 | 170,775 | 170,612 | |||||||||||||
| Other long-term debt | 130,353 | 4,122 | 4,862 | 5,573 | 56,258 | |||||||||||||
| Shareholders’ equity | 1,405,165 | 1,314,274 | 1,052,074 | 1,109,372 | 1,068,617 | |||||||||||||
| Key Ratios | ||||||||||||||||||
| Return on average assets | 1.22 | % | 1.42 | % | 1.34 | % | 1.47 | % | 0.82 | % | ||||||||
| Return on average equity | 10.44 | 12.80 | 11.99 | 12.55 | 6.82 | |||||||||||||
| Net loans to deposits ratio | 91.60 | 96.29 | 94.18 | 84.52 | 89.53 | |||||||||||||
| Dividends per share as a percent of net income per share | 36.79 | 31.94 | 34.67 | 31.38 | 58.67 | |||||||||||||
| Average equity to average assets ratio | 11.72 | 11.06 | 11.16 | 11.72 | 12.00 |
Results of Operations—2024 Compared to 2023
Net Income
Net income for 2024 was $142.6 million, or $1.39 per diluted share, as compared to net income of $157.1 million, or $1.54 per diluted share in 2023. Contributing to the decrease in net income was a $6.8 million decline in net interest income and a $14.4 million increase in provision for credit losses. Provision for credit losses in 2023 included $10.7 million related to the day 1 adjustment on non-PCD loans acquired in the Centric acquisition. Noninterest expense increased $0.8 million in 2024 compared
33
Table of Contents
to 2023, however 2023 included $8.9 million in expenses related to the Centric acquisition. Noninterest income increased $2.6 million in 2024 compared to 2023 despite a decline of $6.8 million in card-related interchange income as a result of the Company being subject to the Durbin Amendment to the Dodd-Frank Act beginning July 1, 2024.
Our return on average equity was 10.4% and our return on average assets was 1.22% for 2024, compared to 12.8% and 1.42%, respectively, for 2023.
Average diluted shares for the year 2024 were 0.4% more than the comparable period in 2023 primarily due to $12.7 million of common stock buybacks completed during 2024.
Net Interest Income
Net interest income, which is our primary source of revenue, is the difference between interest income from earning assets (loans and securities) and interest expense paid on liabilities (deposits, short-term borrowings and long-term debt). The net interest margin is expressed as the percentage of net interest income, on a fully taxable equivalent basis, to average interest-earning assets. To compare the tax exempt asset yields to taxable yields, amounts are adjusted to the pretax equivalent amounts based on the marginal corporate federal income tax rate of 21%. The taxable equivalent adjustment to net interest income for 2024 was $1.3 million compared to $1.2 million in 2023. Net interest income comprises a majority of our revenue (net interest income before provision expense plus noninterest income) at 79% and 80% for the years ended December 31, 2024 and 2023, respectively.
Net interest income, on a fully taxable equivalent basis, was $380.2 million for the year-ended December 31, 2024, a $6.7 million, or 2%, decrease compared to $386.9 million for the same period in 2023. The net interest margin, on a fully taxable equivalent basis, decreased 26 basis points to 3.55% in 2024 from 3.81% in 2023. Net interest income and the net interest margin are affected by both changes in the level of interest rates and the amount and composition of interest-earning assets and interest-bearing liabilities.
The growth in interest-earning assets as well as the higher interest rate environment had a positive impact on interest income for the year ended December 31, 2024. Average earning assets for the year ended December 31, 2024 increased $0.6 billion, or 6%, compared to the year ended December 31, 2023 and interest income increased $70.5 million, or 13.3%. Interest-sensitive assets totaling $5.1 billion will either reprice or mature over the next twelve months.
The taxable equivalent yield on interest-earning assets was 5.62% for the year ended December 31, 2024, an increase of 39 basis points from the 5.23% yield for the same period in 2023. This change is the result of a higher market interest rate rates for the majority of 2024 and resulted in the loan and leases portfolio yield increasing by 38 basis points. Contributing to this increase were the yields on our indirect automobile loan portfolio and adjustable and variable rate commercial loan portfolios, which increased by 78 basis points and 13 basis points, respectively. Additionally, for the year ended December 31, 2024 seven basis points of the yield on interest-earning assets can be attributed to the recognition of $7.5 million in accretion of purchase accounting marks, primarily from the Centric acquisition. For the year ended December 31, 2023, $9.1 million in accretion of purchase accounting marks benefited the yield on interest-earning assets by nine basis points.
As of December 31, 2024, 51% of our loan portfolio had variable or adjustable interest rates and 49% had fixed interest rates. After incorporating the impact of our cash flow hedges that convert the interest rate on $425.0 million of our 1-month Secured Overnight Financing Rate ("SOFR") based loans to fixed rates, the variable and adjustable interest rates would account for 46% of our loan portfolio. Loans with variable or adjustable interest rates include approximately 27% tied to the prime interest rate, 50% tied to SOFR, 11% tied to Treasury rates, 10% tied to Federal Home Loan Bank rates.
Also contributing to the increase in yield on interest-earning assets was the yield on the investment portfolio, which increased by 90 basis points compared to the prior year, primarily as new volume rates were higher than the portfolio yield. The average investment portfolio balance increased $276.0 million as growth in average deposits exceeded the funding needs for loan growth. The yield on interest-bearing deposits with banks increased 13 basis points compared to the prior year as a result of higher interest rates, while the average balance decreased $11.8 million.
Increases in the cost of interest-bearing liabilities offset the positive impact of higher yields on interest-earning assets. The cost of interest-bearing liabilities was 2.83% for the year ended December 31, 2024, compared to 2.03% for the same period in 2023. The increase of 92 basis points in the cost of interest-bearing deposits can be attributed to market interest rates, which influenced the mix of deposits as customers moved funds into higher costing deposits to take advantage of the increased rates offered on money market accounts and time deposits. Average time deposits increased $577.3 million, or 59.3%, with an increase in the cost of these deposits of 104 basis points. Other interest-bearing deposits increased an average of $128.4 million, or 2.3%, increasing the cost of deposits 74 basis points.
34
Table of Contents
The cost of short-term borrowings decreased 35 basis points in comparison to the same period in the prior year. Average short-term borrowings increased by $4.9 million for the year ended December 31, 2024 compared to the same period in 2023. Average long-term debt decreased $0.1 million, while the cost of long-term debt decreased by 4 basis points.
Comparing the year ended December 31, 2024 with the same period in 2023, changes in rates negatively impacted net interest income by $8.2 million. The higher yield on interest-earning assets increased net interest income by $47.8 million, while the change in the cost of interest-bearing liabilities negatively impacted net interest income by $56.0 million.
Changes in the volume of interest-earning assets and interest-bearing liabilities positively increased net interest income by $1.5 million in the year ended December 31, 2024 compared to the same period in 2023. Higher levels of interest-earning assets resulted in an increase of $22.8 million in interest income, and changes in the volume and mix of interest-bearing liabilities increased interest expense by $21.3 million, primarily due to growth in time and savings deposits.
Net interest income was negatively impacted by a decrease of $147.3 million in average net free funds at December 31, 2024 as compared to December 31, 2023. Average net free funds are the excess of noninterest-bearing demand deposits, other noninterest-bearing liabilities and shareholders’ equity over noninterest-earning assets. The lower level of net free funds was primarily the result of lower noninterest-bearing demand deposits as customers became more rate sensitive.
The following table reconciles interest income in the Consolidated Statements of Income to net interest income adjusted to a fully taxable equivalent basis for the periods presented:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||
| (dollars in thousands) | ||||||||||
| Interest income per Consolidated Statements of Income | $ | 600,463 | $ | 529,998 | $ | 329,953 | ||||
| Adjustment to fully taxable equivalent basis | 1,347 | 1,237 | 1,049 | |||||||
| Interest income adjusted to fully taxable equivalent basis (non-GAAP) | 601,810 | 531,235 | 331,002 | |||||||
| Interest expense | 221,571 | 144,322 | 17,732 | |||||||
| Net interest income adjusted to fully taxable equivalent basis (non-GAAP) | $ | 380,239 | $ | 386,913 | $ | 313,270 |
35
Table of Contents
The following table provides information regarding the average balances and yields or rates on interest-earning assets and interest-bearing liabilities for the periods ended December 31:
| Average Balance Sheets and Net Interest Analysis | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||
| Average Balance | Income / Expense (a) | Yield or Rate | Average Balance | Income / Expense (a) | Yield or Rate | Average Balance | Income / Expense (a) | Yield or Rate | ||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits with banks | $ | 164,339 | $ | 9,071 | 5.52 | % | $ | 176,146 | $ | 9,491 | 5.39 | % | $ | 188,370 | $ | 1,722 | 0.91 | % | ||||||||||||||
| Tax-free investment securities | 19,965 | 530 | 2.65 | 21,485 | 578 | 2.69 | 23,060 | 606 | 2.63 | |||||||||||||||||||||||
| Taxable investment securities | 1,516,847 | 49,688 | 3.28 | 1,239,369 | 29,340 | 2.37 | 1,355,836 | 25,545 | 1.88 | |||||||||||||||||||||||
| Loans and leases, net of unearnedincome (b)(c)(e) | 9,013,742 | 542,521 | 6.02 | 8,714,770 | 491,826 | 5.64 | 7,172,624 | 303,129 | 4.23 | |||||||||||||||||||||||
| Total interest-earning assets | 10,714,893 | 601,810 | 5.62 | 10,151,770 | 531,235 | 5.23 | 8,739,890 | 331,002 | 3.79 | |||||||||||||||||||||||
| Noninterest-earning assets: | ||||||||||||||||||||||||||||||||
| Cash | 111,997 | 112,157 | 111,554 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (122,867) | (132,046) | (94,912) | |||||||||||||||||||||||||||||
| Other assets | 950,943 | 959,972 | 818,701 | |||||||||||||||||||||||||||||
| Total noninterest-earning assets | 940,073 | 940,083 | 835,343 | |||||||||||||||||||||||||||||
| Total Assets | $ | 11,654,966 | $ | 11,091,853 | $ | 9,575,233 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||
| Interest-bearing demanddeposits (d) | $ | 1,907,627 | $ | 34,155 | 1.79 | % | $ | 1,959,595 | $ | 25,652 | 1.31 | % | $ | 1,596,197 | $ | 1,376 | 0.09 | % | ||||||||||||||
| Savings deposits (d) | 3,728,926 | 89,852 | 2.41 | 3,548,587 | 54,847 | 1.55 | 3,374,638 | 4,145 | 0.12 | |||||||||||||||||||||||
| Time deposits | 1,549,999 | 67,025 | 4.32 | 972,735 | 31,907 | 3.28 | 352,622 | 1,193 | 0.34 | |||||||||||||||||||||||
| Short-term borrowings | 444,453 | 20,439 | 4.60 | 439,556 | 21,747 | 4.95 | 144,834 | 1,999 | 1.38 | |||||||||||||||||||||||
| Long-term debt | 186,550 | 10,100 | 5.41 | 186,687 | 10,169 | 5.45 | 181,724 | 9,019 | 4.96 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 7,817,555 | 221,571 | 2.83 | 7,107,160 | 144,322 | 2.03 | 5,650,015 | 17,732 | 0.31 | |||||||||||||||||||||||
| Noninterest-bearing liabilities and shareholders’ equity: | ||||||||||||||||||||||||||||||||
| Noninterest-bearing demanddeposits (d) | 2,298,065 | 2,552,596 | 2,708,580 | |||||||||||||||||||||||||||||
| Other liabilities | 173,426 | 205,224 | 147,871 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 1,365,920 | 1,226,873 | 1,068,767 | |||||||||||||||||||||||||||||
| Total noninterest-bearing funding sources | 3,837,411 | 3,984,693 | 3,925,218 | |||||||||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 11,654,966 | $ | 11,091,853 | $ | 9,575,233 | ||||||||||||||||||||||||||
| Net Interest Income and Net Yield on Interest-Earning Assets | $ | 380,239 | 3.55 | % | $ | 386,913 | 3.81 | % | $ | 313,270 | 3.58 | % |
(a)Income on interest-earning assets has been computed on a fully taxable equivalent basis using the federal income tax statutory rate of 21%.
(b)Income on nonaccrual loans is accounted for on the cash basis, and the loan balances are included in interest-earning assets.
(c)Loan income includes loan fees.
(d)Average balances do not include reallocations from noninterest-bearing demand deposits and interest-bearing demand deposits into savings deposits which were made for regulatory purposes.
(e)Includes held for sale loans.
36
Table of Contents
The following table sets forth certain information regarding changes in net interest income attributable to changes in the volume of interest-earning assets and interest-bearing liabilities and changes in the rates for the periods indicated:
| Analysis of Year-to-Year Changes in Net Interest Income | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 Change from 2023 | 2023 Change from 2022 | |||||||||||||||||||||
| Total Change | Change Due To Volume | Change Due To Rate (a) | Total Change | Change Due To Volume | Change Due To Rate (a) | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Interest-bearing deposits with banks | $ | (420) | $ | (636) | $ | 216 | $ | 7,769 | $ | (111) | $ | 7,880 | ||||||||||
| Tax-free investment securities | (48) | (41) | (7) | (28) | (41) | 13 | ||||||||||||||||
| Taxable investment securities | 20,348 | 6,576 | 13,772 | 3,795 | (2,190) | 5,985 | ||||||||||||||||
| Loans and leases | 50,695 | 16,862 | 33,833 | 188,697 | 65,233 | 123,464 | ||||||||||||||||
| Total interest income (b) | 70,575 | 22,761 | 47,814 | 200,233 | 62,891 | 137,342 | ||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Interest-bearing demand deposits | 8,503 | (681) | 9,184 | 24,276 | 327 | 23,949 | ||||||||||||||||
| Savings deposits | 35,005 | 2,795 | 32,210 | 50,702 | 209 | 50,493 | ||||||||||||||||
| Time deposits | 35,118 | 18,934 | 16,184 | 30,714 | 2,108 | 28,606 | ||||||||||||||||
| Short-term borrowings | (1,308) | 242 | (1,550) | 19,748 | 4,067 | 15,681 | ||||||||||||||||
| Long-term debt | (69) | (7) | (62) | 1,150 | 246 | 904 | ||||||||||||||||
| Total interest expense | 77,249 | 21,283 | 55,966 | 126,590 | 6,957 | 119,633 | ||||||||||||||||
| Net interest income | $ | (6,674) | $ | 1,478 | $ | (8,152) | $ | 73,643 | $ | 55,934 | $ | 17,709 |
(a)Changes in interest income or expense not arising solely as a result of volume or rate variances are allocated to rate variances.
(b)Changes in interest income have been computed on a fully taxable equivalent basis using the 21% federal income tax statutory rate.
Provision for Credit Losses
The provision for credit losses is determined based on management’s estimates of the appropriate level of the allowance for credit losses needed to provide for expected losses inherent in the loan and lease portfolio and on off-balance sheet commitments. The provision for credit losses is an amount added to the allowance against which credit losses are charged.
The provision is a result of management's estimate of credit losses over the contractual life of the loan and lease portfolio. The change in the allowance for credit losses is impacted by estimated expected losses in the portfolio determined by a discounted cash flow analysis considering inputs such as contractual payment schedules, prepayment estimates, historical loss experience, calculated probability of default and loss given default estimates and forecasts for certain macroeconomic variables, such as unemployment, gross domestic product and the housing price index as well as other macroeconomic variables.
The provision for credit losses in 2024 totaled $29.2 million, reflecting an increase of $14.4 million compared to the $14.8 million provision recognized in 2023. Included in the provision expense for 2023 was $10.7 million in day 1 non-PCD expense related to the Centric acquisition. Provision expense related to outstanding loans and leases, excluding the impact of the day 1 non-PCD expense in 2023, increased $25.3 million in 2024. This increase can be primarily attributed to $31.2 million in net charge-offs and a $3.1 million increase in specific reserves. The provision for off-balance sheet commitments decreased $0.3 million in 2024 compared to 2023 as a result of lower off-balance sheet commitments related to construction loans.
The level of provision expense in 2024 was primarily related to two loan categories including the commercial, financial, agricultural and other category as well as commercial real estate. These two categories accounted for $27.5 million of the $32.4 million total provision expense for loans and leases. Provision expense for the commercial, financial, agricultural and other category was $15.8 million in 2024 and was impacted by an increase of $11.5 million in provision expense related to time and demand loans and an increase of $3.4 million in provision expense related to the equipment finance portfolio. The increase in the provision expense related to the time and demand category can be attributed to $10.7 million in net charges-offs as well as an increase of $0.7 million in specific reserves primarily due to new loans moved to nonaccrual during 2024. The increase in the provision expense related to the equipment finance portfolio can be attributed to growth in the portfolio of $194.4 million, or 83%, and $1.8 million in net charge-offs. Provision expense for the commercial real estate category was impacted by $8.5 million in net charge-offs and an increase in general reserves due to $71.6 million in loan growth. Additionally, the $1.4 million negative provision for the residential real estate category can be attributed to a $75.2 million decrease in outstanding loan
37
Table of Contents
balances. Net charge-offs related to loans to individuals were $6.8 million for the year ended December 31, 2024, including $5.2 million for indirect auto loans and $1.2 million related to other consumer loans.
The table below provides a breakout of the provision for credit losses by loan category for the years ended December 31:
| 2024 | 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dollars | Percentage | Dollars | Percentage | ||||||||||
| (dollars in thousands) | |||||||||||||
| Commercial, financial, agricultural and other | $ | 15,834 | 49 | % | $ | 1,148 | 17 | % | |||||
| Time and demand | 7,310 | 23 | (4,187) | (59) | |||||||||
| Commercial credit cards | 149 | 1 | 35 | 1 | |||||||||
| Equipment finance | 6,291 | 19 | 2,850 | 40 | |||||||||
| Time and demand other | 2,084 | 6 | 2,450 | 35 | |||||||||
| Real estate construction | (302) | (1) | (3,329) | (47) | |||||||||
| Construction other | 554 | 2 | (1,285) | (18) | |||||||||
| Construction residential | (856) | (3) | (2,044) | (29) | |||||||||
| Residential real estate | (1,392) | (4) | 1,662 | 23 | |||||||||
| Residential first liens | (1,194) | (3) | 1,588 | 22 | |||||||||
| Residential junior liens/home equity | (198) | (1) | 74 | 1 | |||||||||
| Commercial real estate | 11,662 | 36 | 2,511 | 35 | |||||||||
| Multifamily | 198 | 1 | (241) | (3) | |||||||||
| Non-owner occupied | 10,416 | 32 | 3,297 | 46 | |||||||||
| Owner occupied | 1,048 | 3 | (545) | (8) | |||||||||
| Loans to individuals | 6,566 | 20 | 5,114 | 72 | |||||||||
| Automobile and recreational vehicles | 4,752 | 15 | 4,071 | 57 | |||||||||
| Consumer credit cards | 301 | 1 | 163 | 2 | |||||||||
| Consumer other | 1,513 | 4 | 880 | 13 | |||||||||
| Provision for credit losses on loans and leases | $ | 32,368 | 100 | % | $ | 7,106 | 100 | % | |||||
| Provision for credit losses - acquisition day 1 non-PCD | — | 10,653 | |||||||||||
| Total provision for credit losses on loans and leases | 32,368 | 17,759 | |||||||||||
| Provision for off-balance sheet credit exposure | (3,198) | (2,946) | |||||||||||
| Total provision for credit losses | $ | 29,170 | $ | 14,813 |
The allowance for credit losses was $118.9 million, or 1.32%, of total loans and leases outstanding at December 31, 2024, compared to $117.7 million, or 1.31%, at December 31, 2023. Nonperforming loans as a percentage of total loans increased to 0.68% at December 31, 2024 from 0.44% at December 31, 2023. The allowance to nonperforming loan ratio was 193.5% as of December 31, 2024 and 298.2% at December 31, 2023. Net charge-offs were $31.2 million for the year ended December 31, 2024 compared to $30.2 million for the same period in 2023, an increase of $1.0 million. During 2024, $11.1 million in charge-offs were recognized related to loans acquired through the Centric acquisition; $2.4 million of these charge-offs were specifically provided for as part of the PCD allowance for credit losses at acquisition.
Management believes that the allowance for credit losses is at a level deemed appropriate to absorb expected losses inherent in the loan portfolio at December 31, 2024.
38
Table of Contents
A detailed analysis of our credit loss experience for the previous five years is shown below:
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Loans and leases outstanding at end of year | $ | 8,983,754 | $ | 8,968,761 | $ | 7,642,143 | $ | 6,839,230 | $ | 6,761,183 | ||||||||
| Average loans outstanding | $ | 9,013,742 | $ | 8,714,770 | $ | 7,172,624 | $ | 6,777,192 | $ | 6,737,339 | ||||||||
| Balance, beginning of year | $ | 117,718 | $ | 102,906 | $ | 92,522 | $ | 101,309 | $ | 51,637 | ||||||||
| Day 1 allowance for credit loss on PCD acquired loans | — | 27,205 | — | — | — | |||||||||||||
| Provision for credit losses - acquisition day 1 non-PCD | — | 10,653 | — | — | — | |||||||||||||
| Adoption of accounting standard - ASU 2016-13 | — | — | — | — | 13,393 | |||||||||||||
| Loans charged off: | ||||||||||||||||||
| Commercial, financial, agricultural and other | 15,512 | 19,199 | 2,361 | 7,020 | 6,318 | |||||||||||||
| Real estate construction | 1,092 | — | — | 9 | — | |||||||||||||
| Residential real estate | 483 | 561 | 339 | 309 | 1,040 | |||||||||||||
| Commercial real estate | 8,678 | 6,277 | 2,487 | 1,659 | 4,939 | |||||||||||||
| Loans to individuals | 9,663 | 7,230 | 4,658 | 4,061 | 6,953 | |||||||||||||
| Total loans charged off | 35,428 | 33,267 | 9,845 | 13,058 | 19,250 | |||||||||||||
| Recoveries of loans previously charged off: | ||||||||||||||||||
| Commercial, financial, agricultural and other | 813 | 498 | 394 | 2,430 | 314 | |||||||||||||
| Real estate construction | 6 | — | 9 | 155 | 26 | |||||||||||||
| Residential real estate | 370 | 247 | 187 | 468 | 414 | |||||||||||||
| Commercial real estate | 177 | 151 | 769 | 135 | 312 | |||||||||||||
| Loans to individuals | 2,882 | 2,219 | 1,349 | 1,460 | 991 | |||||||||||||
| Total recoveries | 4,248 | 3,115 | 2,708 | 4,648 | 2,057 | |||||||||||||
| Net charge-offs | 31,180 | 30,152 | 7,137 | 8,410 | 17,193 | |||||||||||||
| Provision charged to expense | 32,368 | 7,106 | 17,521 | (377) | 53,472 | |||||||||||||
| Balance, end of year | $ | 118,906 | $ | 117,718 | $ | 102,906 | $ | 92,522 | $ | 101,309 | ||||||||
| Ratios: | ||||||||||||||||||
| Net charge-offs as a percentage of average loans and leases outstanding | 0.35 | % | 0.35 | % | 0.10 | % | 0.12 | % | 0.26 | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans and leases outstanding | 1.32 | % | 1.31 | % | 1.35 | % | 1.35 | % | 1.50 | % |
39
Table of Contents
Noninterest Income
The components of noninterest income for each year in the three-year period ended December 31 are as follows:
| 2024 compared to 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | $ Change | % Change | ||||||||||||||
| (dollars in thousands) | ||||||||||||||||||
| Noninterest Income: | ||||||||||||||||||
| Trust income | $ | 11,821 | $ | 10,516 | $ | 10,518 | $ | 1,305 | 12 | % | ||||||||
| Service charges on deposit accounts | 22,518 | 21,437 | 19,641 | 1,081 | 5 | |||||||||||||
| Insurance and retail brokerage commissions | 11,546 | 10,929 | 9,968 | 617 | 6 | |||||||||||||
| Income from bank owned life insurance | 6,361 | 4,875 | 5,459 | 1,486 | 30 | |||||||||||||
| Card-related interchange income | 21,887 | 28,640 | 27,603 | (6,753) | (24) | |||||||||||||
| Swap fee income | 885 | 1,519 | 4,685 | (634) | (42) | |||||||||||||
| Other income | 9,135 | 8,087 | 9,152 | 1,048 | 13 | |||||||||||||
| Subtotal | 84,153 | 86,003 | 87,026 | (1,850) | (2) | |||||||||||||
| Net securities (losses) gains | (5,446) | (103) | 2 | (5,343) | 5,187 | |||||||||||||
| Gain on VISA exchange | 5,664 | — | — | 5,664 | 100 | |||||||||||||
| Gain on sale of mortgage loans | 5,795 | 3,951 | 5,276 | 1,844 | 47 | |||||||||||||
| Gain on sale of other loans and assets | 9,111 | 6,744 | 6,036 | 2,367 | 35 | |||||||||||||
| Derivative mark to market | (46) | 14 | 368 | (60) | (429) | |||||||||||||
| Total noninterest income | $ | 99,231 | $ | 96,609 | $ | 98,708 | $ | 2,622 | 3 | % |
Noninterest income, excluding net securities (losses) gains, gain on VISA exchange, gain on sale of mortgage loans, gain on sale of other loans and assets and the derivatives mark to market, decreased $1.9 million, or 2%, in 2024. This decrease can be attributed to a $6.8 million decline in card-related interchange income resulting from the Company being subject to the Durbin Amendment to the Dodd-Frank Act beginning July 1, 2024. The Durbin Amendment is now applicable to the Company because its total assets exceeded $10.0 billion as of December 31, 2023. The Company will be subject to the Durbin Amendment for the full year of 2025 and it is expected to decrease our 2025 interchange income by an additional $6.0 million compared to the 2024 level.
Income from bank owned life insurance increased $1.5 million, of which $1.0 million was related to an increase in policy death benefits. Service charges on deposit accounts increased $1.1 million primarily due to higher business account analysis income and increased customer activity. Trust income increased $1.3 million due to gains in the value of assets under management. Swap fee income declined $0.6 million as a result of a decrease in new interest rate swaps entered into by our commercial loan customers compared to the prior period.
Total noninterest income increased $2.6 million, or 3%, in comparison to the year ended December 31, 2023. The most significant changes, other than the changes noted above, include a $5.7 million gain related to the conversion and sale of Visa class B shares. Gain on sale of mortgages increased $1.8 million as a result of changes in volume and spread received on mortgage loans sold, and gain on sale of other loans and assets increased $2.4 million due to an increase in the volume and spread on the sale of SBA loans. Offsetting these gains are $5.4 million in losses recognized on the sale of $75.1 million in available for sale securities, which were sold in order to reinvest into higher yielding investments.
40
Table of Contents
Noninterest Expense
The components of noninterest expense for each year in the three-year period ended December 31 are as follows:
| 2024 compared to 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | $ Change | % Change | ||||||||||||||
| (dollars in thousands) | ||||||||||||||||||
| Noninterest Expense: | ||||||||||||||||||
| Salaries and employee benefits | $ | 149,287 | $ | 142,871 | $ | 126,031 | $ | 6,416 | 4 | % | ||||||||
| Net occupancy | 19,783 | 19,221 | 18,037 | 562 | 3 | |||||||||||||
| Furniture and equipment | 17,453 | 17,308 | 15,582 | 145 | 1 | |||||||||||||
| Data processing | 15,582 | 15,010 | 13,922 | 572 | 4 | |||||||||||||
| Advertising and promotion | 5,535 | 5,713 | 5,031 | (178) | (3) | |||||||||||||
| Pennsylvania shares tax | 5,422 | 4,364 | 4,447 | 1,058 | 24 | |||||||||||||
| Intangible amortization | 5,024 | 4,983 | 3,196 | 41 | 1 | |||||||||||||
| Other professional fees and services | 5,533 | 5,919 | 4,894 | (386) | (7) | |||||||||||||
| FDIC insurance | 5,973 | 6,260 | 2,871 | (287) | (5) | |||||||||||||
| Other operating expenses | 35,350 | 34,389 | 30,748 | 961 | 3 | |||||||||||||
| Subtotal | 264,942 | 256,038 | 224,759 | 8,904 | 3 | |||||||||||||
| Loss on sale or write-down of assets | 451 | 204 | 343 | 247 | 121 | |||||||||||||
| Litigation and operational losses | 4,592 | 4,641 | 2,834 | (49) | (1) | |||||||||||||
| Loss on early redemption of subordinated debt | 369 | — | — | 369 | — | |||||||||||||
| Merger and acquisition related | 391 | 9,034 | 1,702 | (8,643) | (96) | |||||||||||||
| Total noninterest expense | $ | 270,745 | $ | 269,917 | $ | 229,638 | $ | 828 | 0 | % |
Total noninterest expense increased $0.8 million compared to the year ended December 31, 2023. Salaries and employee benefits increased $6.4 million primarily due to annual merit salary increases, higher severance expense and an increase in the number of full-time employees. The number of full time equivalent employees totaled 1,475 at December 31, 2023, increasing to 1,512 at December 31, 2024. Increases in net occupancy expense are attributed to insurance costs as well as higher depreciation expenses from new or improved locations. Data processing costs increased $0.6 million due to continued investment in our digital banking and other product offerings. The level of Pennsylvania shares tax increased $1.1 million as a result of an increased assessment base due to the Centric acquisition 2023. During 2024, $0.4 million in remaining subordinated debt issuance costs that were being amortized over the life of the instrument were accelerated and recognized in conjunction with the redemption of $50.0 million in subordinated debt. Offsetting these increases is a decrease of $8.6 million in merger and acquisition related expenses associated with the Centric acquisition.
Income Tax
The provision for income taxes of $35.6 million in 2024 reflects a decrease of $4.9 million compared to the provision for income taxes in 2023 as a result of a $19.3 million decrease in the level of income before taxes.
The effective tax rate was 20.0% and 20.5% for tax expense in 2024 and 2023, respectively. We ordinarily generate an annual effective tax rate that is less than the statutory rate due to benefits resulting from tax-exempt interest, income from bank owned life insurance, and tax benefits associated with low income housing tax credits, all of which are relatively consistent regardless of the level of pretax income.
Financial Condition
First Commonwealth’s total assets increased $0.1 billion as of December 31, 2024 compared to December 31, 2023. Loans and leases, including loans held for sale, increased $37.2 million. Loan growth, excluding loans held for sale, in 2024 totaled $15.0 million with equipment finance loans accounting for a majority of the growth. Investment securities increased $113.3 million, or 8% and cash and interest-bearing balances with banks decreased $13.6 million, or 9%.
First Commonwealth’s total liabilities increased $34.6 million in 2024. Deposits increased $485.7 million and long-term borrowings increased $126.2 million. Short-term borrowings decreased $517.7 million, or 87%. Subordinated debentures decreased $49.4 million due to the early redemption of a $50.0 million issuance.
41
Table of Contents
Total shareholders' equity increased $90.9 million in 2024. The growth in shareholders' equity was the result of net income of $142.6 million and a $9.2 million increase in accumulated other comprehensive income, offset by $52.6 million in dividends declared and $12.7 million in stock repurchases.
Loan and Lease Portfolio
Following is a summary of our loan and lease portfolio as of December 31:
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | |||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 1,677,989 | 19 | % | $ | 1,543,349 | 17 | % | $ | 1,211,706 | 16 | % | $ | 1,173,452 | 17 | % | $ | 1,555,986 | 23 | % | ||||||||||||||
| Real estate construction | 483,384 | 5 | 597,735 | 7 | 513,101 | 7 | 494,456 | 7 | 427,221 | 6 | ||||||||||||||||||||||||
| Residential real estate | 2,341,703 | 26 | 2,416,876 | 27 | 2,194,669 | 29 | 1,920,250 | 28 | 1,750,592 | 26 | ||||||||||||||||||||||||
| Commercial real estate | 3,124,704 | 35 | 3,053,152 | 34 | 2,425,012 | 31 | 2,251,097 | 33 | 2,211,569 | 33 | ||||||||||||||||||||||||
| Loans to individuals | 1,355,974 | 15 | 1,357,649 | 15 | 1,297,655 | 17 | 999,975 | 15 | 815,815 | 12 | ||||||||||||||||||||||||
| Total loans and leases | $ | 8,983,754 | 100 | % | $ | 8,968,761 | 100 | % | $ | 7,642,143 | 100 | % | $ | 6,839,230 | 100 | % | $ | 6,761,183 | 100 | % |
The loan and lease portfolio totaled $9.0 billion as of December 31, 2024, reflecting growth of $15.0 million compared to December 31, 2023. Commercial, financial, agricultural and other loans increased $134.6 million, or 9%, $194.4 million of which is a result of growth in the equipment finance portfolio while time and demand loans decreased by $53.7 million. Residential real estate loans decreased $75.2 million, or 3%, due to a higher percentage of new loans being originated for sale. Commercial real estate loans increased $71.6 million, or 2%, primarily due to growth in multifamily and non-owner occupied properties. Loans to individuals decreased $1.7 million primarily due to a decline in other consumer loans, offset by growth in indirect auto and recreational vehicle loans.
Loans secured by 1-4 family residential properties in the process of foreclosure totaled $12.1 million at December 31, 2024 and $9.9 million at December 31, 2023.
The level of the loan portfolio in 2023 was impacted by the Centric acquisition. To better understand the changes to loan portfolio in 2023, the following table shows a breakdown of our loan portfolio between loans originated and loans acquired through the Centric acquisition as of December 31, 2023:
| Originated | Acquired (1) | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||
| Commercial, financial, agricultural and other | $ | 1,296,982 | $ | 246,367 | $ | 1,543,349 | |||||
| Real estate construction | 516,620 | 81,115 | 597,735 | ||||||||
| Residential real estate | 2,328,360 | 88,516 | 2,416,876 | ||||||||
| Commercial real estate | 2,519,053 | 534,099 | 3,053,152 | ||||||||
| Loans to individuals | 1,356,986 | 663 | 1,357,649 | ||||||||
| Total loans and leases | $ | 8,018,001 | $ | 950,760 | $ | 8,968,761 |
(1) Includes January 31, 2023 balance of loans acquired as part of the Centric acquisition plus day 1 gross up of PCD loans.
The majority of our loan and lease portfolio is with borrowers located in the states of Pennsylvania and Ohio. As of December 31, 2024 and 2023, there were no concentrations of loans relating to any industry in excess of 10% of total loans.
42
Table of Contents
Final loan maturities and rate sensitivities of the loan portfolio excluding consumer installment and mortgage loans at December 31, 2024 were as follows:
| Within One Year | One to 5 Years | After 5 Years | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||
| Commercial, financial, agricultural and other | $ | 302,928 | $ | 839,189 | $ | 536,631 | $ | 1,678,748 | ||||||
| Real estate construction (a) | 187,217 | 221,475 | 70,510 | 479,202 | ||||||||||
| Commercial real estate | 468,811 | 1,261,274 | 1,394,619 | 3,124,704 | ||||||||||
| Other | 14,428 | 52,646 | 137,006 | 204,080 | ||||||||||
| Totals | $ | 973,384 | $ | 2,374,584 | $ | 2,138,766 | $ | 5,486,734 | ||||||
| Loans at fixed interest rates | 1,135,724 | 378,125 | ||||||||||||
| Loans at variable interest rates | 1,238,860 | 1,760,641 | ||||||||||||
| Totals | $ | 2,374,584 | $ | 2,138,766 |
(a)The maturities of real estate construction loans include term commitments that follow the construction period. Loans with these term commitments will be moved to the commercial real estate category when the construction phase of the project is completed.
First Commonwealth has a legal lending limit of $190.3 million to any one borrower or closely related group of borrowers, but has established lower thresholds for credit risk management.
Commercial real estate comprises 35% of our total loan portfolio. Commercial real estate loans are collateralized by real estate properties including, but not limited to, multifamily properties, office, retail, hotels and student housing. The following table summarizes the commercial real estate portfolio by type of property securing the credit as of December 31:
| 2024 | 2023 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | |||||||||||
| (dollars in thousands) | ||||||||||||||
| Land | $ | 4,495 | 0.1 | % | $ | 3,180 | 0.1 | % | ||||||
| Residential 1-4 | 11,735 | 0.4 | 39,776 | 1.3 | ||||||||||
| Industrial and storage | 522,480 | 16.7 | 456,759 | 15.0 | ||||||||||
| Multifamily | 610,442 | 19.5 | 597,262 | 19.6 | ||||||||||
| Office | 533,216 | 17.1 | 550,889 | 18.0 | ||||||||||
| Healthcare | 153,609 | 4.9 | 149,909 | 4.9 | ||||||||||
| Student housing | 126,688 | 4.1 | 88,557 | 2.9 | ||||||||||
| Retail | 768,067 | 24.6 | 750,899 | 24.6 | ||||||||||
| Hospitality | 191,372 | 6.1 | 210,485 | 6.9 | ||||||||||
| Specialty use | 196,946 | 6.3 | 192,570 | 6.3 | ||||||||||
| Other | 5,654 | 0.2 | 12,866 | 0.4 | ||||||||||
| Total | $ | 3,124,704 | 100.0 | % | $ | 3,053,152 | 100.0 | % |
43
Table of Contents
The following table represents our commercial real estate portfolio by type of property securing the credit as of December 31, 2024. Total non-pass commercial real estate loans increased by $13.0 million to $109.8 million when compared to December 31, 2023.
| Pass | OAEM | Substandard Accruing | Substandard Nonaccruing | Total Non-Pass | Total | % Non-Pass | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||||||||||||||||||
| Land | $ | 4,336 | $ | — | $ | 159 | $ | — | $ | 159 | $ | 4,495 | 3.5 | % | |||||||||||||
| Residential 1-4 | 11,383 | — | — | 352 | 352 | 11,735 | 3.0 | ||||||||||||||||||||
| Industrial and storage | 513,241 | 5,258 | 723 | 3,258 | 9,239 | 522,480 | 1.8 | ||||||||||||||||||||
| Multifamily | 576,435 | 27,085 | 1,104 | 5,818 | 34,007 | 610,442 | 5.6 | ||||||||||||||||||||
| Office | 492,434 | 19,148 | 1,099 | 20,535 | 40,782 | 533,216 | 7.6 | ||||||||||||||||||||
| Healthcare | 150,924 | 2,362 | 323 | — | 2,685 | 153,609 | 1.7 | ||||||||||||||||||||
| Student housing | 126,688 | — | — | — | — | 126,688 | — | ||||||||||||||||||||
| Retail | 748,283 | 6,103 | 13,170 | 511 | 19,784 | 768,067 | 2.6 | ||||||||||||||||||||
| Hospitality | 189,963 | — | — | 1,409 | 1,409 | 191,372 | 0.7 | ||||||||||||||||||||
| Specialty use | 195,673 | 445 | 608 | 220 | 1,273 | 196,946 | 0.6 | ||||||||||||||||||||
| Other | 5,545 | 109 | — | — | 109 | 5,654 | 1.9 | ||||||||||||||||||||
| Total | $ | 3,014,905 | $ | 60,510 | $ | 17,186 | $ | 32,103 | $ | 109,799 | $ | 3,124,704 | 3.5 | % |
The office portfolio comprises 17.1% of total commercial real estate loans and 37.1% of total commercial real estate non-pass loans. The average loan commitment size for the office portfolio is $1.6 million and the average outstanding balance as of December 31, 2024 is $1.1 million. Within the office portfolio, exposures over $1.0 million have an average debt service coverage ratio of 1.46x, which exceeds our internal guidelines of 1.35x to 1.40x, depending on property class. Additionally for loans with exposure over $1.0 million, the office portfolio has an average loan to value of 61.0% compared to internal guidelines of 60-75% depending on property class. Our current measure is based off of the most recent appraisal on file, the majority of which are from origination.
As previously noted, portfolio segment limits are approved by our Board of Directors' Risk Committee. These segment limits incorporate loan commitments and are based off of total Tier 1 capital plus the allowable allowance for credit losses. In the second quarter of 2024, after considering the current environment and potential risks related to the office portfolio, the segment limit for the office portfolio was decreased from 65% to 50%, with the actual segment concentration at 40% as of December 31, 2024.
The following table summarizes commercial real estate loans by the location of the properties by which they are collateralized as of December 31, 2024. Some loans are collateralized by multiple properties spread over various states. In those instances the loan is included below based on the location of the primary property collateralizing the loan.
| Balance | % of Total | ||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||
| Pennsylvania | $ | 1,563,966 | 50 | % | |||
| Ohio | 1,164,496 | 37 | |||||
| New Jersey | 61,066 | 2 | |||||
| Indiana | 52,583 | 2 | |||||
| Kentucky | 51,426 | 2 | |||||
| New York | 45,172 | 1 | |||||
| Delaware | 43,977 | 1 | |||||
| Other | 142,018 | 5 | |||||
| 3,124,704 | 100 | % |
When calculating the allowance for credit losses the commercial real estate portfolio is segmented into three portfolio segments: multifamily, non-owner occupied and owner occupied. For additional information related to these segments, including credit quality, see Note 9 "Loans and Leases and Allowance for Credit Losses" of the Consolidated Financial Statements.
44
Table of Contents
Nonperforming Loans
Nonperforming loans include nonaccrual loans and restructured loans. Nonaccrual loans represent loans on which interest accruals have been discontinued. Restructured loans are those loans whose terms have been renegotiated to provide a reduction or deferral of principal or interest as a result of the deteriorating financial position of the borrower under terms not available in the market.
We discontinue interest accruals on a loan when, based on current information and events, it is probable that we will be unable to fully collect principal or interest due according to the contractual terms of the loan. Consumer loans are placed in nonaccrual status at 150 days past due. Other types of loans are typically placed in nonaccrual status when there is evidence of a significantly weakened financial condition or principal and interest is 90 days or more delinquent. Interest received on a nonaccrual loan is normally applied as a reduction to loan principal rather than interest income utilizing the cost recovery methodology of revenue recognition.
Nonperforming loans are closely monitored on an ongoing basis as part of our loan review and work-out process. The estimated credit loss on these loans is evaluated by comparing the loan balance to the fair value of any underlying collateral and the present value of projected future cash flows. Losses are recognized when a loss is expected and the amount is reasonably estimable.
The following is a comparison of nonperforming assets and the effects on interest due to nonaccrual loans for the period ended December 31:
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Nonperforming Loans: | ||||||||||||||||||
| Loans on nonaccrual basis | $ | 61,456 | $ | 39,472 | $ | 20,193 | $ | 34,926 | $ | 30,801 | ||||||||
| Loans held for sale on nonaccrual basis | — | — | — | — | 13 | |||||||||||||
| Troubled debt restructured loans on nonaccrual basis | — | — | 8,852 | 13,134 | 14,740 | |||||||||||||
| Troubled debt restructured loans on accrual basis | — | — | 6,442 | 7,120 | 8,512 | |||||||||||||
| Total nonperforming loans | $ | 61,456 | $ | 39,472 | $ | 35,487 | $ | 55,180 | $ | 54,066 | ||||||||
| Loans and leases past due in excess of 90 days and still accruing | $ | 2,064 | $ | 9,436 | $ | 1,991 | $ | 1,606 | $ | 1,523 | ||||||||
| Other real estate owned | $ | 895 | $ | 422 | $ | 534 | $ | 642 | $ | 1,215 | ||||||||
| Loans and leases outstanding at end of period | $ | 8,983,754 | $ | 8,968,761 | $ | 7,642,143 | $ | 6,839,230 | $ | 6,761,183 | ||||||||
| Average loans and leases outstanding | $ | 9,013,742 | $ | 8,714,770 | $ | 7,172,624 | $ | 6,777,192 | $ | 6,737,339 | ||||||||
| Nonperforming loans as a percentage of total loans and leases | 0.68 | % | 0.44 | % | 0.46 | % | 0.81 | % | 0.80 | % | ||||||||
| Provision for credit losses on loans and leases | $ | 32,368 | $ | 7,106 | $ | 17,521 | (377) | 53,472 | ||||||||||
| Provision for credit losses - acquisition day 1 non-PCD | $ | — | $ | 10,653 | $ | — | $ | — | $ | — | ||||||||
| Allowance for credit losses | $ | 118,906 | $ | 117,718 | $ | 102,906 | $ | 92,522 | $ | 101,309 | ||||||||
| Net charge-offs | $ | 31,180 | $ | 30,152 | $ | 7,137 | $ | 8,410 | $ | 17,193 | ||||||||
| Net charge-offs as a percentage of average loans and leases outstanding | 0.35 | % | 0.35 | % | 0.10 | % | 0.12 | % | 0.26 | % | ||||||||
| Provision for credit losses on loans and leases as a percentage of net charge-offs (b) | 103.81 | % | 23.57 | % | 245.50 | % | (4.48) | % | 311.01 | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans and leases outstanding (a) | 1.32 | % | 1.31 | % | 1.35 | % | 1.35 | % | 1.50 | % | ||||||||
| Allowance for credit losses as a percentage of nonperforming loans (a) | 193.48 | % | 298.23 | % | 289.98 | % | 167.67 | % | 187.43 | % | ||||||||
| Gross income that would have been recorded at original rates | $ | 6,717 | $ | 3,894 | $ | 1,444 | $ | 3,503 | $ | 3,733 | ||||||||
| Interest that was reflected in income | 705 | 530 | 244 | 569 | 297 | |||||||||||||
| Net reduction to interest income due to nonaccrual | $ | 6,012 | $ | 3,364 | $ | 1,200 | $ | 2,934 | $ | 3,436 |
(a)End of period loans and nonperforming loans exclude loans held for sale.
(b)Does not include provision for credit losses on loans and leases - acquisition day 1 non-PCD.
45
Table of Contents
Nonperforming loans increased $22.0 million to $61.5 million at December 31, 2024, compared to $39.5 million at December 31, 2023. The increase in nonperforming loans is primarily a result of $62.9 million in loans being moved to nonaccrual status, offset by the sale of $20.1 million in nonperforming loans as well as the charge off of $14.2 million in seven commercial nonperforming loans. Nonperforming loans as a percentage of total loans increased to 0.68% from 0.44% at December 31, 2024 compared to December 31, 2023, respectively.
Net charge-offs were $31.2 million in 2024 compared to $30.2 million for the year 2023. The most significant credit losses recognized during the year include $11.1 million in charge-offs related to the Centric acquisition. Net charge-offs in the commercial, financial, agricultural and other category totaled $14.7 million, of which $7.0 million were related to the Centric acquisition. Commercial real estate net charge-offs totaled $8.5 million primarily due to a $5.4 million in charge-offs recognized on three commercial real estate relationships and $3.1 million related to the Centric acquisition. Net charge-offs in the loans to individuals category totaled $6.8 million for 2024, primarily due to charge-offs of indirect auto loans. Additional detail on credit risk is included in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “Provision for Credit Losses,” “Allowance for Credit Losses" and "Credit Risk.”
Provision for credit losses on loans and leases as a percentage of net charge-offs increased to 103.8% for the year ended December 31, 2024 from 23.6% for the year ended December 31, 2023. This change was primarily driven by the $31.2 million in net charge-offs.
Allowance for Credit Losses
Following is a summary of the allocation of the allowance for credit losses at December 31:
| 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | ||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 29,131 | 19 | % | $ | 27,996 | 17 | % | $ | 22,650 | 16 | % | $ | 18,093 | 17 | % | $ | 17,187 | 23 | % | |||||||||
| Real estate construction | 6,030 | 5 | 7,418 | 7 | 8,822 | 7 | 4,220 | 7 | 7,966 | 6 | |||||||||||||||||||
| Residential real estate | 22,396 | 26 | 23,901 | 27 | 21,412 | 29 | 12,625 | 28 | 14,358 | 26 | |||||||||||||||||||
| Commercial real estate | 40,232 | 35 | 37,071 | 34 | 28,804 | 31 | 33,376 | 33 | 41,953 | 33 | |||||||||||||||||||
| Loans to individuals | 21,117 | 15 | 21,332 | 15 | 21,218 | 17 | 24,208 | 15 | 19,845 | 12 | |||||||||||||||||||
| Total | $ | 118,906 | $ | 117,718 | $ | 102,906 | $ | 92,522 | $ | 101,309 | |||||||||||||||||||
| Allowance for credit losses as percentage of end-of-period loans and leases outstanding | 1.32 | % | 1.31 | % | 1.35 | % | 1.35 | % | 1.50 | % |
(a)Represents the ratio of loans in each category to total loans.
The allowance for credit losses increased $1.2 million from December 31, 2023 to December 31, 2024. The allowance for credit losses as a percentage of end-of-period loans and leases outstanding was 1.32% and 1.31% at December 31, 2024 and 2023, respectively. The allowance for credit losses includes both a general reserve for performing loans and reserves for individually analyzed loans. Comparing December 31, 2024 to December 31, 2023, the general reserve for performing loans is 1.24% and 1.26%, respectively, of total performing loans for both periods. Reserves for individually analyzed loans increased from 11.5% of nonperforming loans at December 31, 2023 to 13.0% of nonperforming loans at December 31, 2024. The allowance for credit losses as a percentage of nonperforming loans was 193.5% and 298.2% at December 31, 2024 and 2023, respectively.
The allowance for credit losses represents management’s estimate of expected losses in the loan portfolio at a specific point in time. This estimate includes losses associated with specifically identified loans, as well as estimated credit losses inherent in the remainder of the loan portfolio. Additions are made to the allowance through both periodic provisions charged to income and recoveries of losses previously incurred. Reductions to the allowance occur as loans are charged off. Management evaluates the appropriateness of the allowance at least quarterly, and in doing so relies on various factors including, but not limited to, assessment of historical loss experience, contractual payment schedules, prepayment estimates, calculated probability of default and loss given default estimates and forecasts of certain macroeconomic variables, such as unemployment, gross domestic product, housing price index as well as other macroeconomic variables. This evaluation is subjective and requires material estimates that may change over time. For a description of the methodology used to calculate the allowance for credit losses, please refer to “Critical Accounting Policies and Significant Accounting Estimates—Allowance for Credit Losses.”
46
Table of Contents
Investment Portfolio
Marketable securities that we hold in our investment portfolio, which are classified as “securities available for sale,” act as a source of liquidity. However, we do not anticipate liquidating the investments prior to maturity.
Following is a detailed schedule of the amortized cost of securities available for sale as of December 31:
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||
| Obligations of U.S. Government Agencies: | ||||||||||
| Mortgage-Backed Securities—Residential | $ | 3,096 | $ | 3,565 | $ | 4,127 | ||||
| Mortgage-Backed Securities—Commercial | 779,232 | 512,979 | 324,306 | |||||||
| Obligations of U.S. Government-Sponsored Enterprises: | ||||||||||
| Mortgage-Backed Securities—Residential | 413,434 | 559,769 | 527,777 | |||||||
| Other Government-Sponsored Enterprises | 1,000 | 1,000 | 1,000 | |||||||
| Obligations of States and Political Subdivisions | 8,510 | 9,226 | 9,482 | |||||||
| Corporate Securities | 62,475 | 51,886 | 32,010 | |||||||
| Total Securities Available for Sale | $ | 1,267,747 | $ | 1,138,425 | $ | 898,702 |
As of December 31, 2024, securities available for sale had a fair value of $1.1 billion. Gross unrealized gains were $5.4 million and gross unrealized losses were $125.6 million. The level of gross unrealized losses is directly related to the increase in market interest rates.
The securities available for sale portfolio increased $126.6 million, or 12%, as of December 31, 2024 compared to December 31, 2023, as deposit growth provided additional liquidity and investment securities provided an opportunity to take advantage of the current interest rate environment. Most of the growth in this portfolio was in the Mortgage-Backed Securities - Commercial category as these securities provide ongoing liquidity through regular principal paydowns and additionally can be pledged for borrowings or to secure public deposits.
The following is a schedule of the contractual maturity distribution of securities available for sale at December 31, 2024.
| U.S. Government Agencies and Corporations | States and Political Subdivisions | Other Securities | Total Amortized Cost (a) | Weighted Average Yield (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Within 1 year | $ | 86 | $ | 939 | $ | 6,665 | $ | 7,690 | 6.52 | % | ||||||||
| After 1 but within 5 years | 2,737 | 1,720 | 12,531 | 16,988 | 5.27 | |||||||||||||
| After 5 but within 10 years | 4,723 | 5,851 | 43,279 | 53,853 | 4.21 | |||||||||||||
| After 10 years | 1,189,216 | — | — | 1,189,216 | 3.45 | |||||||||||||
| Total | $ | 1,196,762 | $ | 8,510 | $ | 62,475 | $ | 1,267,747 | 3.53 | % |
(a)Equities are excluded from this schedule because they have an indefinite maturity.
(b)Yields are calculated on a taxable equivalent basis, including amortization of premiums or discounts, and represent yield to maturity.
Mortgage-backed securities, which include mortgage-backed obligations of U.S. Government agencies and obligations of U.S. Government-sponsored enterprises, have contractual maturities ranging from less than one year to approximately 41 years and have anticipated average lives to maturity ranging from less than three years to approximately six years.
The available for sale investment portfolio amortized cost increased $129.3 million, or 11%, at December 31, 2024 compared to 2023. Purchases of available for sale investments totaled $437.3 million during 2024 and calls or maturities totaled $302.5 million. The level of purchases were impacted by liquidity available from increased deposits. Liquidity provided from sales, calls and maturities was utilized to fund growth in the loan portfolio or reinvested into investment securities and interest-bearing deposits with banks.
47
Table of Contents
Following is a detailed schedule of the amortized cost of securities held to maturity as of December 31:
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||
| Obligations of U.S. Government Agencies: | ||||||||||
| Mortgage-Backed Securities—Residential | $ | 1,586 | $ | 1,781 | $ | 2,008 | ||||
| Mortgage-Backed Securities—Commercial | 89,404 | 69,502 | 75,229 | |||||||
| Obligations of U.S. Government-Sponsored Enterprises: | ||||||||||
| Mortgage-Backed Securities—Residential | 266,587 | 296,432 | 329,267 | |||||||
| Mortgage-Backed Securities—Commercial | — | 2,190 | 4,794 | |||||||
| Other Government-Sponsored Enterprises | 22,869 | 22,543 | 22,221 | |||||||
| Obligations of States and Political Subdivisions | 24,193 | 25,561 | 26,643 | |||||||
| Debt Securities Issued by Foreign Governments | 1,000 | 1,000 | 1,000 | |||||||
| Total Securities Held to Maturity | $ | 405,639 | $ | 419,009 | $ | 461,162 |
The following is a schedule of the contractual maturity distribution of securities held to maturity at December 31, 2024.
| U.S. Government Agencies and Corporations | States and Political Subdivisions | Other Securities | Total Amortized Cost | Weighted Average Yield (a) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Within 1 year | $ | — | $ | 503 | $ | 200 | $ | 703 | 3.04 | % | ||||||||
| After 1 but within 5 years | — | 13,263 | 800 | 14,063 | 2.64 | |||||||||||||
| After 5 but within 10 years | 38,571 | 9,864 | — | 48,435 | 1.83 | |||||||||||||
| After 10 years | 341,875 | 563 | — | 342,438 | 1.79 | |||||||||||||
| Total | $ | 380,446 | $ | 24,193 | $ | 1,000 | $ | 405,639 | 1.83 | % |
(a)Yields are calculated on a taxable equivalent basis, including amortization of premiums or discounts, and represent yield to maturity.
The held to maturity investment portfolio decreased $13.4 million, or 3%, at December 31, 2024 compared to 2023. Held to maturity investment purchases of $55.3 million were offset by the calls or maturities of $68.0 million in investments.
See Note 8 “Investment Securities" and Note 18 “Fair Values of Assets and Liabilities” for additional information related to the investment portfolio.
48
Table of Contents
Deposits
Total deposits increased $485.7 million in 2024. Interest-bearing demand and savings deposits increased $162.0 million, noninterest-bearing demand deposits decreased $138.9 million and time deposits increased $462.6 million. The growth and changes in the mix of deposits is a result of customers moving funds into higher costing deposits as interest rates increased.
For additional information concerning our deposits, please refer to Note 14 “Interest-Bearing Deposits.”
At December 31, 2024 and 2023, time deposits of $100 thousand or more totaled $1,018.3 million and $725.1 million, respectively. Time deposits of $250 thousand or more had remaining maturities as follows as of the end of each year in the two-year period ended December 31:
| 2024 | 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | ||||||||||
| (dollars in thousands) | |||||||||||||
| 3 months or less | $ | 215,806 | 47 | % | $ | 70,122 | 24 | % | |||||
| Over 3 months through 6 months | 101,101 | 22 | 62,981 | 22 | |||||||||
| Over 6 months through 12 months | 125,863 | 27 | 107,144 | 37 | |||||||||
| Over 12 months | 17,081 | 4 | 48,508 | 17 | |||||||||
| Total | $ | 459,851 | 100 | % | $ | 288,755 | 100 | % |
The estimated total amount of uninsured deposits was $2.6 billion and $2.5 billion at December 31, 2024 and 2023, respectively, of which $0.7 billion were secured by pledged investment securities or letters of credit at December 31, 2024 and 2023. Uninsured amounts are estimated based on known deposit account relationships for each depositor and insurance guidelines provided by the FDIC.
Short-Term Borrowings and Long-Term Debt
Short-term borrowings decreased $517.7 million, or 87%, from $597.8 million at December 31, 2023 to $80.1 million at December 31, 2024. Long-term debt increased $76.2 million, from $186.8 million at December 31, 2023 to $263.0 million at December 31, 2024. For additional information concerning our short-term borrowings, subordinated debentures and other long-term debt, please refer to Note 15 “Short-term Borrowings,” Note 16 “Subordinated Debentures” and Note 17 “Other Long-term Debt” of the Consolidated Financial Statements.
Contractual Obligations and Off-Balance Sheet Arrangements
The table below sets forth our contractual obligations to make future payments as of December 31, 2024. For a more detailed description of each category of obligation, refer to the note in our Consolidated Financial Statements indicated in the table below.
| Footnote Number Reference | 1 Year or Less | After 1 But Within 3 Years | After 3 But Within 5 Years | After 5 Years | Total | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||||||||||||
| FHLB advances | 17 | $ | 799 | $ | 128,693 | $ | 861 | $ | — | $ | 130,353 | ||||||||||
| Subordinated debentures | 16 | — | — | — | 128,305 | 128,305 | |||||||||||||||
| Operating leases | 11 | 5,516 | 9,725 | 8,949 | 33,165 | 57,355 | |||||||||||||||
| Total contractual obligations | $ | 6,315 | $ | 138,418 | $ | 9,810 | $ | 161,470 | $ | 316,013 |
The table above excludes our cash obligations upon maturity of certificates of deposit, which is set forth in Note 14 “Interest-Bearing Deposits” of the Consolidated Financial Statements.
In addition, see Note 10 “Commitments and Letters of Credit” for detail related to our off-balance sheet commitments to extend credit, financial standby letters of credit, performance standby letters of credit and commercial letters of credit as of December 31, 2024. Commitments to extend credit, standby letters of credit and commercial letters of credit do not necessarily represent future cash requirements since it is unknown if the borrower will draw upon these commitments and often these commitments expire without being drawn upon. As of December 31, 2024, a reserve for expected credit losses of $4.1 million was recorded for unused commitments and letters of credit.
49
Table of Contents
Liquidity
Liquidity refers to our ability to meet the cash flow requirements of depositors and borrowers, as well as our operating cash needs, with cost-effective funding. Liquidity risk arises from the possibility that we may not be able to meet our financial obligations and operating cash needs or may become overly reliant upon external funding sources. In order to manage this risk, our Board of Directors has established a Liquidity Policy that identifies primary sources of liquidity, establishes procedures for monitoring and measuring liquidity and quantifies minimum liquidity requirements based on limits approved by our Board of Directors. This policy designates our Asset/Liability Committee (“ALCO”) as the body responsible for meeting these objectives. The ALCO, which includes members of executive management, reviews liquidity on a periodic basis and approves significant changes in strategies that affect balance sheet or cash flow positions. Liquidity is centrally managed on a daily basis by our Treasury Department, which monitors it by using such measures as a 30-day liquidity stress analysis, liquidity gap ratios and noncore funding ratios.
We generate funds to meet our cash flow needs primarily through the core deposit base of First Commonwealth Bank and the maturity or repayment of loans and other interest-earning assets, including investments. Core deposits are the most stable source of liquidity a bank can have due to the long-term relationship with a deposit customer. The level of deposits during any period is sometimes influenced by factors outside of management’s control, such as the level of short-term and long-term market interest rates and yields offered on competing investments, such as money market mutual funds. Deposits increased $485.7 million during 2024, and comprised 95% and 91% of total liabilities at December 31, 2024 and 2023, respectively. Proceeds from the sale, maturity and redemption of investment securities totaled $370.5 million during 2024 and provided liquidity to fund loans, purchase investment securities and fund depositor withdrawals.
The following represents our expanded sources of liquidity as of December 31, 2024:
| Total Available | Amount Used | Outstanding Letters of Credit | Net Available | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||||||
| Internal liquidity sources | |||||||||||||||
| Unencumbered securities | $ | 699,149 | $ | — | $ | — | $ | 699,149 | |||||||
| Other (excess pledged) | 79,637 | — | — | 79,637 | |||||||||||
| External liquidity sources | |||||||||||||||
| FHLB advances | 2,524,296 | 185,353 | 85,185 | 2,253,758 | |||||||||||
| FRB borrowings | 1,091,616 | — | — | 1,091,616 | |||||||||||
| Lines with other financial institutions | 160,000 | — | — | 160,000 | |||||||||||
| CDARS (1) | 1,155,475 | 14,512 | — | 1,140,963 | |||||||||||
| Total liquidity | $ | 5,710,173 | $ | 199,865 | $ | 85,185 | $ | 5,425,123 |
(1) Reflects internal policy limit. Maximum capacity with CDARs is $1.7 billion.
Our participation in the Certificate of Deposit Account Registry Services ("CDARS") program is part of an ALCO strategy to increase and diversify funding sources. As of December 31, 2024, the outstanding CDARS balance of $14.5 million carried an average weighted rate of 3.22% and an average original term of 357 days. These deposits are part of a reciprocal program that allows our depositors to receive expanded FDIC coverage by placing multiple certificates of deposit at other CDARS member banks.
Liquidity available through the Federal Reserve is a result of the FRB Borrower-in-Custody of Collateral program, which enables us to take certain loans that are not being used as collateral at the FHLB and pledge them as collateral for borrowings at the FRB.
During 2024, the Company increased its liquidity by purchasing $85.2 million in letters of credit from the FHLB of Pittsburgh, which were then used to secure public deposits. This resulted in a similar amount of previously pledged securities becoming unencumbered.
Refer to “Financial Condition” above for additional information concerning our deposits, loan portfolio, investment securities and borrowings.
Market Risk
Market risk refers to potential losses arising from items such as changes in interest rates, foreign exchange rates, equity prices and commodity prices. Our market risk is composed primarily of interest rate risk. Interest rate risk is comprised of repricing risk, basis risk, yield curve risk and options risk. Repricing risk arises from differences in the cash flow or repricing between
50
Table of Contents
asset and liability portfolios. Basis risk arises when asset and liability portfolios are related to different market rate indices, which do not always change by the same amount. Yield curve risk arises when asset and liability portfolios are related to different maturities on a given yield curve; when the yield curve changes shape, the risk position is altered. Options risk arises from “embedded options” within asset and liability products as certain borrowers have the option to prepay their loans when rates fall, while certain depositors can redeem or withdraw their deposits early when rates rise.
The process by which we manage our interest rate risk is called asset/liability management. The goals of our asset/liability management are increasing net interest income without taking undue interest rate risk or material loss of net market value of our equity, while maintaining adequate liquidity. Net interest income is increased by growing earning assets and increasing the difference between the rate earned on earning assets and the rate paid on interest-bearing liabilities. Liquidity is measured by the ability to meet both depositors’ and credit customers’ requirements.
We use an asset/liability model to measure our interest rate risk. Interest rate risk measures include earnings simulation and gap analysis. Gap analysis is a static measure that does not incorporate assumptions regarding future events. Gap analysis, while a helpful diagnostic tool, displays cash flows for only a single rate environment. Net interest income simulations explicitly measure the exposure to earnings from changes in market rates of interest. Under simulation analysis, our current financial position is combined with assumptions regarding future business to calculate net interest income under various hypothetical rate scenarios. Our net interest income simulations assume a level balance sheet whereby new volume equals run-off. The ALCO reviews earnings simulations over multiple years under various interest rate scenarios. Reviewing these various measures provides us with a reasonably comprehensive view of our interest rate profile.
The following gap analysis compares the difference between the amount of interest-earning assets and interest-bearing liabilities subject to repricing over a period of time. The ratio of rate sensitive assets to rate sensitive liabilities repricing within a one-year period was 0.68 and 0.69 at December 31, 2024 and 2023, respectively. A ratio of less than one indicates a higher level of repricing liabilities over repricing assets over the next twelve months. The level of First Commonwealth's ratio is largely driven by the modeling of interest-bearing non-maturity deposits, which are included in the analysis as repricing within one year.
Following is the gap analysis as of December 31:
| 2024 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-90 Days | 91-180 Days | 181-365 Days | Cumulative 0-365 Days | Over 1 Year Through 5 Years | Over 5 Years | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Loans and leases | $ | 3,668,849 | $ | 423,523 | $ | 738,672 | $ | 4,831,044 | $ | 3,212,002 | $ | 851,465 | ||||||||||
| Investments | 57,039 | 50,445 | 119,475 | 226,959 | 675,061 | 771,365 | ||||||||||||||||
| Other interest-earning assets | 27,160 | — | — | 27,160 | — | 1,198 | ||||||||||||||||
| Total interest-sensitive assets (ISA) | 3,753,048 | 473,968 | 858,147 | 5,085,163 | 3,887,063 | 1,624,028 | ||||||||||||||||
| Certificates of deposit | 681,794 | 410,573 | 552,392 | 1,644,759 | 104,383 | 1,218 | ||||||||||||||||
| Other deposits | 5,677,938 | — | — | 5,677,938 | — | — | ||||||||||||||||
| Borrowings | 159,245 | 211 | 423 | 159,879 | 179,508 | — | ||||||||||||||||
| Total interest-sensitive liabilities (ISL) | 6,518,977 | 410,784 | 552,815 | 7,482,576 | 283,891 | 1,218 | ||||||||||||||||
| Gap | $ | (2,765,929) | $ | 63,184 | $ | 305,332 | $ | (2,397,413) | $ | 3,603,172 | $ | 1,622,810 | ||||||||||
| ISA/ISL | 0.58 | 1.15 | 1.55 | 0.68 | 13.69 | 1,333.36 | ||||||||||||||||
| Gap/Total assets | 23.88 | % | 0.55 | % | 2.64 | % | 20.69 | % | 31.10 | % | 14.01 | % |
51
Table of Contents
| 2023 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-90 Days | 91-180 Days | 181-365 Days | Cumulative 0-365 Days | Over 1 Year Through 5 Years | Over 5 Years | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Loans and leases | $ | 3,619,166 | $ | 446,373 | $ | 756,190 | $ | 4,821,729 | $ | 3,137,007 | $ | 945,896 | ||||||||||
| Investments | 72,358 | 44,567 | 97,544 | 214,469 | 606,670 | 733,418 | ||||||||||||||||
| Other interest-earning assets | 20,440 | — | — | 20,440 | 1,117 | — | ||||||||||||||||
| Total interest-sensitive assets (ISA) | 3,711,964 | 490,940 | 853,734 | 5,056,638 | 3,744,794 | 1,679,314 | ||||||||||||||||
| Certificates of deposit | 271,662 | 210,793 | 569,507 | 1,051,962 | 235,562 | 974 | ||||||||||||||||
| Other deposits | 5,515,919 | — | — | 5,515,919 | — | — | ||||||||||||||||
| Borrowings | 726,850 | 207 | 415 | 727,472 | 53,069 | 224 | ||||||||||||||||
| Total interest-sensitive liabilities (ISL) | 6,514,431 | 211,000 | 569,922 | 7,295,353 | 288,631 | 1,198 | ||||||||||||||||
| Gap | $ | (2,802,467) | $ | 279,940 | $ | 283,812 | $ | (2,238,715) | $ | 3,456,163 | $ | 1,678,116 | ||||||||||
| ISA/ISL | 0.57 | 2.33 | 1.50 | 0.69 | 12.97 | 1,401.76 | ||||||||||||||||
| Gap/Total assets | 24.46 | % | 2.44 | % | 2.48 | % | 19.54 | % | 30.16 | % | 14.64 | % |
Gap analysis has limitations due to the static nature of the model, which holds volumes and consumer behaviors constant in all economic and interest rate scenarios. A lower level of rate sensitive assets to rate sensitive liabilities repricing in one year could indicate reduced net interest income in a rising interest rate scenario, and conversely, increased net interest income in a declining interest rate scenario. However, the gap analysis incorporates only the level of interest-earning assets and interest-bearing liabilities and not the sensitivity each has to changes in interest rates. The impact of the sensitivity to changes in interest rates is provided in the table below.
The following table presents an analysis of the potential sensitivity of our annual net interest income to gradual changes in interest rates over a 12-month time frame as compared with net interest income if rates remained unchanged and there are no changes in balance sheet categories.
| Net interest income change (12 months) for basis point movements of: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -200 | -100 | +100 | +200 | |||||||||||
| (dollars in thousands) | ||||||||||||||
| December 31, 2024 ($) | $ | (8,351) | $ | (4,213) | $ | 5,101 | $ | 9,080 | ||||||
| December 31, 2024 (%) | (2.07) | % | (1.05) | % | 1.27 | % | 2.25 | % | ||||||
| December 31, 2023 ($) | $ | (9,867) | $ | (4,504) | $ | 6,215 | $ | 11,091 | ||||||
| December 31, 2023 (%) | (2.53) | % | (1.16) | % | 1.59 | % | 2.84 | % |
The following table represents the potential sensitivity of our annual net interest income to immediate changes in interest rates versus if rates remained unchanged and there are no changes in balance sheet categories.
| Net interest income change (12 months) for basis point movements of: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -200 | -100 | +100 | +200 | |||||||||||
| (dollars in thousands) | ||||||||||||||
| December 31, 2024 ($) | $ | (28,123) | $ | (13,449) | $ | 13,690 | $ | 25,374 | ||||||
| December 31, 2024 (%) | (6.98) | % | (3.34) | % | 3.40 | % | 6.30 | % | ||||||
| December 31, 2023 ($) | $ | (38,890) | $ | (17,930) | $ | 18,545 | $ | 34,788 | ||||||
| December 31, 2023 (%) | (9.97) | % | (4.60) | % | 4.76 | % | 8.92 | % |
52
Table of Contents
The Company evaluates its potential interest rate sensitivity by utilizing several interest rate scenarios that incorporate both
rising and declining rates. Results of these scenarios are impacted by variables that include the current level of interest rates,
product characteristics such as floors and ceilings, the frequency with which variable rate products reset their rates, and
projected pricing changes for non-maturity deposits. For example, the results in a declining rate scenario could be affected by
the model's use of an assumed interest rate floor of zero. For the years 2024 and 2023, the cost of our interest-bearing liabilities averaged 2.83% and 2.03%, respectively, and the yield on our average interest-earning assets, on a fully taxable equivalent basis, averaged 5.62% and 5.23%, respectively.
The ALCO is responsible for the identification and management of interest rate risk exposure. As such, the ALCO continuously evaluates strategies to manage our exposure to interest rate fluctuations.
Asset/liability models require that certain assumptions be made, such as prepayment rates on earning assets and the impact of pricing on non-maturity deposits, which may differ from actual experience. These business assumptions are based upon our experience, business plans and published industry experience. While management believes such assumptions to be reasonable, there can be no assurance that modeled results will approximate actual results.
Credit Risk
Management of credit risk within our loan and lease portfolio is a focus of the Company and is a continuous process in order to address changing economic and lending environments. In order to identify and manage credit risk, segment and concentration limits are established and approved by our Board of Directors’ Risk Committee in order to maintain alignment with our credit isk appetite, loan strategic plan, loan policy and underwriting guidelines. In addition, our Credit Department completes industry studies to identify potential risk in the portfolio. For example, within the commercial real estate portfolio, industry studies are completed for the following sectors: hospitality, industrial, multifamily, office, retail, senior living, healthcare and student housing.
On an annual basis, the Credit Department also reviews the commercial real estate portfolio as a whole, along with underwriting practices and loan level stress testing procedures, to enhance risk management practices and monitor commercial real estate concentrations. This review provides an overview of the portfolio to ensure that emerging risks have been identified, and documents and validates the standard interest rate and capitalization rate stress scenarios.
First Commonwealth maintains an allowance for credit losses at a level deemed sufficient for losses inherent in the loan and lease portfolio at the date of each statement of financial condition. Management reviews the appropriateness of the allowance on a quarterly basis to ensure that the provision for credit losses has been charged against earnings in an amount necessary to maintain the allowance at a level that is appropriate based on management’s assessment of estimated expected losses.
First Commonwealth’s methodology for assessing the appropriateness of the allowance for credit losses consists of several key elements. These elements include an assessment of individual nonperforming loans with a balance greater than $250 thousand, loss experience trends and other relevant factors.
First Commonwealth also maintains a reserve for unfunded loan commitments and letters of credit based upon credit risk and probability of funding. The reserve totaled $4.1 million at December 31, 2024 and is classified in “Other liabilities” on the Consolidated Statements of Financial Condition.
We discontinue interest accruals on a loan when, based on current information and events, it is probable that we will be unable to fully collect principal or interest due according to the contractual terms of the loan. A loan is also placed in nonaccrual status when, based on regulatory definitions, the loan is maintained on a “cash basis” due to the weakened financial condition of the borrower. Generally, loans 90 days or more past due are placed on nonaccrual status, except for consumer loans, which are placed on nonaccrual status at 150 days past due. Consumer loans related to automobile and recreational vehicles are either charged off or repossessed at not later than 90 days past due.
Nonperforming loans are closely monitored on an ongoing basis as part of our loan review and work-out process. The probable risk of loss on these loans is evaluated by comparing the loan balance to the estimated fair value of any underlying collateral or the present value of projected future cash flows. Losses or specifically assigned allowance for credit losses are recognized where appropriate. Nonperforming loans increased $22.0 million at December 31, 2024 compared to the prior year.
The allowance for credit losses was $118.9 million at December 31, 2024 or 1.32% of loans outstanding, compared to $117.7 million, or 1.31% of loans outstanding, at December 31, 2023. Credit measures as of December 31, 2024 compared to December 31, 2023 reflect an increase in the level of criticized loans of $14.0 million, from $210.2 million at December 31, 2023 to $224.2 million at December 31, 2024. Commercial, financial, agricultural and other loans and commercial real estate loans accounted for $8.9 million, and $13.0 million, respectively, of this increase, offset by a decrease of $9.5 million in real estate construction loans. Classified assets increased $9.2 million, from $87.1 million at December 31, 2023 to $96.3 million at
53
Table of Contents
December 31, 2024. Commercial real estate loans accounted for $14.5 million of this increase offset by a decrease of $9.7 million in construction real estate. Delinquency on accruing loans decreased $7.4 million, or 25%.
The allowance for credit losses as a percentage of nonperforming loans was 193.5% at December 31, 2024 and 298.2% as of December 31, 2023. The allowance for credit losses includes specific allocations of $8.0 million related to nonperforming loans covering 13% of the total nonperforming balance at December 31, 2024 and specific allocations of $4.5 million covering 12% of the total nonperforming balance at December 31, 2023. The amount of allowance related to individually analyzed nonperforming loans was determined by using estimated fair values obtained from current appraisals and updated discounted cash flow analyses. The increase in specific reserves is primarily the result of new nonperforming loans.
Management believes that the allowance for credit losses is at a level that is sufficient to absorb expected losses in the loan and lease portfolio at December 31, 2024.
The following table provides information on net charge-offs and nonperforming loans by loan category:
| For the Period Ended December 31, 2024 | As of December 31, 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Charge-offs | % of Total Net Charge- offs | Net Charge-offs as a % of Average Loans | Nonperforming Loans | % of Total Nonperforming Loans | Nonperforming Loans as a % of Total Loans | ||||||||||||||
| (dollars in thousands) | |||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 14,699 | 47.14 | % | 0.17 | % | $ | 14,987 | 24.39 | % | 0.17 | % | |||||||
| Real estate construction | 1,086 | 3.48 | 0.01 | 2,529 | 4.12 | 0.03 | |||||||||||||
| Residential real estate | 113 | 0.36 | — | 11,587 | 18.85 | 0.13 | |||||||||||||
| Commercial real estate | 8,501 | 27.26 | 0.09 | 32,103 | 52.24 | 0.36 | |||||||||||||
| Loans to individuals | 6,781 | 21.75 | 0.08 | 250 | 0.41 | — | |||||||||||||
| Total loans and leases, net of unearned income | $ | 31,180 | 99.99 | % | 0.35 | % | $ | 61,456 | 100.01 | % | 0.69 | % |
As the above table illustrates, commercial real estate and commercial, financial, agricultural and other loans were the most significant portions of the nonperforming loans as of December 31, 2024. Included in nonaccrual loans as of December 31, 2023 are $15.6 million in loans acquired as part of the Centric acquisition. See discussions related to the provision for credit losses and loans for more information.
New Accounting Pronouncements
In December 2023, FASB released Accounting Standards Update 2023-09 (“ASU 2023-09”), Income Taxes (Topic 740): Improvements to Income Tax Disclosures. ASU 2023-09 requires additional disclosure information in specified categories with respect to the reconciliation of the effective tax rate to the statutory rate (the rate reconciliation) for federal, state and foreign income taxes. ASU 2023-09 also requires greater detail about individual reconciling items in the rate reconciliation for those items that exceed a specified threshold. In addition to the new rate reconciliation disclosures, ASU 2023-09 requires information related to taxes paid (net of refunds received) to be disaggregated for federal, state and foreign taxes, along with further disaggregation for specific jurisdictions, to the extent the related amounts exceed a quantitative threshold. ASU 2023-09 is effective for the Company for annual periods beginning after December 15, 2024, with early adoption permitted. ASU 2023-09 should be applied prospectively, with an option for retrospective application to each period in the financial statements. The adoption of this standard is not expected to have a material impact on our consolidated financial statements.
In November 2023, FASB released Accounting Standards Update 2023-07 (“ASU 2023-07”), Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures to improve disclosure requirements, primarily through enhanced disclosures about significant segment expenses on an interim and annual basis. ASU 2023-07 does not change how an entity identifies its operating segments, but does require that an entity that has a single reportable segment, such as First Commonwealth, to provide the required enhanced disclosures. ASU 2023-07 became effective for our annual financial statements in 2024 (see Note 28 - Operating Segments).
In November 2024, FASB released Accounting Standards Update 2024-03 ("ASU 2024-03"), “Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40). ASU 2024-03 requires disaggregated disclosure of certain expense categories included in the Company's consolidated statement of income. The required disclosure categories include, among other items, employee compensation, depreciation, and intangible asset amortization. Additionally, entities must disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses. ASU 2024-03 is effective, on a prospective basis, for annual reporting periods beginning after December 15, 2026,
54
Table of Contents
with early adoption permitted. ASU 2024-03 should be applied prospectively, with an option for retrospective application to each period in the financial statements. The adoption of this standard is not expected to have a material impact on our consolidated financial statements.
FY 2023 10-K MD&A
SEC filing source: 0000712537-24-000054.
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis represents an overview of the financial condition and the results of operations of First Commonwealth, and its subsidiaries, as of and for the years ended December 31, 2023, and 2022. The purpose of this discussion is to focus on information concerning our financial condition and results of operations that is not readily apparent from the Consolidated Financial Statements. In order to obtain a more thorough understanding of this discussion, you should refer to the Consolidated Financial Statements, the notes thereto and to other financial information presented in this Annual Report. Refer to Management's Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on February 28, 2023 for a discussion and analysis of the factors that affected periods prior to 2023.
Company Overview
First Commonwealth provides a diversified array of consumer and commercial banking services through our bank subsidiary, FCB. We also provide trust and wealth management services through FCB and insurance products through FCIA. At December 31, 2023, FCB operated 126 community banking offices throughout Pennsylvania and Ohio, as well as loan production offices in Harrisburg, Pennsylvania, and Cleveland, Columbus, Canton, Canfield and Hudson, Ohio.
Our consumer services include Internet, mobile and telephone banking, an automated teller machine network, personal checking accounts, interest-earning checking accounts, savings accounts, health savings accounts, insured money market accounts, debit cards, investment certificates, fixed and variable rate certificates of deposit, mortgage loans, secured and unsecured installment loans, construction and real estate loans, safe deposit facilities, credit cards, credit lines with overdraft checking protection and IRA accounts. Commercial banking services include commercial lending and leasing, small and high-volume business checking accounts, on-line account management services, ACH origination, payroll direct deposit, commercial cash management services and repurchase agreements. We also provide a variety of trust and asset management services and a full complement of auto, home and business insurance as well as term life insurance. We offer annuities, mutual funds and stock and bond brokerage services through an arrangement with a broker-dealer and insurance brokers. Most of our commercial customers are small and mid-sized businesses in Pennsylvania and Ohio.
As a financial institution with a focus on traditional banking activities, we earn the majority of our revenue through net interest income, which is the difference between interest earned on loans and investments and interest paid on deposits and borrowings. Growth in net interest income is dependent upon balance sheet growth and maintaining or increasing our net interest margin, which is net interest income (on a fully taxable-equivalent basis) as a percentage of our average interest-earning assets. We also generate revenue through fees earned on various services and products that we offer to our customers and, less frequently, through sales of assets, such as loans, investments or properties. These revenue sources are offset by provisions for credit losses on loans, operating expenses and income taxes.
General economic conditions also affect our business by impacting our customers’ need for financing, thus affecting loan growth, as well as impacting the credit strength of existing and potential borrowers.
Critical Accounting Policies and Significant Accounting Estimates
First Commonwealth’s accounting and reporting policies conform to accounting principles generally accepted in the United States of America (“GAAP”) and predominant practice in the banking industry. The preparation of financial statements in accordance with GAAP requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes. Over time, these estimates, assumptions and judgments may prove to be inaccurate or vary from actual results and may significantly affect our reported results and financial position for the period presented or in future periods. We currently view the determination of the allowance for credit losses and business combinations to be critical because they are highly dependent on subjective or complex judgments, assumptions and estimates made by management.
Allowance for Credit Losses
We account for the credit risk associated with our lending activities through the allowance and provision for credit losses. The allowance represents management’s best estimate of expected losses in our existing loan and lease portfolio as of the balance sheet date. The provision is a periodic charge to earnings in an amount necessary to maintain the allowance at a level that is appropriate based on management’s assessment of expected losses. Management determines and reviews with the Board of Directors the appropriateness of the allowance on a quarterly basis in accordance with the methodology described below.
•Loans are segmented into groups with similar characteristics and risks and an allowance for credit losses is calculated for each segment based on the estimate of credit losses.
31
Table of Contents
•The allowance for credit losses is calculated by pooling loans of similar credit risk characteristics and applying a discounted cash flow methodology after incorporating probability of default and loss given default estimates. Probability of default represents an estimate of the likelihood of default and loss given default measures the expected loss upon default. Inputs impacting the expected losses includes a forecast of macroeconomic factors, using a weighted forecast from a nationally recognized firm.
•Loans that do not have the same risks and characteristics of the loan pools are individually reviewed. These are generally large balance commercial loans and commercial mortgages that are rated less than “satisfactory” based on our internal credit-rating process.
•We assess whether the loans identified for review are “nonperforming”. This means it is expected that all amounts will not be collected according to the contractual terms of the loan agreement, which generally represents loans that management has placed on nonaccrual status.
•For individually analyzed loans we calculate the estimated fair value of the loans that are selected for review based on observable market prices, discounted cash flows or the value of the underlying collateral and record an allowance if needed.
•We then review the results to determine the appropriate balance of the allowance for credit losses. This review includes consideration of additional factors, such as the mix of loans in the portfolio, the balance of the allowance relative to total loans and nonperforming assets, trends in the overall risk profile in the portfolio, trends in delinquencies and nonaccrual loans, and local and national economic information and industry data, including trends in the industries we believe are higher risk.
There are many factors affecting the allowance for credit losses; some are quantitative, while others require qualitative judgment. These factors require the use of estimates related to the amount and timing of expected future cash flows, appraised values on nonperforming loans, estimated losses for each loan category based on historical loss experience, forecasts of economic trends and conditions, all of which may be susceptible to significant judgment and change. To the extent that actual outcomes differ from estimates, additional provisions for credit losses could be required that could adversely affect our earnings or financial position in future periods.
As noted above, the allowance for credit losses is estimated using a number of inputs and assumptions. Management's sensitivity analysis of the allowance identified that the model has the highest degree of sensitivity around values used in the economic forecast, specifically national unemployment and gross domestic product. Additionally, there is also a high degree of sensitivity related to estimated prepayment speeds as it is a major driver for the life of loan expectations. The sensitivity of estimated prepayment speeds had the largest impact on the residential first lien loan pool.
Business Combinations
Business combinations are accounted for by applying the acquisition method of accounting. All identifiable assets and acquired, including loans, and liabilities assumed are measured at fair value and recognized separately from goodwill. Determining the fair value of assets and liabilities often involve estimates based on third party valuations or internal valuations, both of which include estimates and significant judgements by management. Results of operations of the acquired entities are included in the Consolidated Statements of Income from the date of acquisition.
Core deposits intangibles are calculated using a discounted cash flow model based on various factors including account retention, discount rate, attrition rate, deposit interest rates, deposit maintenance costs and alternative funding costs.
Loans acquired in connection with acquisitions are recorded at their acquisition-date fair value with no carryover of related allowance for credit losses. Acquired loans are classified into two categories; purchased credit deteriorated ("PCD") loans and non-purchased credit deteriorated ("non-PCD") loans. PCD loans are defined as a loan or group of loans that have experienced more than insignificant credit deterioration since origination. Non-PCD loans will have an allowance for credit losses established on acquisition date, which is recognized in the current period provision for credit losses. For PCD loans, an allowance for credit losses is recognized on day 1 by adjusting the fair value of the loan, which is the “Day 1 amortized cost”. There is no credit loss expense recognized on PCD loans because the initial allowance for credit losses is established by grossing-up the amortized cost of the PCD loan. Determining the fair value of the acquired loans involves estimating the principal and interest cash flows expected to be collected on the loans and discounting those cash flows at a market rate of interest. Management considers a number of factors in evaluating the acquisition-date fair value including the remaining life of the acquired loans, delinquency status, estimated prepayments, internal risk grade, estimated value of the underlying collateral and interest rate environment.
32
Table of Contents
Selected Financial Information
The following table provides selected financial information for the periods ended December 31,
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except share data) | ||||||||||||||||||
| Interest income | $ | 529,998 | $ | 329,953 | $ | 293,838 | $ | 301,209 | $ | 325,264 | ||||||||
| Interest expense | 144,322 | 17,732 | 15,297 | 32,938 | 55,402 | |||||||||||||
| Net interest income | 385,676 | 312,221 | 278,541 | 268,271 | 269,862 | |||||||||||||
| Provision for credit losses | 14,813 | 21,106 | (1,376) | 56,718 | 14,533 | |||||||||||||
| Net interest income after provision for credit losses | 370,863 | 291,115 | 279,917 | 211,553 | 255,329 | |||||||||||||
| Net securities gains (losses) | (103) | 2 | 16 | 70 | 22 | |||||||||||||
| Other income | 96,712 | 98,706 | 106,741 | 94,406 | 85,463 | |||||||||||||
| Other expenses | 269,917 | 229,638 | 213,857 | 215,826 | 209,965 | |||||||||||||
| Income before income taxes | 197,555 | 160,185 | 172,817 | 90,203 | 130,849 | |||||||||||||
| Income tax provision | 40,492 | 32,004 | 34,560 | 16,756 | 25,516 | |||||||||||||
| Net Income | $ | 157,063 | $ | 128,181 | $ | 138,257 | $ | 73,447 | $ | 105,333 | ||||||||
| Per Share Data—Basic | ||||||||||||||||||
| Net Income | $ | 1.55 | $ | 1.37 | $ | 1.45 | $ | 0.75 | $ | 1.07 | ||||||||
| Dividends declared | $ | 0.495 | $ | 0.475 | $ | 0.455 | $ | 0.440 | $ | 0.400 | ||||||||
| Average shares outstanding | 101,556,427 | 93,612,043 | 95,583,890 | 97,499,586 | 98,317,787 | |||||||||||||
| Per Share Data—Diluted | ||||||||||||||||||
| Net Income | $ | 1.54 | $ | 1.37 | $ | 1.44 | $ | 0.75 | $ | 1.07 | ||||||||
| Average shares outstanding | 101,822,201 | 93,887,447 | 95,840,285 | 97,758,965 | 98,588,164 | |||||||||||||
| At End of Period | ||||||||||||||||||
| Total assets | $ | 11,459,488 | $ | 9,805,666 | $ | 9,545,093 | $ | 9,068,104 | $ | 8,308,773 | ||||||||
| Investment securities | 1,490,866 | 1,250,237 | 1,595,529 | 1,205,294 | 1,256,176 | |||||||||||||
| Loans and leases, net of unearned income | 8,968,761 | 7,642,143 | 6,839,230 | 6,761,183 | 6,189,148 | |||||||||||||
| Allowance for credit losses | 117,718 | 102,906 | 92,522 | 101,309 | 51,637 | |||||||||||||
| Deposits | 9,192,309 | 8,005,469 | 7,982,498 | 7,438,666 | 6,677,615 | |||||||||||||
| Short-term borrowings | 597,835 | 372,694 | 138,315 | 117,373 | 201,853 | |||||||||||||
| Subordinated debentures | 177,741 | 170,937 | 170,775 | 170,612 | 170,450 | |||||||||||||
| Other long-term debt | 4,122 | 4,862 | 5,573 | 56,258 | 56,917 | |||||||||||||
| Shareholders’ equity | 1,314,274 | 1,052,074 | 1,109,372 | 1,068,617 | 1,055,665 | |||||||||||||
| Key Ratios | ||||||||||||||||||
| Return on average assets | 1.42 | % | 1.34 | % | 1.47 | % | 0.82 | % | 1.31 | % | ||||||||
| Return on average equity | 12.80 | 11.99 | 12.55 | 6.82 | 10.32 | |||||||||||||
| Net loans to deposits ratio | 96.29 | 94.18 | 84.52 | 89.53 | 91.91 | |||||||||||||
| Dividends per share as a percent of net income per share | 31.94 | 34.67 | 31.38 | 58.67 | 37.38 | |||||||||||||
| Average equity to average assets ratio | 11.06 | 11.16 | 11.72 | 12.00 | 12.71 |
Results for 2020 through 2023 reflect accounting for the allowance for credit losses under the current expected credit loss methodology, while results prior to 2020 reflect accounting under the incurred methodology.
Results of Operations—2023 Compared to 2022
Net Income
Net income for 2023 was $157.1 million, or $1.54 per diluted share, as compared to net income of $128.2 million, or $1.37 per diluted share in 2022. The increase in net income was the result of an increase of $73.5 million in net interest income and a $16.9 million decrease in provision for credit losses, excluding the $10.7 million in provision expense related to the day 1
33
Table of Contents
adjustment on non-PCD loans acquired in the Centric acquisition. Partially offsetting these positive changes was an increase of $40.3 million in noninterest expense and a decrease of $2.1 million in noninterest income.
Our return on average equity was 12.8% and our return on average assets was 1.42% for 2023, compared to 12.0% and 1.34%, respectively, for 2022.
Average diluted shares for the year 2023 were 8% more than the comparable period in 2022 primarily due to $141.4 million in common stock issued as part of the Centric acquisition, offset by $15.1 million of common stock buybacks completed during 2023.
Net Interest Income
Net interest income, which is our primary source of revenue, is the difference between interest income from earning assets (loans and securities) and interest expense paid on liabilities (deposits, short-term borrowings and long-term debt). The amount of net interest income is affected by both changes in the level of interest rates and the amount and composition of interest-earning assets and interest-bearing liabilities. The net interest margin is expressed as the percentage of net interest income, on a fully taxable equivalent basis, to average interest-earning assets. To compare the tax exempt asset yields to taxable yields, amounts are adjusted to the pretax equivalent amounts based on the marginal corporate federal income tax rate of 21%. The taxable equivalent adjustment to net interest income for 2023 was $1.2 million compared to $1.0 million in 2022. Net interest income comprises a majority of our revenue (net interest income before provision expense plus noninterest income) at 80% and 76% for the years ended December 31, 2023 and 2022, respectively.
Net interest income, on a fully taxable equivalent basis, was $386.9 million for the year-ended December 31, 2023, a $73.6 million, or 24%, increase compared to $313.3 million for the same period in 2022. The net interest margin, on a fully taxable equivalent basis, increased 23 basis points to 3.81% in 2023 from 3.58% in 2022. The net interest margin is affected by both changes in the level of interest rates and the amount and composition of interest-earning assets and interest-bearing liabilities.
The impact of growth in interest-earning assets in 2023 was further impacted by the effect of the mix of the asset growth and higher interest rates, resulting in an increase in the net interest margin for the year ended December 31, 2023. Average earning assets for the year ended December 31, 2023 increased $1.4 billion, or 16%, compared to the year ended December 31, 2022. Ending balances of interest earning assets acquired as part of the Centric acquisition totaled $965.5 million. The change in the volume of interest-earning assets and interest-bearing liabilities positively increased net interest income by $55.9 million in the year ended December 31, 2023 compared to the same period in 2022, and changes in rates positively impacted net interest income by $17.7 million. Interest-sensitive assets totaling $5.1 billion will either reprice or mature over the next twelve months.
The taxable equivalent yield on interest-earning assets was 5.23% for the year ended December 31, 2023, an increase of 144 basis points from the 3.79% yield for the same period in 2022. This change is the result of a higher interest rate environment in 2023 and resulted in the loan and leases portfolio yield increasing by 141 basis points compared to the prior year. Contributing to this increase was the yield on our adjustable and variable rate commercial loan portfolios, which increased by 227 basis points. During 2023, the Federal Reserve increased short-term interest rates by 100 basis points. Additionally, nine basis points of the increase in the yield on interest-earning assets can be attributed to the recognition of $9.1 million in accretion of the purchase accounting marks, primarily from the Centric acquisition.
As of December 31, 2023, 51% of our loan portfolio had variable or adjustable interest rates and 49% had fixed interest rates. After incorporating the impact of our cash flow hedges that convert the interest rate on $500.0 million of our 1-month Secured Overnight Financing Rate ("SOFR") based loans to fixed rates, the variable and adjustable interest rates would account for 46% of our loan portfolio. Loans with variable or adjustable interest rates include approximately 15% tied to the prime interest rate, 20% tied to SOFR, 6% tied to Treasury rates, 5% tied to Federal Home Loan Bank rates, 3% tied to swap rates and 3% tied to BSBY.
Also contributing to the increase in yield on interest-earning assets was the yield on the investment portfolio, which increased by 48 basis points compared to the prior year, primarily as new volume rates were higher than the portfolio yield. The average investment portfolio balance decreased $118.0 million as maturities and runoff funded loan growth. The yield on interest-bearing deposits with banks increased 448 basis points compared to the prior year as a result of higher interest rates while the average balance decreased $12.2 million.
Increases in the cost of interest-bearing liabilities partially offset the positive impact of higher yields on interest-earning assets. The cost of interest-bearing liabilities was 2.03% for the year ended December 31, 2023, compared to 0.31% for the same period in 2022. The increase of 161 basis points in the cost of interest-bearing deposits can be attributed to higher market interest rates and changes in the mix of deposits as customers moved funds to take advantage of the increased rates offered on money market accounts and time deposits. Average time deposits increased $620.1 million, or 175.9%, with an increase in the
34
Table of Contents
cost of these deposits of 294 basis points. Contributing to the average growth in time deposits was an average of $84.9 million related to the Centric acquisition. Other interest-bearing deposits increased an average of $537.3 million, or 10.8%, increasing the cost of deposits 135 basis points. Contributing to the growth in average other interest-bearing deposits was an average of $341.0 million of interest-bearing deposits related to the Centric acquisition.
The cost of short-term borrowings increased 357 basis points in comparison to the same period in the prior year. Average short-term borrowings increased by $294.7 million for the year ended December 31, 2023 compared to the same period in 2022. Average long-term debt increased $5.0 million, while the cost of long-term debt increased by 49 basis points primarily due to increasing rates on the variable rate portion of the subordinated debentures.
Comparing the year ended December 31, 2023 with the same period in 2022, changes in rates positively impacted net interest income by $17.7 million. The higher yield on interest-earning assets increased net interest income by $137.3 million, while the change in the cost of interest-bearing liabilities negatively impacted net interest income by $119.6 million.
Changes in the volume of interest-earning assets and interest-bearing liabilities positively increased net interest income by $55.9 million in the year ended December 31, 2023 compared to the same period in 2022. Higher levels of interest-earning assets resulted in an increase of $62.9 million in interest income, and changes in the volume and mix of interest-bearing liabilities increased interest expense by $7.0 million, primarily due to increases in short-term borrowings and time deposits.
Net interest income was negatively impacted by a decrease of $45.3 million in average net free funds at December 31, 2023 as compared to December 31, 2022. Average net free funds are the excess of noninterest-bearing demand deposits, other noninterest-bearing liabilities and shareholders’ equity over noninterest-earning assets. The lower level of net free funds was primarily the result of lower noninterest-bearing demand deposits as customers became more rate sensitive in the increasing rate environment and an increase in noninterest-earning assets, largely due to the Centric acquisition.
The following table reconciles interest income in the Consolidated Statements of Income to net interest income adjusted to a fully taxable equivalent basis for the periods presented:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| (dollars in thousands) | ||||||||||
| Interest income per Consolidated Statements of Income | $ | 529,998 | $ | 329,953 | $ | 293,838 | ||||
| Adjustment to fully taxable equivalent basis | 1,237 | 1,049 | 1,100 | |||||||
| Interest income adjusted to fully taxable equivalent basis (non-GAAP) | 531,235 | 331,002 | 294,938 | |||||||
| Interest expense | 144,322 | 17,732 | 15,297 | |||||||
| Net interest income adjusted to fully taxable equivalent basis (non-GAAP) | $ | 386,913 | $ | 313,270 | $ | 279,641 |
35
Table of Contents
The following table provides information regarding the average balances and yields or rates on interest-earning assets and interest-bearing liabilities for the periods ended December 31:
| Average Balance Sheets and Net Interest Analysis | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||
| Average Balance | Income / Expense (a) | Yield or Rate | Average Balance | Income / Expense (a) | Yield or Rate | Average Balance | Income / Expense (a) | Yield or Rate | ||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits with banks | $ | 176,146 | $ | 9,491 | 5.39 | % | $ | 188,370 | $ | 1,722 | 0.91 | % | $ | 317,493 | $ | 400 | 0.13 | % | ||||||||||||||
| Tax-free investment securities | 21,485 | 578 | 2.69 | 23,060 | 606 | 2.63 | 28,139 | 753 | 2.68 | |||||||||||||||||||||||
| Taxable investment securities | 1,239,369 | 29,340 | 2.37 | 1,355,836 | 25,545 | 1.88 | 1,463,785 | 25,244 | 1.72 | |||||||||||||||||||||||
| Loans and leases, net of unearnedincome (b)(c)(e) | 8,714,770 | 491,826 | 5.64 | 7,172,624 | 303,129 | 4.23 | 6,777,192 | 268,541 | 3.96 | |||||||||||||||||||||||
| Total interest-earning assets | 10,151,770 | 531,235 | 5.23 | 8,739,890 | 331,002 | 3.79 | 8,586,609 | 294,938 | 3.43 | |||||||||||||||||||||||
| Noninterest-earning assets: | ||||||||||||||||||||||||||||||||
| Cash | 112,157 | 111,554 | 94,949 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (132,046) | (94,912) | (101,399) | |||||||||||||||||||||||||||||
| Other assets | 959,972 | 818,701 | 813,905 | |||||||||||||||||||||||||||||
| Total noninterest-earning assets | 940,083 | 835,343 | 807,455 | |||||||||||||||||||||||||||||
| Total Assets | $ | 11,091,853 | $ | 9,575,233 | $ | 9,394,064 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||
| Interest-bearing demanddeposits (d) | $ | 1,959,595 | $ | 25,652 | 1.31 | % | $ | 1,596,197 | $ | 1,376 | 0.09 | % | $ | 1,529,697 | $ | 434 | 0.03 | % | ||||||||||||||
| Savings deposits (d) | 3,548,587 | 54,847 | 1.55 | 3,374,638 | 4,145 | 0.12 | 3,282,307 | 3,111 | 0.09 | |||||||||||||||||||||||
| Time deposits | 972,735 | 31,907 | 3.28 | 352,622 | 1,193 | 0.34 | 449,452 | 2,204 | 0.49 | |||||||||||||||||||||||
| Short-term borrowings | 439,556 | 21,747 | 4.95 | 144,834 | 1,999 | 1.38 | 119,801 | 99 | 0.08 | |||||||||||||||||||||||
| Long-term debt | 186,687 | 10,169 | 5.45 | 181,724 | 9,019 | 4.96 | 200,961 | 9,449 | 4.70 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 7,107,160 | 144,322 | 2.03 | 5,650,015 | 17,732 | 0.31 | 5,582,218 | 15,297 | 0.27 | |||||||||||||||||||||||
| Noninterest-bearing liabilities and shareholders’ equity: | ||||||||||||||||||||||||||||||||
| Noninterest-bearing demanddeposits (d) | 2,552,596 | 2,708,580 | 2,580,460 | |||||||||||||||||||||||||||||
| Other liabilities | 205,224 | 147,871 | 130,007 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 1,226,873 | 1,068,767 | 1,101,379 | |||||||||||||||||||||||||||||
| Total noninterest-bearing funding sources | 3,984,693 | 3,925,218 | 3,811,846 | |||||||||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 11,091,853 | $ | 9,575,233 | $ | 9,394,064 | ||||||||||||||||||||||||||
| Net Interest Income and Net Yield on Interest-Earning Assets | $ | 386,913 | 3.81 | % | $ | 313,270 | 3.58 | % | $ | 279,641 | 3.26 | % |
(a)Income on interest-earning assets has been computed on a fully taxable equivalent basis using the federal income tax statutory rate of 21%.
(b)Income on nonaccrual loans is accounted for on the cash basis, and the loan balances are included in interest-earning assets.
(c)Loan income includes loan fees.
(d)Average balances do not include reallocations from noninterest-bearing demand deposits and interest-bearing demand deposits into savings deposits which were made for regulatory purposes.
(e)Includes held for sale loans.
36
Table of Contents
The following table sets forth certain information regarding changes in net interest income attributable to changes in the volume of interest-earning assets and interest-bearing liabilities and changes in the rates for the periods indicated:
| Analysis of Year-to-Year Changes in Net Interest Income | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 Change from 2022 | 2022 Change from 2021 | |||||||||||||||||||||
| Total Change | Change Due To Volume | Change Due To Rate (a) | Total Change | Change Due To Volume | Change Due To Rate (a) | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Interest-bearing deposits with banks | $ | 7,769 | $ | (111) | $ | 7,880 | $ | 1,322 | $ | (168) | $ | 1,490 | ||||||||||
| Tax-free investment securities | (28) | (41) | 13 | (147) | (136) | (11) | ||||||||||||||||
| Taxable investment securities | 3,795 | (2,190) | 5,985 | 301 | (1,857) | 2,158 | ||||||||||||||||
| Loans and leases | 188,697 | 65,233 | 123,464 | 34,588 | 15,659 | 18,929 | ||||||||||||||||
| Total interest income (b) | 200,233 | 62,891 | 137,342 | 36,064 | 13,498 | 22,566 | ||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Interest-bearing demand deposits | 24,276 | 327 | 23,949 | 942 | 20 | 922 | ||||||||||||||||
| Savings deposits | 50,702 | 209 | 50,493 | 1,034 | 83 | 951 | ||||||||||||||||
| Time deposits | 30,714 | 2,108 | 28,606 | (1,011) | (474) | (537) | ||||||||||||||||
| Short-term borrowings | 19,748 | 4,067 | 15,681 | 1,900 | 20 | 1,880 | ||||||||||||||||
| Long-term debt | 1,150 | 246 | 904 | (430) | (904) | 474 | ||||||||||||||||
| Total interest expense | 126,590 | 6,957 | 119,633 | 2,435 | (1,255) | 3,690 | ||||||||||||||||
| Net interest income | $ | 73,643 | $ | 55,934 | $ | 17,709 | $ | 33,629 | $ | 14,753 | $ | 18,876 |
(a)Changes in interest income or expense not arising solely as a result of volume or rate variances are allocated to rate variances.
(b)Changes in interest income have been computed on a fully taxable equivalent basis using the 21% federal income tax statutory rate.
Provision for Credit Losses
The provision for credit losses is determined based on management’s estimates of the appropriate level of the allowance for credit losses needed to provide for expected losses inherent in the loan and lease portfolio and on off-balance sheet commitments. The provision for credit losses is an amount added to the allowance against which credit losses are charged.
The provision is a result of management's estimate of credit losses over the contractual life of the loan and lease portfolio. The change in the allowance for credit losses is impacted by estimated expected losses in the portfolio determined by a discounted cash flow analysis considering inputs such as contractual payment schedules, prepayment estimates, historical loss experience, calculated probability of default and loss given default estimates and forecasts for certain macroeconomic variables, such as unemployment, gross domestic product and the housing price index as well as other macroeconomic variables.
The provision for credit losses on loans and leases for 2023 totaled $14.8 million, including $10.7 million recognized as the day 1 non-PCD provision expense related to the Centric acquisition. Provision expense in 2023 was a decrease of $6.3 million compared to the $21.1 million provision recognized in 2022. The decrease is a result of a $10.4 million decline in the calculated provision for outstanding loans and leases due to improvements in economic variables considered in the calculation as well as a $6.5 million decrease in the provision for off-balance sheet commitments. The negative provision for off-balance sheet commitments was the result of lower off-balance sheet commitments related to construction loans and improvement in the economic variables considered in the calculation.
Provision expense for the commercial, financial, agricultural and other category was impacted by an increase of $1.8 million in provision expense related to the equipment finance portfolio, which accounted for $153.3 million of the $331.6 million growth in outstanding balances for this loan category. Also, impacting provision expense were net charge-offs of $3.9 million, for which the allowance was not provided for in prior periods or through PCD purchase accounting marks. Provision expense for the commercial real estate category was impacted by a $4.3 million charge off related to one borrower and an increase in general reserves due to $628.1 million in loan growth. Increase in the residential real estate category is due primarily to $222.2 million in loan growth. Net charge-offs related to loans to individuals were $5.0 million for the year ended December 31, 2023, including $3.8 million for indirect auto loans and $1.1 million related to other consumer loans. The provision expense for loans to individuals was also impacted by growth in the portfolio of $60.0 million.
37
Table of Contents
The table below provides a breakout of the provision for credit losses by loan category for the years ended December 31:
| 2023 | 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dollars | Percentage | Dollars | Percentage | ||||||||||
| (dollars in thousands) | |||||||||||||
| Commercial, financial, agricultural and other | $ | 1,148 | 17 | % | $ | 6,524 | 37 | % | |||||
| Time and demand | (4,187) | (59) | 5,265 | 30 | |||||||||
| Commercial credit cards | 35 | 1 | 234 | 1 | |||||||||
| Equipment finance | 2,850 | 40 | 1,086 | 6 | |||||||||
| Time and demand other | 2,450 | 35 | (61) | — | |||||||||
| Real estate construction | (3,329) | (47) | 4,593 | 26 | |||||||||
| Construction other | (1,285) | (18) | 3,073 | 17 | |||||||||
| Construction residential | (2,044) | (29) | 1,520 | 9 | |||||||||
| Residential real estate | 1,662 | 23 | 8,939 | 51 | |||||||||
| Residential first liens | 1,588 | 22 | 7,396 | 42 | |||||||||
| Residential junior liens/home equity | 74 | 1 | 1,543 | 9 | |||||||||
| Commercial real estate | 2,511 | 35 | (2,854) | (16) | |||||||||
| Multifamily | (241) | (3) | 1,165 | 7 | |||||||||
| Non-owner occupied | 3,297 | 46 | (6,918) | (40) | |||||||||
| Owner occupied | (545) | (8) | 2,899 | 17 | |||||||||
| Loans to individuals | 5,114 | 72 | 319 | 2 | |||||||||
| Automobile and recreational vehicles | 4,071 | 57 | (721) | (4) | |||||||||
| Consumer credit cards | 163 | 2 | 327 | 2 | |||||||||
| Consumer other | 880 | 13 | 713 | 4 | |||||||||
| Provision for credit losses on loans and leases | $ | 7,106 | 100 | % | $ | 17,521 | 100 | % | |||||
| Provision for credit losses - acquisition day 1 non-PCD | 10,653 | — | |||||||||||
| Total provision for credit losses on loans and leases | 17,759 | 17,521 | |||||||||||
| Provision for off-balance sheet credit exposure | (2,946) | 3,585 | |||||||||||
| Total provision for credit losses | $ | 14,813 | $ | 21,106 |
The allowance for credit losses was $117.7 million, or 1.31%, of total loans and leases outstanding at December 31, 2023, compared to $102.9 million, or 1.35%, at December 31, 2022. Nonperforming loans as a percentage of total loans decreased to 0.44% at December 31, 2023 from 0.46% at December 31, 2022. The allowance to nonperforming loan ratio was 298.2% as of December 31, 2023 and 290.0% at December 31, 2022. Net charge-offs were $30.2 million for the year ended December 31, 2023 compared to $7.1 million for the same period in 2022, an increase of $23.0 million. During 2023, $17.0 million in charge-offs were recognized related to loans acquired through the Centric acquisition. These loans were considered PCD loans for which $14.3 million were provided for as part of the day 1 provision. In addition, a $4.3 million charge-off was recognized on one commercial real estate relationship.
Management believes that the allowance for credit losses is at a level deemed appropriate to absorb expected losses inherent in the loan portfolio at December 31, 2023.
38
Table of Contents
A detailed analysis of our credit loss experience for the previous five years is shown below:
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Loans and leases outstanding at end of year | $ | 8,968,761 | $ | 7,642,143 | $ | 6,839,230 | $ | 6,761,183 | $ | 6,189,148 | ||||||||
| Average loans outstanding | $ | 8,714,770 | $ | 7,172,624 | $ | 6,777,192 | $ | 6,737,339 | $ | 5,987,398 | ||||||||
| Balance, beginning of year | $ | 102,906 | $ | 92,522 | $ | 101,309 | $ | 51,637 | $ | 47,764 | ||||||||
| Day 1 allowance for credit loss on PCD acquired loans | 27,205 | — | — | — | — | |||||||||||||
| Provision for credit losses - acquisition day 1 non-PCD | 10,653 | — | — | — | — | |||||||||||||
| Adoption of accounting standard - ASU 2016-13 | — | — | — | 13,393 | — | |||||||||||||
| Loans charged off: | ||||||||||||||||||
| Commercial, financial, agricultural and other | 19,199 | 2,361 | 7,020 | 6,318 | 3,393 | |||||||||||||
| Real estate construction | — | — | 9 | — | — | |||||||||||||
| Residential real estate | 561 | 339 | 309 | 1,040 | 1,042 | |||||||||||||
| Commercial real estate | 6,277 | 2,487 | 1,659 | 4,939 | 2,008 | |||||||||||||
| Loans to individuals | 7,230 | 4,658 | 4,061 | 6,953 | 5,831 | |||||||||||||
| Total loans charged off | 33,267 | 9,845 | 13,058 | 19,250 | 12,274 | |||||||||||||
| Recoveries of loans previously charged off: | ||||||||||||||||||
| Commercial, financial, agricultural and other | 498 | 394 | 2,430 | 314 | 326 | |||||||||||||
| Real estate construction | — | 9 | 155 | 26 | 158 | |||||||||||||
| Residential real estate | 247 | 187 | 468 | 414 | 315 | |||||||||||||
| Commercial real estate | 151 | 769 | 135 | 312 | 189 | |||||||||||||
| Loans to individuals | 2,219 | 1,349 | 1,460 | 991 | 626 | |||||||||||||
| Total recoveries | 3,115 | 2,708 | 4,648 | 2,057 | 1,614 | |||||||||||||
| Net charge-offs | 30,152 | 7,137 | 8,410 | 17,193 | 10,660 | |||||||||||||
| Provision charged to expense | 7,106 | 17,521 | (377) | 53,472 | 14,533 | |||||||||||||
| Balance, end of year | $ | 117,718 | $ | 102,906 | $ | 92,522 | $ | 101,309 | $ | 51,637 | ||||||||
| Ratios: | ||||||||||||||||||
| Net charge-offs as a percentage of average loans and leases outstanding | 0.35 | % | 0.10 | % | 0.12 | % | 0.26 | % | 0.18 | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans and leases outstanding | 1.31 | % | 1.35 | % | 1.35 | % | 1.50 | % | 0.83 | % |
39
Table of Contents
Noninterest Income
The components of noninterest income for each year in the three-year period ended December 31 are as follows:
| 2023 compared to 2022 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | $ Change | % Change | ||||||||||||||
| (dollars in thousands) | ||||||||||||||||||
| Noninterest Income: | ||||||||||||||||||
| Trust income | $ | 10,516 | $ | 10,518 | $ | 11,111 | $ | (2) | — | % | ||||||||
| Service charges on deposit accounts | 21,437 | 19,641 | 17,984 | 1,796 | 9 | |||||||||||||
| Insurance and retail brokerage commissions | 9,628 | 8,857 | 8,502 | 771 | 9 | |||||||||||||
| Income from bank owned life insurance | 4,875 | 5,459 | 6,433 | (584) | (11) | |||||||||||||
| Card-related interchange income | 28,640 | 27,603 | 27,954 | 1,037 | 4 | |||||||||||||
| Swap fee income | 1,519 | 4,685 | 2,543 | (3,166) | (68) | |||||||||||||
| Other income | 9,388 | 10,263 | 8,185 | (875) | (9) | |||||||||||||
| Subtotal | 86,003 | 87,026 | 82,712 | (1,023) | (1) | |||||||||||||
| Net securities (losses) gains | (103) | 2 | 16 | (105) | (5,250) | |||||||||||||
| Gain on sale of mortgage loans | 3,951 | 5,276 | 13,555 | (1,325) | (25) | |||||||||||||
| Gain on sale of other loans and assets | 6,744 | 6,036 | 8,130 | 708 | 12 | |||||||||||||
| Derivative mark to market | 14 | 368 | 2,344 | (354) | (96) | |||||||||||||
| Total noninterest income | $ | 96,609 | $ | 98,708 | $ | 106,757 | $ | (2,099) | (2) | % |
Noninterest income, excluding net securities (losses) gains, gain on sale of mortgage loans, gain on sale of other loans and assets and the derivatives mark to market, decreased $1.0 million, or 1%, in 2023. This decrease is primarily due to swap fee income, which declined $3.2 million due to a lower volume of interest rates swaps entered into for our commercial customers. Other income decreased $0.9 million largely due to income related to limited partnership investments and income from bank owned life insurance decreased $0.6 million due to changes in market interest rates. Partially offsetting these decreases were service charges on deposit accounts which increased $1.8 million, of which $0.3 million can be attributed to the Centric acquisition with the remainder due to increased customer activity. Card-related interchange income increased $1.0 million, primarily due to higher customer activity, with $0.2 million of the increase attributable to the Centric acquisition. Also, insurance and retail brokerage commissions increased as a result of higher annuity sales.
Total noninterest income decreased $2.1 million, or 2%, in comparison to the year ended December 31, 2022. The most significant change, other than the changes noted above, includes a decrease of $1.3 million in gain on sale of mortgage loans due to a decline in volume and spread received on mortgage loans sold. The mark to market adjustment on interest rate swaps entered into for our commercial loan customers decreased $0.4 million. This adjustment does not reflect a realized gain or loss on the swaps, but rather relates to a change in fair value due to movements in corporate bond spreads and swap rates as well as changes in counterparty credit risk. Partially offsetting these decreases is an increase in gain on sale of other loans and assets of $0.7 million due to increased volume of loans sold, primarily SBA loans, in comparison to the prior year. For 2023, $1.1 million in total noninterest income can be attributed to the Centric Acquisition.
The Company's total assets exceeded $10.0 billion as of December 31, 2023; therefore, beginning July 1, 2024 we are subject to the interchange fee cap included in the Dodd-Frank Act. We estimate the application of the interchange fee cap to decrease our interchange income by approximately $7.5 million in 2024 and to decrease our annual interchange income by approximately $14.9 million in 2025.
40
Table of Contents
Noninterest Expense
The components of noninterest expense for each year in the three-year period ended December 31 are as follows:
| 2023 compared to 2022 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | $ Change | % Change | ||||||||||||||
| (dollars in thousands) | ||||||||||||||||||
| Noninterest Expense: | ||||||||||||||||||
| Salaries and employee benefits | $ | 142,871 | $ | 126,031 | $ | 119,506 | $ | 16,840 | 13 | % | ||||||||
| Net occupancy | 19,221 | 18,037 | 16,586 | 1,184 | 7 | |||||||||||||
| Furniture and equipment | 17,308 | 15,582 | 15,642 | 1,726 | 11 | |||||||||||||
| Data processing | 15,010 | 13,922 | 12,373 | 1,088 | 8 | |||||||||||||
| Advertising and promotion | 5,713 | 5,031 | 4,983 | 682 | 14 | |||||||||||||
| Pennsylvania shares tax | 4,364 | 4,447 | 4,604 | (83) | (2) | |||||||||||||
| Intangible amortization | 4,983 | 3,196 | 3,497 | 1,787 | 56 | |||||||||||||
| Other professional fees and services | 5,919 | 4,894 | 4,501 | 1,025 | 21 | |||||||||||||
| FDIC insurance | 6,260 | 2,871 | 2,529 | 3,389 | 118 | |||||||||||||
| Other operating expenses | 34,389 | 30,748 | 27,009 | 3,641 | 12 | |||||||||||||
| Subtotal | 256,038 | 224,759 | 211,230 | 31,279 | 14 | |||||||||||||
| Loss on sale or write-down of assets | 204 | 343 | 303 | (139) | (41) | |||||||||||||
| Litigation and operational losses | 4,641 | 2,834 | 2,324 | 1,807 | 64 | |||||||||||||
| Merger and acquisition related | 9,034 | 1,702 | — | 7,332 | 431 | |||||||||||||
| Total noninterest expense | $ | 269,917 | $ | 229,638 | $ | 213,857 | $ | 40,279 | 18 | % |
Total noninterest expense increased $40.3 million, or 18%, compared to the year ended December 31, 2022. Contributing to this change is the recognition of $9.0 million in merger and acquisition associated with the Centric acquisition. Also contributing to the increase in noninterest expense is a $16.8 million increase in salaries and employee benefits primarily due to the number of full-time equivalent employees, which increased from 1,424 at December 31, 2022 to 1,475 at December 31, 2023, largely due to the Centric acquisition. Also contributing the higher salaries and benefits expense is an increase of $3.5 million in hospitalization expense as a result of the increase in full-time employees and higher claims in 2023. The $1.8 million increase in intangible amortization is related to amortization of Centric's core deposit intangible. Net occupancy expense increased $1.2 million due to higher building repairs and maintenance costs as properties acquired in the Centric acquisition resulted in expense of $1.8 million for the year ended December 31, 2023. Data processing costs increased $1.1 million due to continued investment in our digital banking and other product offerings. FDIC insurance increased $3.4 million due to the impact of the Centric acquisition as well as a 2 basis point increase in the FDIC deposit insurance assessment rate, which began in the first quarterly assessment period of 2023. Contributing to the $3.6 million increase in other operating expenses was a $0.6 million increase in other bank fees as a result of the purchase of letters of credit from FHLB in order to secure public deposits and increase the Company's liquidity position. Other areas contributing to the increase in other operating expense including other professional fees, printing, postage and travel, none of which were individually significant.
Income Tax
The provision for income taxes of $40.5 million in 2023 reflects an increase of $8.5 million compared to the provision for income taxes in 2022, as a result of a $37.4 million increase in the level of income before taxes.
The effective tax rate was 20.5% and 20.0% for tax expense in 2023 and 2022, respectively. We ordinarily generate an annual effective tax rate that is less than the statutory rate due to benefits resulting from tax-exempt interest, income from bank owned life insurance, and tax benefits associated with low income housing tax credits, all of which are relatively consistent regardless of the level of pretax income.
Financial Condition
First Commonwealth’s total assets increased $1.7 billion as of December 31, 2023 compared to December 31, 2022. The growth in total assets was impacted by the $1.0 billion in assets acquired as a result of the Centric acquisition on January 31, 2023. Loans and leases, including loans held for sale, increased $1.3 billion, or 18%, including $0.9 billion attributed to the loans acquired from Centric. Loan growth in 2023, excluding loans acquired from Centric, was experienced in all loan categories, with residential real estate and commercial real estate loans accounting for a majority of the growth. Investment securities increased $216.2 million, or 18% and cash and interest-bearing balances with banks decreased $7.3 million, or 5%.
41
Table of Contents
First Commonwealth’s total liabilities increased $1.4 billion, or 16%, in 2023. The growth in total liabilities was impacted by the $1.0 billion in liabilities acquired as a result of the Centric acquisition. Deposits increased $1.2 billion, of which $0.8 billion was assumed as part of the Centric acquisition, and short-term borrowings increased $225.1 million, or 60%. The increase in short-term borrowings provided liquidity necessary to fund loan growth and to purchase securities.
Total shareholders' equity increased $262.2 million in 2023. The growth in shareholders' equity was the result of net income of $157.1 million, $141.4 million in common stock issued in conjunction with the Centric acquisition and a $25.9 million increase in accumulated other comprehensive income, offset by $50.8 million in dividends declared and $15.1 million in stock repurchases.
Loan and Lease Portfolio
Following is a summary of our loan and lease portfolio as of December 31:
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | |||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 1,543,349 | 17 | % | $ | 1,211,706 | 16 | % | $ | 1,173,452 | 17 | % | $ | 1,555,986 | 23 | % | $ | 1,241,853 | 20 | % | ||||||||||||||
| Real estate construction | 597,735 | 7 | 513,101 | 7 | 494,456 | 7 | 427,221 | 6 | 449,039 | 7 | ||||||||||||||||||||||||
| Residential real estate | 2,416,876 | 27 | 2,194,669 | 29 | 1,920,250 | 28 | 1,750,592 | 26 | 1,681,362 | 27 | ||||||||||||||||||||||||
| Commercial real estate | 3,053,152 | 34 | 2,425,012 | 31 | 2,251,097 | 33 | 2,211,569 | 33 | 2,117,519 | 34 | ||||||||||||||||||||||||
| Loans to individuals | 1,357,649 | 15 | 1,297,655 | 17 | 999,975 | 15 | 815,815 | 12 | 699,375 | 12 | ||||||||||||||||||||||||
| Total loans and leases | $ | 8,968,761 | 100 | % | $ | 7,642,143 | 100 | % | $ | 6,839,230 | 100 | % | $ | 6,761,183 | 100 | % | $ | 6,189,148 | 100 | % |
The following table shows a breakdown of our loan portfolio between loans originated and loans acquired through the Centric acquisition as of December 31, 2023:
| Originated | Acquired (1) | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||
| Commercial, financial, agricultural and other | $ | 1,296,982 | $ | 246,367 | $ | 1,543,349 | |||||
| Real estate construction | 516,620 | $ | 81,115 | 597,735 | |||||||
| Residential real estate | 2,328,360 | $ | 88,516 | 2,416,876 | |||||||
| Commercial real estate | 2,519,053 | $ | 534,099 | 3,053,152 | |||||||
| Loans to individuals | 1,356,986 | $ | 663 | 1,357,649 | |||||||
| Total loans and leases | $ | 8,018,001 | $ | 950,760 | $ | 8,968,761 |
(1) Includes January 31, 2023 balance of loans acquired as part of the Centric acquisition plus day 1 gross up of PCD loans.
The loan and lease portfolio totaled $9.0 billion as of December 31, 2023, reflecting growth of $1.3 billion, or 17%, compared to December 31, 2022. Excluding the impact of the Centric acquisition, the loan portfolio grew by $375.9 million, or 5% in comparison to the prior year and all loan categories experienced growth. Commercial, financial, agricultural and other loans increased $331.6 million, or 27%, of which $246.4 million can be attributed to Centric and $153.3 million is a result of growth in the equipment finance portfolio. Residential real estate loans increased $222.2 million, or 10%, $88.5 million of which was due to Centric, with the remainder primarily due to originations of first lien closed-end 1-4 family mortgage loans. Commercial real estate loans increased $628.1 million, or 26%, of which $534.1 million was acquired from Centric. Other growth in this category is primarily due to growth in non-owner occupied properties. Growth in the loans to individuals category of $60.0 million, or 5%, was the result of growth in indirect auto and recreational vehicle loans. Loans to individuals acquired from Centric totaled $0.7 million.
The majority of our loan and lease portfolio is with borrowers located in the states of Pennsylvania and Ohio. As of December 31, 2023 and 2022, there were no concentrations of loans relating to any industry in excess of 10% of total loans.
42
Table of Contents
Final loan maturities and rate sensitivities of the loan portfolio excluding consumer installment and mortgage loans at December 31, 2023 were as follows:
| Within One Year | One to 5 Years | After 5 Years | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||
| Commercial, financial, agricultural and other | $ | 278,447 | $ | 756,175 | $ | 511,572 | $ | 1,546,194 | ||||||
| Real estate construction (a) | 198,744 | 282,497 | 80,340 | 561,581 | ||||||||||
| Commercial real estate | 341,032 | 1,086,207 | 1,625,913 | 3,053,152 | ||||||||||
| Other | 10,051 | 47,600 | 155,009 | 212,660 | ||||||||||
| Totals | $ | 828,274 | $ | 2,172,479 | $ | 2,372,834 | $ | 5,373,587 | ||||||
| Loans at fixed interest rates | 925,648 | 472,287 | ||||||||||||
| Loans at variable interest rates | 1,246,831 | 1,900,547 | ||||||||||||
| Totals | $ | 2,172,479 | $ | 2,372,834 |
(a)The maturities of real estate construction loans include term commitments that follow the construction period. Loans with these term commitments will be moved to the commercial real estate category when the construction phase of the project is completed.
First Commonwealth has a legal lending limit of $183.3 million to any one borrower or closely related group of borrowers, but has established lower thresholds for credit risk management.
Commercial real estate comprises 34% of our total loan portfolio. The following table summarizes the commercial real estate portfolio by type of property securing the credit as December 31:
| 2023 | 2022 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | |||||||||||
| (dollars in thousands) | ||||||||||||||
| Land | $ | 3,180 | 0.1 | % | $ | 1,981 | 0.1 | % | ||||||
| Residential 1-4 | 39,776 | 1.3 | 6,046 | 0.3 | ||||||||||
| Industrial and Storage | 456,759 | 15.0 | 327,342 | 13.5 | ||||||||||
| Multifamily | 597,262 | 19.6 | 403,113 | 16.6 | ||||||||||
| Office | 550,889 | 18.0 | 497,209 | 20.5 | ||||||||||
| Healthcare | 149,909 | 4.9 | 171,506 | 7.1 | ||||||||||
| Student Housing | 88,557 | 2.9 | 75,998 | 3.1 | ||||||||||
| Retail | 750,899 | 24.6 | 609,533 | 25.1 | ||||||||||
| Hospitality | 210,485 | 6.9 | 153,312 | 6.3 | ||||||||||
| Specialty Use | 192,570 | 6.3 | 174,644 | 7.2 | ||||||||||
| Other | 12,866 | 0.4 | 4,328 | 0.2 | ||||||||||
| Total | $ | 3,053,152 | 100.0 | % | $ | 2,425,012 | 100.0 | % |
When calculating the allowance for credit losses the commercial real estate portfolio is segmented into three portfolio segments; multifamily, non-owner occupied and owner occupied. For additional information, including credit quality, related to these segments, see Note 9 "Loans and Leases and Allowance for Credit Losses" of the Consolidated Financial Statements.
Nonperforming Loans
Nonperforming loans include nonaccrual loans and restructured loans. Nonaccrual loans represent loans on which interest accruals have been discontinued. Restructured loans are those loans whose terms have been renegotiated to provide a reduction or deferral of principal or interest as a result of the deteriorating financial position of the borrower under terms not available in the market.
We discontinue interest accruals on a loan when, based on current information and events, it is probable that we will be unable to fully collect principal or interest due according to the contractual terms of the loan. Consumer loans are placed in nonaccrual status at 150 days past due. Other types of loans are typically placed in nonaccrual status when there is evidence of a significantly weakened financial condition or principal and interest is 90 days or more delinquent. Interest received on a
43
Table of Contents
nonaccrual loan is normally applied as a reduction to loan principal rather than interest income utilizing the cost recovery methodology of revenue recognition.
Nonperforming loans are closely monitored on an ongoing basis as part of our loan review and work-out process. The estimated credit loss on these loans is evaluated by comparing the loan balance to the fair value of any underlying collateral and the present value of projected future cash flows. Losses are recognized when a loss is expected and the amount is reasonably estimable.
The following is a comparison of nonperforming assets and the effects on interest due to nonaccrual loans for the period ended December 31:
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Nonperforming Loans: | ||||||||||||||||||
| Loans on nonaccrual basis | $ | 39,472 | $ | 20,193 | $ | 34,926 | $ | 30,801 | $ | 18,638 | ||||||||
| Loans held for sale on nonaccrual basis | — | — | — | 13 | — | |||||||||||||
| Troubled debt restructured loans on nonaccrual basis | — | 8,852 | 13,134 | 14,740 | 6,037 | |||||||||||||
| Troubled debt restructured loans on accrual basis | — | 6,442 | 7,120 | 8,512 | 7,542 | |||||||||||||
| Total nonperforming loans | $ | 39,472 | $ | 35,487 | $ | 55,180 | $ | 54,066 | $ | 32,217 | ||||||||
| Loans and leases past due in excess of 90 days and still accruing | $ | 9,436 | $ | 1,991 | $ | 1,606 | $ | 1,523 | $ | 2,073 | ||||||||
| Other real estate owned | $ | 422 | $ | 534 | $ | 642 | $ | 1,215 | $ | 2,228 | ||||||||
| Loans and leases outstanding at end of period | $ | 8,968,761 | $ | 7,642,143 | $ | 6,839,230 | $ | 6,761,183 | $ | 6,189,148 | ||||||||
| Average loans and leases outstanding | $ | 8,714,770 | $ | 7,172,624 | $ | 6,777,192 | $ | 6,737,339 | $ | 5,987,398 | ||||||||
| Nonperforming loans as a percentage of total loans and leases | 0.44 | % | 0.46 | % | 0.81 | % | 0.80 | % | 0.52 | % | ||||||||
| Provision for credit losses on loans and leases | $ | 7,106 | $ | 17,521 | $ | (377) | $ | 53,472 | $ | 14,533 | ||||||||
| Provision for credit losses - acquisition day 1 non-PCD | $ | 10,653 | $ | — | $ | — | $ | — | $ | — | ||||||||
| Allowance for credit losses | $ | 117,718 | $ | 102,906 | $ | 92,522 | $ | 101,309 | $ | 51,637 | ||||||||
| Net charge-offs | $ | 30,152 | $ | 7,137 | $ | 8,410 | $ | 17,193 | $ | 10,660 | ||||||||
| Net charge-offs as a percentage of average loans and leases outstanding | 0.35 | % | 0.10 | % | 0.12 | % | 0.26 | % | 0.18 | % | ||||||||
| Provision for credit losses on loans and leases as a percentage of net charge-offs (b) | 23.57 | % | 245.50 | % | (4.48) | % | 311.01 | % | 136.33 | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans and leases outstanding (a) | 1.31 | % | 1.35 | % | 1.35 | % | 1.50 | % | 0.83 | % | ||||||||
| Allowance for credit losses as a percentage of nonperforming loans (a) | 298.23 | % | 289.98 | % | 167.67 | % | 187.43 | % | 160.28 | % | ||||||||
| Gross income that would have been recorded at original rates | $ | 3,894 | $ | 1,444 | $ | 3,503 | $ | 3,733 | $ | 1,860 | ||||||||
| Interest that was reflected in income | 530 | 244 | 569 | 297 | 262 | |||||||||||||
| Net reduction to interest income due to nonaccrual | $ | 3,364 | $ | 1,200 | $ | 2,934 | $ | 3,436 | $ | 1,598 |
(a)End of period loans and nonperforming loans exclude loans held for sale.
(b)Does not include provision for credit losses on loans and leases - acquisition day 1 non-PCD.
Nonperforming loans increased $4.0 million to $39.5 million at December 31, 2023, compared to $35.5 million at December 31, 2022. The increase in nonperforming loans is primarily a result of $14.5 million in loans acquired from Centric. Offsetting this is the removal of $6.4 million in accruing TDR's as well as the transfer of $3.5 million commercial real estate relationship back to accruing status. The TDR's were eliminated as a result of our adoption of ASU 2022-02, Financial Instruments Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures ("ASU 2022-02") effective
44
Table of Contents
January 1, 2023. Nonperforming loans as a percentage of total loans decreased to 0.44% from 0.46% at December 31, 2023 compared to December 31, 2022.
Net charge-offs were $30.2 million in 2023 compared to $7.1 million for the year 2022. The most significant credit losses recognized during the year include $17.0 million in charge-offs related to the Centric acquisition. Net charge-offs in the commercial, financial, agricultural and other category totaled $18.7 million, of which $14.8 million were related to the Centric acquisition. Commercial real estate net charge-offs totaled $6.1 million primarily due to a $4.3 million charge-off recognized on one commercial real estate relationships and $1.9 million related to the Centric acquisition. Net charge-offs in the loans to individuals category totaled $5.0 million for 2023, primarily due to charge-offs of indirect auto loans. Additional detail on credit risk is included in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “Provision for Credit Losses,” “Allowance for Credit Losses" and "Credit Risk.”
Provision for credit losses on loans and leases as a percentage of net charge-offs decreased to 23.6% for the year ended December 31, 2023 from 245.5% for the year ended December 31, 2022. This change was primarily driven by the $27.2 million credit loss recorded at acquisition of Centric PCD loans which increased the allowance for credit losses but did not impact the provision for credit losses. As previously noted, $17.0 million of net charge-offs in 2023 were related to the Centric acquisition and would have been provided for as part of the acquisition.
Allowance for Credit Losses
Following is a summary of the allocation of the allowance for credit losses at December 31:
| 2023 | 2022 | 2021 | 2020 | 2019 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | ||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 27,996 | 17 | % | $ | 22,650 | 16 | % | $ | 18,093 | 17 | % | $ | 17,187 | 23 | % | $ | 20,234 | 20 | % | |||||||||
| Real estate construction | 7,418 | 7 | 8,822 | 7 | 4,220 | 7 | 7,966 | 6 | 2,558 | 7 | |||||||||||||||||||
| Residential real estate | 23,901 | 27 | 21,412 | 29 | 12,625 | 28 | 14,358 | 26 | 4,093 | 27 | |||||||||||||||||||
| Commercial real estate | 37,071 | 34 | 28,804 | 31 | 33,376 | 33 | 41,953 | 33 | 19,768 | 34 | |||||||||||||||||||
| Loans to individuals | 21,332 | 15 | 21,218 | 17 | 24,208 | 15 | 19,845 | 12 | 4,984 | 12 | |||||||||||||||||||
| Total | $ | 117,718 | $ | 102,906 | $ | 92,522 | $ | 101,309 | $ | 51,637 | |||||||||||||||||||
| Allowance for credit losses as percentage of end-of-period loans and leases outstanding | 1.31 | % | 1.35 | % | 1.35 | % | 1.50 | % | 0.83 | % |
(a)Represents the ratio of loans in each category to total loans.
Effective January 1, 2020, the company adopted the CECL methodology of calculating the allowance for credit losses, which provides for expected losses over the life of a loan. Prior periods are reported in accordance with previously applicable GAAP and was calculated to provide for credit losses as they were incurred.
The allowance for credit losses increased $14.8 million from December 31, 2022 to December 31, 2023. The allowance for credit losses as a percentage of end-of-period loans and leases outstanding was 1.31% and 1.35% at December 31, 2023 and 2022, respectively. The allowance for credit losses includes both a general reserve for performing loans and reserves for individually analyzed loans. Comparing December 31, 2023 to December 31, 2022, the general reserve for performing loans is 1.26% and 1.34%, respectively, of total performing loans for both periods. Reserves for individually analyzed loans increased from 2.0% of nonperforming loans at December 31, 2022 to 11.5% of nonperforming loans at December 31, 2023. The allowance for credit losses as a percentage of nonperforming loans was 298.2% and 290.0% at December 31, 2023 and 2022, respectively.
The allowance for credit losses represents management’s estimate of expected losses in the loan portfolio at a specific point in time. This estimate includes losses associated with specifically identified loans, as well as estimated credit losses inherent in the remainder of the loan portfolio. Additions are made to the allowance through both periodic provisions charged to income and recoveries of losses previously incurred. Reductions to the allowance occur as loans are charged off. Management evaluates the appropriateness of the allowance at least quarterly, and in doing so relies on various factors including, but not limited to, assessment of historical loss experience, contractual payment schedules, prepayment estimates, calculated probability of default and loss given default estimates and forecasts of certain macroeconomic variables, such as unemployment, gross domestic product, housing price index as well as other macroeconomic variables. This evaluation is subjective and requires material estimates that may change over time. For a description of the methodology used to calculate the allowance for credit losses, please refer to “Critical Accounting Policies and Significant Accounting Estimates—Allowance for Credit Losses.”
45
Table of Contents
Investment Portfolio
Marketable securities that we hold in our investment portfolio, which are classified as “securities available for sale,” act as a source of liquidity. However, we do not anticipate liquidating the investments prior to maturity.
Following is a detailed schedule of the amortized cost of securities available for sale as of December 31:
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||
| Obligations of U.S. Government Agencies: | ||||||||||
| Mortgage-Backed Securities—Residential | $ | 3,565 | $ | 4,127 | $ | 5,242 | ||||
| Mortgage-Backed Securities—Commercial | 512,979 | 324,306 | 365,024 | |||||||
| Obligations of U.S. Government-Sponsored Enterprises: | ||||||||||
| Mortgage-Backed Securities—Residential | 559,769 | 527,777 | 632,687 | |||||||
| Other Government-Sponsored Enterprises | 1,000 | 1,000 | 1,000 | |||||||
| Obligations of States and Political Subdivisions | 9,226 | 9,482 | 9,538 | |||||||
| Corporate Securities | 51,886 | 32,010 | 32,088 | |||||||
| Total Securities Available for Sale | $ | 1,138,425 | $ | 898,702 | $ | 1,045,579 |
As of December 31, 2023, securities available for sale had a fair value of $1.0 billion. Gross unrealized gains were $8.2 million and gross unrealized losses were $125.6 million. The level of gross unrealized losses is directly related to the increase in market interest rates.
The securities available for sale portfolio increased $239.7 million, or 27%, as of December 31, 2023 compared to December 31, 2022, as investment securities became more attractive in the higher interest rate environment of 2023. Most of the growth in this portfolio was in the Mortgage-Backed Securities - Commercial category as these securities provide ongoing liquidity through regular principal paydowns and additionally can be pledged for borrowings or to secure public deposits.
The following is a schedule of the contractual maturity distribution of securities available for sale at December 31, 2023.
| U.S. Government Agencies and Corporations | States and Political Subdivisions | Other Securities | Total Amortized Cost (a) | Weighted Average Yield (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Within 1 year | $ | 68 | $ | 255 | $ | 6,000 | $ | 6,323 | 3.55 | % | ||||||||
| After 1 but within 5 years | 45,331 | 2,262 | 6,534 | 54,127 | 2.57 | |||||||||||||
| After 5 but within 10 years | 17,188 | 6,709 | 39,352 | 63,249 | 3.94 | |||||||||||||
| After 10 years | 1,014,726 | — | — | 1,014,726 | 2.97 | |||||||||||||
| Total | $ | 1,077,313 | $ | 9,226 | $ | 51,886 | $ | 1,138,425 | 3.01 | % |
(a)Equities are excluded from this schedule because they have an indefinite maturity.
(b)Yields are calculated on a taxable equivalent basis.
Mortgage-backed securities, which include mortgage-backed obligations of U.S. Government agencies and obligations of U.S. Government-sponsored enterprises, have contractual maturities ranging from less than one year to approximately 40 years and have anticipated average lives to maturity ranging from less than three years to approximately six years.
The available for sale investment portfolio amortized cost increased $239.7 million, or 27%, at December 31, 2023 compared to 2022. Available for sale investment calls or maturities totaled $132.1 million during 2023. Liquidity provided from sales, calls and maturities was utilized to fund growth in the loan portfolio or reinvested into investment securities and interest-bearing deposits with banks.
46
Table of Contents
Following is a detailed schedule of the amortized cost of securities held to maturity as of December 31:
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||
| Obligations of U.S. Government Agencies: | ||||||||||
| Mortgage-Backed Securities—Residential | $ | 1,781 | $ | 2,008 | $ | 2,409 | ||||
| Mortgage-Backed Securities—Commercial | 69,502 | 75,229 | 91,439 | |||||||
| Obligations of U.S. Government-Sponsored Enterprises: | ||||||||||
| Mortgage-Backed Securities—Residential | 296,432 | 329,267 | 387,848 | |||||||
| Mortgage-Backed Securities—Commercial | 2,190 | 4,794 | 7,309 | |||||||
| Other Government-Sponsored Enterprises | 22,543 | 22,221 | 21,904 | |||||||
| Obligations of States and Political Subdivisions | 25,561 | 26,643 | 29,402 | |||||||
| Debt Securities Issued by Foreign Governments | 1,000 | 1,000 | 1,000 | |||||||
| Total Securities Held to Maturity | $ | 419,009 | $ | 461,162 | $ | 541,311 |
The following is a schedule of the contractual maturity distribution of securities held to maturity at December 31, 2023.
| U.S. Government Agencies and Corporations | States and Political Subdivisions | Other Securities | Total Amortized Cost | Weighted Average Yield | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Within 1 year | $ | 2,190 | $ | 460 | $ | 200 | $ | 2,850 | 2.54 | % | ||||||||
| After 1 but within 5 years | — | 11,573 | 800 | 12,373 | 2.78 | |||||||||||||
| After 5 but within 10 years | 39,643 | 12,965 | — | 52,608 | 1.85 | |||||||||||||
| After 10 years | 350,615 | 563 | — | 351,178 | 1.52 | |||||||||||||
| Total | $ | 392,448 | $ | 25,561 | $ | 1,000 | $ | 419,009 | 1.61 | % |
The held to maturity investment portfolio decreased $42.2 million, or 9%, at December 31, 2023 compared to 2022. Held to maturity investment purchases of $0.2 million were offset by the calls or maturities of $41.8 million in investments.
See Note 8 “Investment Securities" and Note 17 “Fair Values of Assets and Liabilities” for additional information related to the investment portfolio.
47
Table of Contents
Deposits
Total deposits increased $1.2 billion in 2023, of which $0.8 billion was assumed as part of the Centric acquisition. Interest-bearing demand and savings deposits increased $586.0 million, noninterest-bearing demand deposits decreased $282.0 million and time deposits increased $882.8 million. The following table shows a breakdown of our deposit portfolio between deposits originated and deposits acquired through the Centric acquisition as of December 31, 2023:
| Originated | Acquired (1) | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||
| Noninterest-bearing deposits | $ | 2,175,913 | $ | 212,620 | $ | 2,388,533 | |||||
| Interest-bearing demand deposits | 450,618 | 178,520 | 629,138 | ||||||||
| Savings deposits | 4,630,893 | 255,888 | 4,886,781 | ||||||||
| Time deposits | 1,177,882 | 109,975 | 1,287,857 | ||||||||
| Total deposits | $ | 8,435,306 | $ | 757,003 | $ | 9,192,309 |
(1) Includes January 31, 2023 balance of deposits acquired as part of the Centric acquisition plus purchase accounting adjustment on time deposits.
For additional information concerning our deposits, please refer to Note 13 “Interest-Bearing Deposits.”
At December 31, 2023 and 2022, time deposits of $100 thousand or more totaled $725.1 million and $172.0 million, respectively. Time deposits of $250 thousand or more had remaining maturities as follows as of the end of each year in the two-year period ended December 31:
| 2023 | 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | ||||||||||
| (dollars in thousands) | |||||||||||||
| 3 months or less | $ | 70,122 | 24 | % | $ | 12,663 | 19 | % | |||||
| Over 3 months through 6 months | 62,981 | 22 | 11,886 | 18 | |||||||||
| Over 6 months through 12 months | 107,144 | 37 | 14,675 | 23 | |||||||||
| Over 12 months | 48,508 | 17 | 26,231 | 40 | |||||||||
| Total | $ | 288,755 | 100 | % | $ | 65,455 | 100 | % |
The estimated total amount of uninsured deposits was $2.5 billion and $2.1 billion at December 31, 2023 and 2022, respectively. Uninsured amounts are estimated based on known deposit account relationships for each depositor and insurance guidelines provided by the FDIC.
Short-Term Borrowings and Long-Term Debt
Short-term borrowings increased $225.1 million, or 60%, from $372.7 million at December 31, 2022 to $597.8 million at December 31, 2023, primarily to fund loan and investment portfolio growth. Long-term debt increased $5.5 million, from $181.2 million at December 31, 2022 to $186.8 million at December 31, 2023. For additional information concerning our short-term borrowings, subordinated debentures and other long-term debt, please refer to Note 14 “Short-term Borrowings,” Note 15 “Subordinated Debentures” and Note 16 “Other Long-term Debt” of the Consolidated Financial Statements.
Contractual Obligations and Off-Balance Sheet Arrangements
The table below sets forth our contractual obligations to make future payments as of December 31, 2023. For a more detailed description of each category of obligation, refer to the note in our Consolidated Financial Statements indicated in the table below.
| Footnote Number Reference | 1 Year or Less | After 1 But Within 3 Years | After 3 But Within 5 Years | After 5 Years | Total | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||||||||||||
| FHLB advances | 16 | $ | 769 | $ | 1,629 | $ | 1,483 | $ | 241 | $ | 4,122 | ||||||||||
| Subordinated debentures | 15 | — | — | 49,592 | 128,149 | 177,741 | |||||||||||||||
| Operating leases | 11 | 5,845 | 10,771 | 9,579 | 36,749 | 62,944 | |||||||||||||||
| Total contractual obligations | $ | 6,614 | $ | 12,400 | $ | 60,654 | $ | 165,139 | $ | 244,807 |
48
Table of Contents
The table above excludes our cash obligations upon maturity of certificates of deposit, which is set forth in Note 13 “Interest-Bearing Deposits” of the Consolidated Financial Statements.
In addition, see Note 10 “Commitments and Letters of Credit” for detail related to our off-balance sheet commitments to extend credit, financial standby letters of credit, performance standby letters of credit and commercial letters of credit as of December 31, 2023. Commitments to extend credit, standby letters of credit and commercial letters of credit do not necessarily represent future cash requirements since it is unknown if the borrower will draw upon these commitments and often these commitments expire without being drawn upon. As of December 31, 2023, a reserve for expected credit losses of $7.3 million was recorded for unused commitments and letters of credit.
Liquidity
Liquidity refers to our ability to meet the cash flow requirements of depositors and borrowers as well as our operating cash needs with cost-effective funding. Liquidity risk arises from the possibility that we may not be able to meet our financial obligations and operating cash needs or may become overly reliant upon external funding sources. In order to manage this risk, our Board of Directors has established a Liquidity Policy that identifies primary sources of liquidity, establishes procedures for monitoring and measuring liquidity and quantifies minimum liquidity requirements based on limits approved by our Board of Directors. This policy designates our Asset/Liability Committee (“ALCO”) as the body responsible for meeting these objectives. The ALCO, which includes members of executive management, reviews liquidity on a periodic basis and approves significant changes in strategies that affect balance sheet or cash flow positions. Liquidity is centrally managed on a daily basis by our Treasury Department, which monitors it by using such measures as a 30-day liquidity stress analysis, liquidity gap ratios and noncore funding ratios.
We generate funds to meet our cash flow needs primarily through the core deposit base of FCB and the maturity or repayment of loans and other interest-earning assets, including investments. Core deposits are the most stable source of liquidity a bank can have due to the long-term relationship with a deposit customer. The level of deposits during any period is sometimes influenced by factors outside of management’s control, such as the level of short-term and long-term market interest rates and yields offered on competing investments, such as money market mutual funds. Deposits increased $1.2 billion during 2023, and comprised 91% of total liabilities at both December 31, 2023 and December 31, 2022. Proceeds from the sale, maturity and redemption of investment securities totaled $173.9 million during 2023 and provided liquidity to fund loans, purchase investment securities and fund depositor withdrawals.
The following represents our expanded sources of liquidity as of December 31, 2023:
| Total Available | Amount Used | Outstanding Letters of Credit | Net Available | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||||||
| Internal liquidity sources | |||||||||||||||
| Unencumbered securities | $ | 901,133 | $ | — | $ | — | $ | 901,133 | |||||||
| Other (excess pledged) | 74,291 | — | — | 74,291 | |||||||||||
| External liquidity sources | |||||||||||||||
| FHLB advances | 2,418,885 | 567,122 | 473,250 | 1,378,513 | |||||||||||
| FRB borrowings | 1,096,909 | — | 1,096,909 | ||||||||||||
| Lines with other financial institutions | 160,000 | — | 160,000 | ||||||||||||
| Brokered deposits (1) | 1,141,063 | 31,097 | — | 1,109,966 | |||||||||||
| Total liquidity | $ | 5,792,281 | $ | 598,219 | $ | 473,250 | $ | 4,720,812 |
(1) Reflects internal policy limit. Maximum capacity with CDARs is $1.7 billion.
The brokered deposits included in the table above are a result of our participation in the Certificate of Deposit Account Registry Services ("CDARS") program as part of an ALCO strategy to increase and diversify funding sources. As of December 31, 2023, the outstanding balance of $31.1 million carried an average weighted rate of 4.07% and an average original term of 248 days. These deposits are part of a reciprocal program that allows our depositors to receive expanded FDIC coverage by placing multiple certificates of deposit at other CDARS member banks.
Liquidity available through the Federal Reserve is a result of the FRB Borrower-in-Custody of Collateral program, which enables us to take certain loans that are not being used as collateral at the FHLB and pledge them as collateral for borrowings at the FRB.
During 2023, the Company increased its liquidity by purchasing $473.3 million in letters of credit from the FHLB of Pittsburgh, which were then used to secure public deposits. This resulted in a similar amount of previously pledged securities becoming
49
Table of Contents
unencumbered. Additionally, as of December 31, 2023, new short-term borrowings in the amount of $150.0 million were entered into in order to provide additional on-balance sheet liquidity.
Refer to “Financial Condition” above for additional information concerning our deposits, loan portfolio, investment securities and borrowings.
Market Risk
Market risk refers to potential losses arising from items such as changes in interest rates, foreign exchange rates, equity prices and commodity prices. Our market risk is composed primarily of interest rate risk. Interest rate risk is comprised of repricing risk, basis risk, yield curve risk and options risk. Repricing risk arises from differences in the cash flow or repricing between asset and liability portfolios. Basis risk arises when asset and liability portfolios are related to different market rate indices, which do not always change by the same amount. Yield curve risk arises when asset and liability portfolios are related to different maturities on a given yield curve; when the yield curve changes shape, the risk position is altered. Options risk arises from “embedded options” within asset and liability products as certain borrowers have the option to prepay their loans when rates fall, while certain depositors can redeem or withdraw their deposits early when rates rise.
The process by which we manage our interest rate risk is called asset/liability management. The goals of our asset/liability management are increasing net interest income without taking undue interest rate risk or material loss of net market value of our equity, while maintaining adequate liquidity. Net interest income is increased by growing earning assets and increasing the difference between the rate earned on earning assets and the rate paid on interest-bearing liabilities. Liquidity is measured by the ability to meet both depositors’ and credit customers’ requirements.
We use an asset/liability model to measure our interest rate risk. Interest rate risk measures include earnings simulation and gap analysis. Gap analysis is a static measure that does not incorporate assumptions regarding future events. Gap analysis, while a helpful diagnostic tool, displays cash flows for only a single rate environment. Net interest income simulations explicitly measure the exposure to earnings from changes in market rates of interest. Under simulation analysis, our current financial position is combined with assumptions regarding future business to calculate net interest income under various hypothetical rate scenarios. Our net interest income simulations assume a level balance sheet whereby new volume equals run-off. The ALCO reviews earnings simulations over multiple years under various interest rate scenarios. Reviewing these various measures provides us with a reasonably comprehensive view of our interest rate profile.
The following gap analysis compares the difference between the amount of interest-earning assets and interest-bearing liabilities subject to repricing over a period of time. The ratio of rate sensitive assets to rate sensitive liabilities repricing within a one-year period was 0.69 and 0.76 at December 31, 2023 and 2022, respectively. A ratio of less than one indicates a higher level of repricing liabilities over repricing assets over the next twelve months. The level of First Commonwealth's ratio is largely driven by the modeling of interest-bearing non-maturity deposits, which are included in the analysis as repricing within one year.
50
Table of Contents
Following is the gap analysis as of December 31:
| 2023 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-90 Days | 91-180 Days | 181-365 Days | Cumulative 0-365 Days | Over 1 Year Through 5 Years | Over 5 Years | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Loans and leases | $ | 3,619,166 | $ | 446,373 | $ | 756,190 | $ | 4,821,729 | $ | 3,137,007 | $ | 945,896 | ||||||||||
| Investments | 72,358 | 44,567 | 97,544 | 214,469 | 606,670 | 733,418 | ||||||||||||||||
| Other interest-earning assets | 20,440 | — | — | 20,440 | 1,117 | — | ||||||||||||||||
| Total interest-sensitive assets (ISA) | 3,711,964 | 490,940 | 853,734 | 5,056,638 | 3,744,794 | 1,679,314 | ||||||||||||||||
| Certificates of deposit | 271,662 | 210,793 | 569,507 | 1,051,962 | 235,562 | 974 | ||||||||||||||||
| Other deposits | 5,515,919 | — | — | 5,515,919 | — | — | ||||||||||||||||
| Borrowings | 726,850 | 207 | 415 | 727,472 | 53,069 | 224 | ||||||||||||||||
| Total interest-sensitive liabilities (ISL) | 6,514,431 | 211,000 | 569,922 | 7,295,353 | 288,631 | 1,198 | ||||||||||||||||
| Gap | $ | (2,802,467) | $ | 279,940 | $ | 283,812 | $ | (2,238,715) | $ | 3,456,163 | $ | 1,678,116 | ||||||||||
| ISA/ISL | 0.57 | 2.33 | 1.50 | 0.69 | 12.97 | 1,401.76 | ||||||||||||||||
| Gap/Total assets | 24.46 | % | 2.44 | % | 2.48 | % | 19.54 | % | 30.16 | % | 14.64 | % |
| 2022 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-90 Days | 91-180 Days | 181-365 Days | Cumulative 0-365 Days | Over 1 Year Through 5 Years | Over 5 Years | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Loans and leases | $ | 3,164,495 | $ | 354,556 | $ | 575,640 | $ | 4,094,691 | $ | 2,498,042 | $ | 978,319 | ||||||||||
| Investments | 46,426 | 35,579 | 74,962 | 156,967 | 461,699 | 734,221 | ||||||||||||||||
| Other interest-earning assets | 29,919 | — | — | 29,919 | 71 | — | ||||||||||||||||
| Total interest-sensitive assets (ISA) | 3,240,840 | 390,135 | 650,602 | 4,281,577 | 2,959,812 | 1,712,540 | ||||||||||||||||
| Certificates of deposit | 71,976 | 56,539 | 102,037 | 230,552 | 173,810 | 955 | ||||||||||||||||
| Other deposits | 4,929,952 | — | — | 4,929,952 | — | — | ||||||||||||||||
| Borrowings | 445,065 | 50,204 | 407 | 495,676 | 3,256 | 50,791 | ||||||||||||||||
| Total interest-sensitive liabilities (ISL) | 5,446,993 | 106,743 | 102,444 | 5,656,180 | 177,066 | 51,746 | ||||||||||||||||
| Gap | $ | (2,206,153) | $ | 283,392 | $ | 548,158 | $ | (1,374,603) | $ | 2,782,746 | $ | 1,660,794 | ||||||||||
| ISA/ISL | 0.59 | 3.65 | 6.35 | 0.76 | 16.72 | 33.10 | ||||||||||||||||
| Gap/Total assets | 22.50 | % | 2.89 | % | 5.59 | % | 14.02 | % | 28.38 | % | 16.94 | % |
Gap analysis has limitations due to the static nature of the model, which holds volumes and consumer behaviors constant in all economic and interest rate scenarios. A lower level of rate sensitive assets to rate sensitive liabilities repricing in one year could indicate reduced net interest income in a rising interest rate scenario, and conversely, increased net interest income in a declining interest rate scenario. However, the gap analysis incorporates only the level of interest-earning assets and interest-bearing liabilities and not the sensitivity each has to changes in interest rates. The impact of the sensitivity to changes in interest rates is provided in the table below.
51
Table of Contents
The following table presents an analysis of the potential sensitivity of our annual net interest income to gradual changes in interest rates over a 12-month time frame as compared with net interest income if rates remained unchanged and there are no changes in balance sheet categories.
| Net interest income change (12 months) for basis point movements of: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -200 | -100 | +100 | +200 | |||||||||||
| (dollars in thousands) | ||||||||||||||
| December 31, 2023 ($) | $ | (9,867) | $ | (4,504) | $ | 6,215 | $ | 11,091 | ||||||
| December 31, 2023 (%) | (2.53) | % | (1.16) | % | 1.59 | % | 2.84 | % | ||||||
| December 31, 2022 ($) | $ | (11,973) | $ | (5,486) | $ | 5,902 | $ | 11,413 | ||||||
| December 31, 2022 (%) | (3.12) | % | (1.43) | % | 1.54 | % | 2.98 | % |
The following table represents the potential sensitivity of our annual net interest income to immediate changes in interest rates as compared to if rates remained unchanged, assuming there are no changes in balance sheet categories.
| Net interest income change (12 months) for basis point movements of: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -200 | -100 | +100 | +200 | |||||||||||
| (dollars in thousands) | ||||||||||||||
| December 31, 2023 ($) | $ | (38,890) | $ | (17,930) | $ | 18,545 | $ | 34,788 | ||||||
| December 31, 2023 (%) | (9.97) | % | (4.60) | % | 4.76 | % | 8.92 | % | ||||||
| December 31, 2022 ($) | $ | (45,361) | $ | (20,166) | $ | 18,626 | $ | 36,011 | ||||||
| December 31, 2022 (%) | (11.83) | % | (5.26) | % | 4.86 | % | 9.39 | % |
The analysis and model used to quantify the sensitivity of our net interest income becomes less meaningful in a decreasing 200 basis point scenario given the current interest rate environment. Results of the 100 and 200 basis point interest rate decline scenario are affected by the fact that many of our interest-bearing liabilities are at rates below 1%, with an assumed floor of zero in the model. For the years 2023 and 2022, the cost of our interest-bearing liabilities averaged 2.03% and 0.31%, respectively, and the yield on our average interest-earning assets, on a fully taxable equivalent basis, averaged 5.23% and 3.79%, respectively.
The ALCO is responsible for the identification and management of interest rate risk exposure. As such, the ALCO continuously evaluates strategies to manage our exposure to interest rate fluctuations.
Asset/liability models require that certain assumptions be made, such as prepayment rates on earning assets and the impact of pricing on non-maturity deposits, which may differ from actual experience. These business assumptions are based upon our experience, business plans and published industry experience. While management believes such assumptions to be reasonable, there can be no assurance that modeled results will approximate actual results.
Credit Risk
First Commonwealth maintains an allowance for credit losses at a level deemed sufficient for losses inherent in the loan and lease portfolio at the date of each statement of financial condition. Management reviews the appropriateness of the allowance on a quarterly basis to ensure that the provision for credit losses has been charged against earnings in an amount necessary to maintain the allowance at a level that is appropriate based on management’s assessment of estimated expected losses.
First Commonwealth’s methodology for assessing the appropriateness of the allowance for credit losses consists of several key elements. These elements include an assessment of individual nonperforming loans with a balance greater than $250 thousand, loss experience trends and other relevant factors.
First Commonwealth also maintains a reserve for unfunded loan commitments and letters of credit based upon credit risk and probability of funding. The reserve totaled $7.3 million at December 31, 2023 and is classified in “Other liabilities” on the Consolidated Statements of Financial Condition.
We discontinue interest accruals on a loan when, based on current information and events, it is probable that we will be unable to fully collect principal or interest due according to the contractual terms of the loan. A loan is also placed in nonaccrual status
52
Table of Contents
when, based on regulatory definitions, the loan is maintained on a “cash basis” due to the weakened financial condition of the borrower. Generally, loans 90 days or more past due are placed on nonaccrual status, except for consumer loans which are placed on nonaccrual status at 150 days past due.
Nonperforming loans are closely monitored on an ongoing basis as part of our loan review and work-out process. The risk of loss on these loans is evaluated by comparing the loan balance to the estimated fair value of any underlying collateral or the present value of projected future cash flows. Losses or specifically assigned allowance for credit losses are recognized where appropriate. Nonperforming loans increased $4.0 million at December 31, 2023 compared to the prior year. Impacting the level of nonperforming loans was an increase in non accrual loans of $10.4 million and the removal of $6.4 million in accruing loans identified as troubled debt restructuring at December 31, 2022. These were eliminated as result of our adoption of ASU 2022-02 effective January 1, 2023. The increase in non accrual loans is a result of $14.5 million acquired as part of the Centric acquisition offset by the charge-off of a $4.3 million commercial real estate relationship.
Subsequent to December 31, 2023, $8.0 million of a nonperforming commercial real estate loan was paid down by the borrower. This payment represents 21.0% of the nonperforming loans at December 31, 2023.
The allowance for credit losses was $117.7 million at December 31, 2023 or 1.31% of loans outstanding, compared to $102.9 million, or 1.35% of loans outstanding, at December 31, 2022. Credit measures as of December 31, 2023 compared to December 31, 2022 reflect an increase in the level of criticized loans of $77.3 million, from $132.9 million at December 31, 2022 to $210.2 million at December 31, 2023. Commercial, financial, agricultural and other loans and commercial real estate loans accounted for $41.9 million, and $18.8 million, respectively, of this increase. Classified assets increased $42.6 million, from $44.4 million at December 31, 2022 to $87.1 million at December 31, 2023. Commercial financial, agricultural and other loans accounted for $18.9 million of this increase. Delinquency on accruing loans increased $9.6 million, or 48%.
The allowance for credit losses as a percentage of nonperforming loans was 298.2% at December 31, 2023 and 290.0% as of December 31, 2022. The allowance for credit losses includes specific allocations of $4.5 million related to nonperforming loans covering 11% of the total nonperforming balance at December 31, 2023 and specific allocations of $0.7 million covering 2% of the total nonperforming balance at December 31, 2022. The amount of allowance related to nonperforming loans was determined by using estimated fair values obtained from current appraisals and updated discounted cash flow analyses. The increase in specific reserves is primarily the result of individually analyzed PCD loans acquired from Centric.
Management believes that the allowance for credit losses is at a level that is sufficient to absorb expected losses in the loan and lease portfolio at December 31, 2023.
The following table provides information on net charge-offs and nonperforming loans by loan category:
| For the Period Ended December 31, 2023 | As of December 31, 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Charge-offs | % of Total Net Charge- offs | Net Charge-offs as a % of Average Loans | Nonperforming Loans | % of Total Nonperforming Loans | Nonperforming Loans as a % of Total Loans | ||||||||||||||
| (dollars in thousands) | |||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 18,701 | 62.02 | % | 0.22 | % | $ | 10,060 | 25.49 | % | 0.11 | % | |||||||
| Real estate construction | — | — | — | 3,288 | 8.33 | 0.04 | |||||||||||||
| Residential real estate | 314 | 1.04 | — | 8,573 | 21.72 | 0.10 | |||||||||||||
| Commercial real estate | 6,126 | 20.32 | 0.07 | 17,385 | 44.04 | 0.19 | |||||||||||||
| Loans to individuals | 5,011 | 16.62 | 0.06 | 166 | 0.42 | — | |||||||||||||
| Total loans and leases, net of unearned income | $ | 30,152 | 100.00 | % | 0.35 | % | $ | 39,472 | 100.00 | % | 0.44 | % |
As the above table illustrates, commercial real estate and commercial, financial, agricultural and other loans were the most significant portions of the nonperforming loans as of December 31, 2023. Included in nonaccrual loans as of December 31, 2023 are $14.5 million in loans acquired as part of the Centric acquisition. See discussions related to the provision for credit losses and loans for more information.
New Accounting Pronouncements
In March 2023, FASB released Accounting Standards Update 2023-02 (“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 permits entities to elect to account for their tax equity investments, regardless of the tax credit program from
53
Table of Contents
which the income tax credits are received, using the proportional amortization method, instead of only low-income housing tax credit (“LIHTC”) structures, if certain conditions are met. ASU 2023-02 also eliminates certain LIHTC-specific guidance for LIHTC investments that are not accounted for using the proportional amortization method and instead require that those LIHTC investments be accounted for using other applicable guidance under GAAP. ASU 2023-02 is effective for the Company for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years, with early adoption permitted. The Company is in the process of assessing the impact of adoption on its consolidated financial statements.
In December 2023, FASB released Accounting Standards Update 2023-09 (“ASU 2023-09”), Income Taxes (Topic 740): Improvements to Income Tax Disclosures. ASU 2023-09 requires additional disclosure information in specified categories with respect to the reconciliation of the effective tax rate to the statutory rate (the rate reconciliation) for federal, state and foreign income taxes. ASU 2023-09 also requires greater detail about individual reconciling items in the rate reconciliation for those items that exceed a specified threshold. In addition to the new rate reconciliation disclosures, ASU 2023-09 requires information related to taxes paid (net of refunds received) to be disaggregated for federal, state and foreign taxes, along with further disaggregation for specific jurisdictions, to the extent the related amounts exceed a quantitative threshold. ASU 2023-09 is effective for the Company for annual periods beginning after December 15, 2024, with early adoption permitted. ASU 2023-09 should be applied prospectively, with an option for retrospective application to each period in the financial statements. The Company is in the process of assessing the impact of adoption on its consolidated financial statements.
FY 2022 10-K MD&A
SEC filing source: 0000712537-23-000050.
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis represents an overview of the financial condition and the results of operations of First Commonwealth, and its subsidiaries, as of and for the years ended December 31, 2022, and 2021. The purpose of this discussion is to focus on information concerning our financial condition and results of operations that is not readily apparent from the Consolidated Financial Statements. In order to obtain a more thorough understanding of this discussion, you should refer to the Consolidated Financial Statements, the notes thereto and other financial information presented in this Annual Report. Refer to Management's Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on March 1, 2022 for a discussion and analysis of the factors that affected periods prior to 2022.
Company Overview
First Commonwealth provides a diversified array of consumer and commercial banking services through our bank subsidiary, FCB. We also provide trust and wealth management services through FCB and insurance products through FCIA. At December 31, 2022, FCB operated 119 community banking offices throughout Pennsylvania and Ohio, as well as loan production offices in Pittsburgh, Pennsylvania, and Cleveland, Columbus, Canton, Lewis Center and Hudson, Ohio.
Our consumer services include Internet, mobile and telephone banking, an automated teller machine network, personal checking accounts, interest-earning checking accounts, savings accounts, health savings accounts, insured money market accounts, debit cards, investment certificates, fixed and variable rate certificates of deposit, mortgage loans, secured and unsecured installment loans, construction and real estate loans, safe deposit facilities, credit cards, credit lines with overdraft checking protection and IRA accounts. Commercial banking services include commercial lending, small and high-volume business checking accounts, on-line account management services, ACH origination, payroll direct deposit, commercial cash management services and repurchase agreements. We also provide a variety of trust and asset management services and a full complement of auto, home and business insurance as well as term life insurance. We offer annuities, mutual funds and stock and bond brokerage services through an arrangement with a broker-dealer and insurance brokers. Most of our commercial customers are small and mid-sized businesses in Pennsylvania and Ohio.
As a financial institution with a focus on traditional banking activities, we earn the majority of our revenue through net interest income, which is the difference between interest earned on loans and investments and interest paid on deposits and borrowings. Growth in net interest income is dependent upon balance sheet growth and maintaining or increasing our net interest margin, which is net interest income (on a fully taxable-equivalent basis) as a percentage of our average interest-earning assets. We also generate revenue through fees earned on various services and products that we offer to our customers and, less frequently, through sales of assets, such as loans, investments or properties. These revenue sources are offset by provisions for credit losses on loans, operating expenses, income taxes and, less frequently, loss on sale or other-than-temporary impairments on investment securities.
General economic conditions also affect our business by impacting our customers’ need for financing, thus affecting loan growth, as well as impacting the credit strength of existing and potential borrowers.
Critical Accounting Policies and Significant Accounting Estimates
First Commonwealth’s accounting and reporting policies conform to accounting principles generally accepted in the United States of America (“GAAP”) and predominant practice in the banking industry. The preparation of financial statements in accordance with GAAP requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes. Over time, these estimates, assumptions and judgments may prove to be inaccurate or vary from actual results and may significantly affect our reported results and financial position for the period presented or in future periods. We currently view the determination of the allowance for credit losses to be critical because it is highly dependent on subjective or complex judgments, assumptions and estimates made by management.
Allowance for Credit Losses
We account for the credit risk associated with our lending activities through the allowance and provision for credit losses. The allowance represents management’s best estimate of expected losses in our existing loan and lease portfolio as of the balance sheet date. The provision is a periodic charge to earnings in an amount necessary to maintain the allowance at a level that is appropriate based on management’s assessment of expected losses. Management determines and reviews with the Board of Directors the appropriateness of the allowance on a quarterly basis in accordance with the methodology described below.
28
Table of Contents
•Loans are segmented into groups with similar characteristics and risks and an allowance for credit losses is calculated for each segment based on the estimate of credit losses.
•The allowance for credit losses is calculated by pooling loans of similar credit risk characteristics and applying a discounted cash flow methodology after incorporating probability of default and loss given default estimates. Probability of default represents an estimate of the likelihood of default and loss given default measures the expected loss upon default. Inputs impacting the expected losses includes a forecast of macroeconomic factors, using a weighted forecast from a nationally recognized firm.
•Loans that do not have the same risks and characteristics of the loan pools are individually reviewed. These are generally large balance commercial loans and commercial mortgages that are rated less than “satisfactory” based on our internal credit-rating process.
•We assess whether the loans identified for review are “nonperforming”. This means it is expected that all amounts will not be collected according to the contractual terms of the loan agreement, which generally represents loans that management has placed on nonaccrual status and accruing troubled debt restructurings.
•For individually analyzed loans we calculate the estimated fair value of the loans that are selected for review based on observable market prices, discounted cash flows or the value of the underlying collateral and record an allowance if needed.
•We then review the results to determine the appropriate balance of the allowance for credit losses. This review includes consideration of additional factors, such as the mix of loans in the portfolio, the balance of the allowance relative to total loans and nonperforming assets, trends in the overall risk profile in the portfolio, trends in delinquencies and nonaccrual loans, and local and national economic information and industry data, including trends in the industries we believe are higher risk.
There are many factors affecting the allowance for credit losses; some are quantitative, while others require qualitative judgment. These factors require the use of estimates related to the amount and timing of expected future cash flows, appraised values on nonperforming loans, estimated losses for each loan category based on historical loss experience, forecasts of economic trends and conditions, all of which may be susceptible to significant judgment and change. To the extent that actual outcomes differ from estimates, additional provisions for credit losses could be required that could adversely affect our earnings or financial position in future periods.
As noted above, the allowance for credit losses is estimated using a number of inputs and assumptions. Management's sensitivity analysis of the allowance identified that the model has the highest degree of sensitivity around values used in the economic forecast, specifically national unemployment and gross domestic product. Additionally, there is also a high degree of sensitivity related to estimated prepayment speeds as it is a major driver for the life of loan expectations. The sensitivity of estimated prepayment speeds had the largest impact on the residential first lien loan pool.
29
Table of Contents
Selected Financial Information
The following table provides selected financial information for the periods ended December 31,
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except share data) | ||||||||||||||||||
| Interest income | $ | 329,953 | $ | 293,838 | $ | 301,209 | $ | 325,264 | $ | 292,257 | ||||||||
| Interest expense | 17,732 | 15,297 | 32,938 | 55,402 | 40,035 | |||||||||||||
| Net interest income | 312,221 | 278,541 | 268,271 | 269,862 | 252,222 | |||||||||||||
| Provision for credit losses | 21,106 | (1,376) | 56,718 | 14,533 | 12,531 | |||||||||||||
| Net interest income after provision for credit losses | 291,115 | 279,917 | 211,553 | 255,329 | 239,691 | |||||||||||||
| Net securities gains (losses) | 2 | 16 | 70 | 22 | 8,102 | |||||||||||||
| Other income | 98,706 | 106,741 | 94,406 | 85,463 | 80,535 | |||||||||||||
| Other expenses | 229,638 | 213,857 | 215,826 | 209,965 | 195,556 | |||||||||||||
| Income before income taxes | 160,185 | 172,817 | 90,203 | 130,849 | 132,772 | |||||||||||||
| Income tax provision | 32,004 | 34,560 | 16,756 | 25,516 | 25,274 | |||||||||||||
| Net Income | $ | 128,181 | $ | 138,257 | $ | 73,447 | $ | 105,333 | $ | 107,498 | ||||||||
| Per Share Data—Basic | ||||||||||||||||||
| Net Income | $ | 1.37 | $ | 1.45 | $ | 0.75 | $ | 1.07 | $ | 1.09 | ||||||||
| Dividends declared | $ | 0.475 | $ | 0.455 | $ | 0.440 | $ | 0.400 | $ | 0.350 | ||||||||
| Average shares outstanding | 93,612,043 | 95,583,890 | 97,499,586 | 98,317,787 | 99,036,163 | |||||||||||||
| Per Share Data—Diluted | ||||||||||||||||||
| Net Income | $ | 1.37 | $ | 1.44 | $ | 0.75 | $ | 1.07 | $ | 1.08 | ||||||||
| Average shares outstanding | 93,887,447 | 95,840,285 | 97,758,965 | 98,588,164 | 99,223,513 | |||||||||||||
| At End of Period | ||||||||||||||||||
| Total assets | $ | 9,805,666 | $ | 9,545,093 | $ | 9,068,104 | $ | 8,308,773 | $ | 7,828,255 | ||||||||
| Investment securities | 1,250,237 | 1,595,529 | 1,205,294 | 1,256,176 | 1,335,228 | |||||||||||||
| Loans and leases, net of unearned income | 7,642,143 | 6,839,230 | 6,761,183 | 6,189,148 | 5,774,139 | |||||||||||||
| Allowance for credit losses | 102,906 | 92,522 | 101,309 | 51,637 | 47,764 | |||||||||||||
| Deposits | 8,005,469 | 7,982,498 | 7,438,666 | 6,677,615 | 5,897,992 | |||||||||||||
| Short-term borrowings | 372,694 | 138,315 | 117,373 | 201,853 | 721,823 | |||||||||||||
| Subordinated debentures | 170,937 | 170,775 | 170,612 | 170,450 | 170,288 | |||||||||||||
| Other long-term debt | 4,862 | 5,573 | 56,258 | 56,917 | 7,551 | |||||||||||||
| Shareholders’ equity | 1,052,074 | 1,109,372 | 1,068,617 | 1,055,665 | 975,389 | |||||||||||||
| Key Ratios | ||||||||||||||||||
| Return on average assets | 1.34 | % | 1.47 | % | 0.82 | % | 1.31 | % | 1.42 | % | ||||||||
| Return on average equity | 11.99 | 12.55 | 6.82 | 10.32 | 11.41 | |||||||||||||
| Net loans to deposits ratio | 94.18 | 84.52 | 89.53 | 91.91 | 97.09 | |||||||||||||
| Dividends per share as a percent of net income per share | 34.67 | 31.38 | 58.67 | 37.38 | 32.11 | |||||||||||||
| Average equity to average assets ratio | 11.16 | 11.72 | 12.00 | 12.71 | 12.47 |
Results for 2020 through 2022 reflect accounting for the allowance for credit losses under the current expected credit loss methodology, while results prior to 2020 reflect accounting under the incurred methodology.
Results of Operations—2022 Compared to 2021
Net Income
Net income for 2022 was $128.2 million, or $1.37 per diluted share, as compared to net income of $138.3 million, or $1.44 per diluted share in 2021. The decrease in net income was the result of a $22.5 million increase in provision for credit losses, an
30
Table of Contents
increase of $15.8 million in noninterest expense and a decrease of $8.0 million in noninterest income offset by an increase of $33.7 million in net interest income.
Our return on average equity was 12.0% and our return on average assets was 1.34% for 2022, compared to 12.6% and 1.47%, respectively, for 2021.
Average diluted shares for the year 2022 were 2% less than the comparable period in 2021 primarily due to $15.6 million of common stock buybacks completed during 2022.
Net Interest Income
Net interest income, which is our primary source of revenue, is the difference between interest income from earning assets (loans and securities) and interest expense paid on liabilities (deposits, short-term borrowings and long-term debt). The amount of net interest income is affected by both changes in the level of interest rates and the amount and composition of interest-earning assets and interest-bearing liabilities. The net interest margin is expressed as the percentage of net interest income, on a fully taxable equivalent basis, to average interest-earning assets. To compare the tax exempt asset yields to taxable yields, amounts are adjusted to the pretax equivalent amounts based on the marginal corporate federal income tax rate of 21%. The taxable equivalent adjustment to net interest income for 2022 was $1.0 million compared to $1.1 million in 2021. Net interest income comprises a majority of our operating revenue (net interest income before provision expense plus noninterest income) at 76% and 72% for the years ended December 31, 2022 and 2021, respectively.
Net interest income, on a fully taxable equivalent basis, was $313.3 million for the year-ended December 31, 2022, a $33.6 million, or 12%, increase compared to $279.6 million for the same period in 2021. The net interest margin, on a fully taxable equivalent basis, increased 32 basis points to 3.58% in 2022 from 3.26% in 2021. The net interest margin is affected by both changes in the level of interest rates and the amount and composition of interest-earning assets and interest-bearing liabilities.
The impact of growth in interest-earning assets in 2022 was further impacted by the effect of the mix of the asset growth and higher interest rates, resulting in an increase in the net interest margin for the year ended December 31, 2022. Average earning assets for the year ended December 31, 2022 increased $153.3 million, or 2%, compared to the year ended December 31, 2021. The change in the volume of interest-earning assets and interest-bearing liabilities positively increased net interest income by $14.8 million in the year ended December 31, 2022 compared to the same period in 2021, and changes in rates positively impacted net interest income by $18.9 million. Interest-sensitive assets totaling $4.3 billion will either reprice or mature over the next twelve months.
The taxable equivalent yield on interest-earning assets was 3.79% for the year ended December 31, 2022, an increase of 36 basis points from the 3.43% yield for the same period in 2021. This change is primarily due to an increase in the yield on our adjustable and variable rate commercial loan portfolios, which increased by 89 basis points largely due to loans repricing in a rising interest rate environment. During 2022, the Federal Reserve increased short-term interest rates by 425 basis points. Also contributing to the increase in yield on interest-earning assets was the yield on the investment portfolio, which increased by 15 basis points compared to the prior year, primarily due to the increased rate environment.
As of December 31, 2022, 43% of our loan portfolio had variable or adjustable interest rates and 57% had fixed interest rates. These percentages incorporate the impact of our cash flow hedges that convert the interest rate on $500.0 million of our 1-month LIBOR based loans to fixed rates. Without these cash flow hedges, the variable and adjustable interest rates would account for 49% of our loan portfolio and include approximately 32% tied to the prime interest rate, 18% tied to SOFR, 14% tied to LIBOR, 10% tied to Federal Home Loan Bank rates, 10% tied to Treasury rates, 9% tied to swap rates and 7% tied to BSBY. As of September 30, 2021, we discontinued originating loans tied to LIBOR and instead have used our preferred replacement rate of SOFR as well as BSBY. All LIBOR based loans are expected to be transitioned to a new index by June 30, 2023.
The loan yield for the year ended December 31, 2022 increased 27 basis points compared to December 31, 2021. This increase is a result of the previously mentioned increase in interest rates as well as growth in the loan portfolio. Average loans increased by $395.4 million during the period, despite a decrease of $292.1 million in average Paycheck Protection Program ("PPP") loans outstanding during the period. These loans were originated under the Coronavirus Aid, Relief, and Economic Security Act ("CARES Act") and had a stated loan rate of 1% and a yield of 12.9% and 7.4% for the years ended December 31, 2022 and December 31, 2021, respectively. The yield on PPP loans includes the recognition of PPP loan deferred processing fees, net of deferred origination costs, of $2.3 million for the year ended December 31, 2022 and $19.9 million for the year ended December 31, 2021. These amounts are recognized in interest income as a yield adjustment over the life of the loan with accelerated recognition when a loan is forgiven or paid off. At December 31, 2022, the balance of PPP loans outstanding totaled $4.3 million. PPP loans generated $2.7 million in income during the year ended December 31, 2022 and increased the yield on total loans and the net interest margin by 3 basis points and 2 basis points, respectively. During the year ended
31
Table of Contents
December 31, 2021, PPP loans generated $23.2 million in income increasing both the loan portfolio yield and net interest margin by 16 basis points.
The investment portfolio yield increased 15 basis points in comparison to the prior year as new volume rates were higher than the portfolio yields. The average investment portfolio balance decreased $113.0 million as maturities and runoff funded loan growth. Additionally, the average balance of interest-bearing deposits with banks has decreased from $317.5 million in 2021 to $188.4 million in 2022 as this liquidity was used to fund loan growth. The impact of the level and rate earned on interest-bearing deposits with banks increased the yield on interest-earnings assets by 6 basis points for the year ended December 31, 2022.
Increases in the cost of interest-bearing liabilities partially offset the positive impact of higher yields on interest-earning assets. The cost of interest-bearing liabilities was 0.31% for the year-ended December 31, 2022, compared to 0.27% for the same period in 2021. Higher market interest rates resulted in the cost of interest-bearing deposits increasing 2 basis points and short-term borrowings increasing 130 basis points in comparison to the same period in the prior year. Average short-term borrowings increased by $25.0 million for the year ended December 31, 2022 compared to the same period in 2021. Average long-term debt decreased $19.2 million, while the cost of long-term debt increased by 26 basis points due to the maturity of lower costing borrowings and increasing rates on the variable rate portion of the subordinated debentures.
Comparing the year ended December 31, 2022 with the same period in 2021, changes in rates positively impacted net interest income by $18.9 million. The higher yield on interest-earning assets increased net interest income by $22.6 million, while the change in the cost of interest-bearing liabilities negatively impacted net interest income by $3.7 million.
Changes in the volume of interest-earning assets and interest-bearing liabilities positively increased net interest income by $14.8 million in the year ended December 31, 2022 compared to the same period in 2021. Higher levels of interest-earning assets resulted in an increase of $13.5 million in interest income, and changes in the volume and mix of interest-bearing liabilities decreased interest expense by $1.3 million, primarily due to decreases in long-term borrowings and time deposits.
Positively affecting net interest income was a $85.5 million increase in average net free funds at December 31, 2022 as compared to December 31, 2021. Average net free funds are the excess of noninterest-bearing demand deposits, other noninterest-bearing liabilities and shareholders’ equity over noninterest-earning assets. The largest component of the increase in net free funds was a $128.1 million increase in average noninterest-bearing demand deposits. Average time deposits for the year ended December 31, 2022 decreased $96.8 million, or 22%, compared to the comparable period in 2021, while the average rate paid on time deposits decreased 15 basis points. Over the next twelve months, $230.6 million in certificates of deposits are scheduled to mature.
The following table reconciles interest income in the Consolidated Statements of Income to net interest income adjusted to a fully taxable equivalent basis for the periods presented:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| (dollars in thousands) | ||||||||||
| Interest income per Consolidated Statements of Income | $ | 329,953 | $ | 293,838 | $ | 301,209 | ||||
| Adjustment to fully taxable equivalent basis | 1,049 | 1,100 | 1,462 | |||||||
| Interest income adjusted to fully taxable equivalent basis (non-GAAP) | 331,002 | 294,938 | 302,671 | |||||||
| Interest expense | 17,732 | 15,297 | 32,938 | |||||||
| Net interest income adjusted to fully taxable equivalent basis (non-GAAP) | $ | 313,270 | $ | 279,641 | $ | 269,733 |
32
Table of Contents
The following table provides information regarding the average balances and yields or rates on interest-earning assets and interest-bearing liabilities for the periods ended December 31:
| Average Balance Sheets and Net Interest Analysis | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||
| Average Balance | Income / Expense (a) | Yield or Rate | Average Balance | Income / Expense (a) | Yield or Rate | Average Balance | Income / Expense (a) | Yield or Rate | ||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits with banks | $ | 188,370 | $ | 1,722 | 0.91 | % | $ | 317,493 | $ | 400 | 0.13 | % | $ | 179,180 | $ | 218 | 0.12 | % | ||||||||||||||
| Tax-free investment securities | 23,060 | 606 | 2.63 | 28,139 | 753 | 2.68 | 44,308 | 1,333 | 3.01 | |||||||||||||||||||||||
| Taxable investment securities | 1,355,836 | 25,545 | 1.88 | 1,463,785 | 25,244 | 1.72 | 1,167,316 | 24,749 | 2.12 | |||||||||||||||||||||||
| Loans and leases, net of unearnedincome (b)(c)(e) | 7,172,624 | 303,129 | 4.23 | 6,777,192 | 268,541 | 3.96 | 6,737,339 | 276,371 | 4.10 | |||||||||||||||||||||||
| Total interest-earning assets | 8,739,890 | 331,002 | 3.79 | 8,586,609 | 294,938 | 3.43 | 8,128,143 | 302,671 | 3.72 | |||||||||||||||||||||||
| Noninterest-earning assets: | ||||||||||||||||||||||||||||||||
| Cash | 111,554 | 94,949 | 97,632 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (94,912) | (101,399) | (76,705) | |||||||||||||||||||||||||||||
| Other assets | 818,701 | 813,905 | 825,510 | |||||||||||||||||||||||||||||
| Total noninterest-earning assets | 835,343 | 807,455 | 846,437 | |||||||||||||||||||||||||||||
| Total Assets | $ | 9,575,233 | $ | 9,394,064 | $ | 8,974,580 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||
| Interest-bearing demanddeposits (d) | $ | 1,596,197 | $ | 1,376 | 0.09 | % | $ | 1,529,697 | $ | 434 | 0.03 | % | $ | 1,525,195 | $ | 1,843 | 0.12 | % | ||||||||||||||
| Savings deposits (d) | 3,374,638 | 4,145 | 0.12 | 3,282,307 | 3,111 | 0.09 | 3,027,016 | 9,966 | 0.33 | |||||||||||||||||||||||
| Time deposits | 352,622 | 1,193 | 0.34 | 449,452 | 2,204 | 0.49 | 726,702 | 10,163 | 1.40 | |||||||||||||||||||||||
| Short-term borrowings | 144,834 | 1,999 | 1.38 | 119,801 | 99 | 0.08 | 142,634 | 704 | 0.49 | |||||||||||||||||||||||
| Long-term debt | 181,724 | 9,019 | 4.96 | 200,961 | 9,449 | 4.70 | 233,701 | 10,262 | 4.39 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 5,650,015 | 17,732 | 0.31 | 5,582,218 | 15,297 | 0.27 | 5,655,248 | 32,938 | 0.58 | |||||||||||||||||||||||
| Noninterest-bearing liabilities and shareholders’ equity: | ||||||||||||||||||||||||||||||||
| Noninterest-bearing demanddeposits (d) | 2,708,580 | 2,580,460 | 2,101,412 | |||||||||||||||||||||||||||||
| Other liabilities | 147,871 | 130,007 | 140,612 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 1,068,767 | 1,101,379 | 1,077,308 | |||||||||||||||||||||||||||||
| Total noninterest-bearing funding sources | 3,925,218 | 3,811,846 | 3,319,332 | |||||||||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 9,575,233 | $ | 9,394,064 | $ | 8,974,580 | ||||||||||||||||||||||||||
| Net Interest Income and Net Yield on Interest-Earning Assets | $ | 313,270 | 3.58 | % | $ | 279,641 | 3.26 | % | $ | 269,733 | 3.32 | % |
(a)Income on interest-earning assets has been computed on a fully taxable equivalent basis using the federal income tax statutory rate of 21%.
(b)Income on nonaccrual loans is accounted for on the cash basis, and the loan balances are included in interest-earning assets.
(c)Loan income includes loan fees.
(d)Average balances do not include reallocations from noninterest-bearing demand deposits and interest-bearing demand deposits into savings deposits which were made for regulatory purposes.
(e)Includes held for sale loans.
33
Table of Contents
The following table sets forth certain information regarding changes in net interest income attributable to changes in the volume of interest-earning assets and interest-bearing liabilities and changes in the rates for the periods indicated:
| Analysis of Year-to-Year Changes in Net Interest Income | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 Change from 2021 | 2021 Change from 2020 | |||||||||||||||||||||
| Total Change | Change Due To Volume | Change Due To Rate (a) | Total Change | Change Due To Volume | Change Due To Rate (a) | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Interest-bearing deposits with banks | $ | 1,322 | $ | (168) | $ | 1,490 | $ | 182 | $ | 166 | $ | 16 | ||||||||||
| Tax-free investment securities | (147) | (136) | (11) | (580) | (487) | (93) | ||||||||||||||||
| Taxable investment securities | 301 | (1,857) | 2,158 | 495 | 6,285 | (5,790) | ||||||||||||||||
| Loans and leases | 34,588 | 15,659 | 18,929 | (7,830) | 1,634 | (9,464) | ||||||||||||||||
| Total interest income (b) | 36,064 | 13,498 | 22,566 | (7,733) | 7,598 | (15,331) | ||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Interest-bearing demand deposits | 942 | 20 | 922 | (1,409) | 5 | (1,414) | ||||||||||||||||
| Savings deposits | 1,034 | 83 | 951 | (6,855) | 842 | (7,697) | ||||||||||||||||
| Time deposits | (1,011) | (474) | (537) | (7,959) | (3,882) | (4,077) | ||||||||||||||||
| Short-term borrowings | 1,900 | 20 | 1,880 | (605) | (112) | (493) | ||||||||||||||||
| Long-term debt | (430) | (904) | 474 | (813) | (1,437) | 624 | ||||||||||||||||
| Total interest expense | 2,435 | (1,255) | 3,690 | (17,641) | (4,584) | (13,057) | ||||||||||||||||
| Net interest income | $ | 33,629 | $ | 14,753 | $ | 18,876 | $ | 9,908 | $ | 12,182 | $ | (2,274) |
(a)Changes in interest income or expense not arising solely as a result of volume or rate variances are allocated to rate variances.
(b)Changes in interest income have been computed on a fully taxable equivalent basis using the 21% federal income tax statutory rate.
Provision for Credit Losses
The provision for credit losses is determined based on management’s estimates of the appropriate level of the allowance for credit losses needed to provide for expected losses inherent in the loan and lease portfolio and on off-balance sheet commitments. The provision for credit losses is an amount added to the allowance against which credit losses are charged.
The provision is a result of management's estimate of credit losses over the contractual life of the loan and lease portfolio. The change in the allowance for credit is impacted by estimated expected losses in the portfolio determined by a discounted cash flow analysis considering inputs such as contractual payment schedules, prepayment estimates, historical loss experience, calculated probability of default and loss given default estimates and forecasts for certain macroeconomic variables, such as unemployment, gross domestic product and the housing price index as well as other macroeconomic variables.
The provision for credit losses on loans and leases for 2022 totaled $17.5 million, an increase of $17.9 million compared to the $0.4 million negative provision recognized in 2021. The level of provision expense for the year ended December 31, 2022 is primarily a result of loan growth and changes in the economic forecast. The provision for credit losses was also impacted by a decrease of $0.3 million in reserves on individually analyzed loans. Contributing to the increase in provision for credit losses was a $4.6 million increase in expense related to higher reserves for off-balance sheet commitments.
Provision expense for the commercial, financial, agricultural and other category was impacted by net charge-offs of $2.0 million, as well as an increase of $38.3 million in outstanding balances. Provision expense for the commercial real estate category was impacted by $1.7 million in net charge-offs offset by an increase in general reserves due to $173.9 million in loan growth. Contributing to the negative provision for commercial real estate is the release of the remaining COVID-19 qualitative reserves which were established at the beginning of the pandemic. These reserves have been released as the risk of the COVID-19 pandemic on the loan portfolio declined. Increase in the residential real estate category is due primarily to $274.4 million in loan growth, slowing prepayment speeds and an annual review of loss history data used in the allowance for credit loss model. Net charge-offs related to loans to individuals were $3.3 million for the year ended December 31, 2022, including $1.9 million for indirect auto loans and $1.0 million related to other consumer loans. The provision expense for loans to individuals was also impacted by growth in the portfolio of $297.7 million and the impact of the annual review of loss history data used in the allowance model.
34
Table of Contents
The table below provides a breakout of the provision for credit losses by loan category for the years ended December 31:
| 2022 | 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dollars | Percentage | Dollars | Percentage | ||||||||||
| (dollars in thousands) | |||||||||||||
| Commercial, financial, agricultural and other | $ | 6,524 | 37 | % | $ | 5,496 | (1,458) | % | |||||
| Time and demand | 5,265 | 30 | 5,441 | (1,443) | |||||||||
| Commercial credit cards | 234 | 1 | 55 | (15) | |||||||||
| Equipment Finance | 1,086 | 6 | |||||||||||
| Time and demand other | (61) | — | |||||||||||
| Real estate construction | 4,593 | 26 | (3,892) | 1,032 | |||||||||
| Construction other | 3,073 | 17 | |||||||||||
| Construction residential | 1,520 | 9 | |||||||||||
| Residential real estate | 8,939 | 51 | (1,892) | 502 | |||||||||
| Residential first liens | 7,396 | 42 | (737) | 196 | |||||||||
| Residential junior liens/home equity | 1,543 | 9 | (1,155) | 306 | |||||||||
| Commercial real estate | (2,854) | (16) | (7,053) | 1,871 | |||||||||
| Multifamily | 1,165 | 7 | (2,678) | 710 | |||||||||
| Nonowner occupied | (6,918) | (40) | (2,145) | 569 | |||||||||
| Owner occupied | 2,899 | 17 | (2,230) | 592 | |||||||||
| Loans to individuals | 319 | 2 | 6,964 | (1,847) | |||||||||
| Automobile and recreational vehicles | (721) | (4) | 6,035 | (1,601) | |||||||||
| Consumer credit cards | 327 | 2 | 215 | (57) | |||||||||
| Consumer other | 713 | 4 | 714 | (189) | |||||||||
| Provision for credit losses on loans and leases | $ | 17,521 | 100 | % | $ | (377) | 100 | % | |||||
| Provision for off-balance sheet credit exposure | 3,585 | (999) | |||||||||||
| Total provision for credit losses | $ | 21,106 | $ | (1,376) |
The provision expense for the year ended December 31, 2021 totaled a $0.4 million negative provision and primarily was a result of $8.4 million in net charge-offs offset by a decrease in the allowance for credit losses due to improvement in the economic forecast as compared to the prior year which included a higher level of uncertainty and risks related to the COVID-19 pandemic. Also impacting provision expense in 2021 was a decrease of $4.5 million on individually analyzed loans.
The allowance for credit losses was $102.9 million, or 1.35%, of total loans outstanding at December 31, 2022, compared to $92.5 million, or 1.35%, at December 31, 2021. Nonperforming loans as a percentage of total loans decreased to 0.46% at December 31, 2022 from 0.81% at December 31, 2021. The allowance to nonperforming loan ratio was 290.0% as of December 31, 2022 and 167.7% at December 31, 2021. Net charge-offs were $7.1 million for the year-ended December 31, 2022 compared to $8.4 million for the same period in 2021.
Upon adoption of CECL at January 1, 2020, the provision for credit losses on off-balance sheet credit exposures are recorded as part of the provision for credit losses instead of a component of non-interest expense as it previously was recorded. The provision for credit losses recorded for off-balance sheet credit exposures totaled $3.6 million for the year ended December 31, 2022 compared to a negative provision of $1.0 million for the year ended December 31, 2021.
Management believes that the allowance for credit losses is at a level deemed appropriate to absorb expected losses inherent in the loan portfolio at December 31, 2022.
35
Table of Contents
A detailed analysis of our credit loss experience for the previous five years is shown below:
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Loans and leases outstanding at end of year | $ | 7,642,143 | $ | 6,839,230 | $ | 6,761,183 | $ | 6,189,148 | $ | 5,774,139 | ||||||||
| Average loans outstanding | $ | 7,172,624 | $ | 6,777,192 | $ | 6,737,339 | $ | 5,987,398 | $ | 5,582,651 | ||||||||
| Balance, beginning of year | $ | 92,522 | $ | 101,309 | $ | 51,637 | $ | 47,764 | $ | 48,298 | ||||||||
| Adoption of accounting standard - ASU 2016-13 | — | — | 13,393 | — | — | |||||||||||||
| Loans charged off: | ||||||||||||||||||
| Commercial, financial, agricultural and other | 2,361 | 7,020 | 6,318 | 3,393 | 5,294 | |||||||||||||
| Real estate construction | — | 9 | — | — | — | |||||||||||||
| Residential real estate | 339 | 309 | 1,040 | 1,042 | 1,313 | |||||||||||||
| Commercial real estate | 2,487 | 1,659 | 4,939 | 2,008 | 3,930 | |||||||||||||
| Loans to individuals | 4,658 | 4,061 | 6,953 | 5,831 | 4,576 | |||||||||||||
| Total loans charged off | 9,845 | 13,058 | 19,250 | 12,274 | 15,113 | |||||||||||||
| Recoveries of loans previously charged off: | ||||||||||||||||||
| Commercial, financial, agricultural and other | 394 | 2,430 | 314 | 326 | 788 | |||||||||||||
| Real estate construction | 9 | 155 | 26 | 158 | 141 | |||||||||||||
| Residential real estate | 187 | 468 | 414 | 315 | 361 | |||||||||||||
| Commercial real estate | 769 | 135 | 312 | 189 | 153 | |||||||||||||
| Loans to individuals | 1,349 | 1,460 | 991 | 626 | 605 | |||||||||||||
| Total recoveries | 2,708 | 4,648 | 2,057 | 1,614 | 2,048 | |||||||||||||
| Net charge-offs | 7,137 | 8,410 | 17,193 | 10,660 | 13,065 | |||||||||||||
| Provision charged to expense | 17,521 | (377) | 53,472 | 14,533 | 12,531 | |||||||||||||
| Balance, end of year | $ | 102,906 | $ | 92,522 | $ | 101,309 | $ | 51,637 | $ | 47,764 | ||||||||
| Ratios: | ||||||||||||||||||
| Net charge-offs as a percentage of average loans and leases outstanding | 0.10 | % | 0.12 | % | 0.26 | % | 0.18 | % | 0.23 | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans and leases outstanding | 1.35 | % | 1.35 | % | 1.50 | % | 0.83 | % | 0.83 | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans and leases outstanding, excluding PPP loans | 1.35 | % | 1.37 | % | 1.61 | % | 0.83 | % | 0.83 | % |
36
Table of Contents
Noninterest Income
The components of noninterest income for each year in the three-year period ended December 31 are as follows:
| 2022 compared to 2021 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | $ Change | % Change | ||||||||||||||
| (dollars in thousands) | ||||||||||||||||||
| Noninterest Income: | ||||||||||||||||||
| Trust income | $ | 10,518 | $ | 11,111 | $ | 9,101 | $ | (593) | (5) | % | ||||||||
| Service charges on deposit accounts | 19,641 | 17,984 | 16,387 | 1,657 | 9 | |||||||||||||
| Insurance and retail brokerage commissions | 8,857 | 8,502 | 7,850 | 355 | 4 | |||||||||||||
| Income from bank owned life insurance | 5,459 | 6,433 | 6,552 | (974) | (15) | |||||||||||||
| Card related interchange income | 27,603 | 27,954 | 23,966 | (351) | (1) | |||||||||||||
| Swap fee income | 4,685 | 2,543 | 1,588 | 2,142 | 84 | |||||||||||||
| Other income | 10,263 | 8,185 | 7,892 | 2,078 | 25 | |||||||||||||
| Subtotal | 87,026 | 82,712 | 73,336 | 4,314 | 5 | |||||||||||||
| Net securities gains | 2 | 16 | 70 | (14) | (88) | |||||||||||||
| Gain on sale of mortgage loans | 5,276 | 13,555 | 18,764 | (8,279) | (61) | |||||||||||||
| Gain on sale of other loans and assets | 6,036 | 8,130 | 4,827 | (2,094) | (26) | |||||||||||||
| Derivative mark to market | 368 | 2,344 | (2,521) | (1,976) | (84) | |||||||||||||
| Total noninterest income | $ | 98,708 | $ | 106,757 | $ | 94,476 | $ | (8,049) | (8) | % |
Noninterest income, excluding net securities gains, gain on sale of mortgage loans, gain on sale of other loans and assets and the derivatives mark to market, increased $4.3 million, or 5%, in 2022. Swap fee income increased $2.1 million due to an increase in interest rate swaps entered into for our commercial customers. Other income increased $2.1 million primarily due to income related to limited partnership investments. Service charges on deposit accounts increased $1.7 million as customer activity began to return to pre-COVID levels. Income from bank owned life insurance decreased $1.0 million due to the recognition of benefits during 2021 with no similar benefits in 2022, card related interchange income decreased $0.4 million due to a decline in transactions, and trust income decreased $0.6 million due to declines in the values of assets under management, all of which offset the aforementioned growth.
Total noninterest income decreased $8.0 million, or 8%, in comparison to the year ended December 31, 2021. The most significant change, other than the changes noted above, includes a decrease of $8.3 million in gain on sale of mortgage loans due to a decline in volume and spread received on mortgage loans sold. The mark to market adjustment on interest rate swaps entered into for our commercial loan customers decreased $2.0 million. This adjustment does not reflect a realized gain or loss on the swaps, but rather relates to a change in fair value due to movements in corporate bond spreads and swap rates as well as changes in counterparty credit risk. Gain on sale of other loans and assets decreased $2.1 million due to a decrease in the sale of other loans, primarily SBA loans, in comparison to the prior year.
If the Company's total assets would equal or exceed $10 billion, as of the end of the previous calendar year, we would no longer qualify for exemption from the interchange fee cap included in the Dodd-Frank Act. We estimate the application of the interchange fee cap would have decreased interchange income by approximately $14.1 million in 2022. First Commonwealth's total assets are expected to exceed $10 billion as of December 31, 2023, and as such, we expect to become subject to the interchange fee cap beginning July 1, 2024.
37
Table of Contents
Noninterest Expense
The components of noninterest expense for each year in the three-year period ended December 31 are as follows:
| 2022 compared to 2021 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | $ Change | % Change | ||||||||||||||
| (dollars in thousands) | ||||||||||||||||||
| Noninterest Expense: | ||||||||||||||||||
| Salaries and employee benefits | $ | 126,031 | $ | 119,506 | $ | 118,961 | $ | 6,525 | 5 | % | ||||||||
| Net occupancy | 18,037 | 16,586 | 17,647 | 1,451 | 9 | |||||||||||||
| Furniture and equipment | 15,582 | 15,642 | 15,393 | (60) | 0 | |||||||||||||
| Data processing | 13,922 | 12,373 | 10,543 | 1,549 | 13 | |||||||||||||
| Advertising and promotion | 5,031 | 4,983 | 4,679 | 48 | 1 | |||||||||||||
| Pennsylvania shares tax | 4,447 | 4,604 | 4,500 | (157) | (3) | |||||||||||||
| Intangible amortization | 3,196 | 3,497 | 3,689 | (301) | (9) | |||||||||||||
| Other professional fees and services | 4,894 | 4,501 | 3,886 | 393 | 9 | |||||||||||||
| FDIC insurance | 2,871 | 2,529 | 2,699 | 342 | 14 | |||||||||||||
| Other operating expenses | 30,701 | 26,663 | 24,770 | 4,038 | 15 | |||||||||||||
| Subtotal | 224,712 | 210,884 | 206,767 | 13,828 | 7 | |||||||||||||
| Loss on sale or write-down of assets | 343 | 303 | 680 | 40 | 13 | |||||||||||||
| Litigation and operational losses | 2,834 | 2,324 | 1,411 | 510 | 22 | |||||||||||||
| Merger and acquisition related | 1,702 | — | — | 1,702 | — | |||||||||||||
| COVID-19 expense | 151 | 449 | 874 | (298) | (66) | |||||||||||||
| Early retirement | — | — | 3,422 | — | 100 | |||||||||||||
| Branch consolidation | (104) | (103) | 2,672 | (1) | 1 | |||||||||||||
| Total noninterest expense | $ | 229,638 | $ | 213,857 | $ | 215,826 | $ | 15,781 | 7 | % |
Total noninterest expense increased $15.8 million, or 7%, compared to the year ended December 31, 2021. Contributing to the change is the recognition of $1.7 million in merger and acquisition related expenses for the acquisition of Centric. Also contributing to the increase in noninterest expense is a $6.5 million increase in salaries and employee benefits due to annual merit increases and salary adjustments. Net occupancy increased $1.5 million due to higher building repairs and maintenance costs. Data processing costs increased $1.5 million due to continued investment in our digital banking and other product offerings. Contributing to the $4.0 million increase in other operating expenses were several expense categories, including travel, interview and placement, subscriptions and credit reporting expenses, none of which were individually significant.
Income Tax
The provision for income taxes of $32.0 million in 2022 reflects a decrease of $2.6 million compared to the provision for income taxes in 2021, as a result of a $12.6 million decrease in the level of income before taxes.
The effective tax rate was 20.0% for tax expense in both 2022 and 2021. We ordinarily generate an annual effective tax rate that is less than the statutory rate due to benefits resulting from tax-exempt interest, income from bank owned life insurance, and tax benefits associated with low income housing tax credits, all of which are relatively consistent regardless of the level of pretax income.
Financial Condition
First Commonwealth’s total assets increased $260.6 million as of December 31, 2022 compared to December 31, 2021. Loans, including loans held for sale, increased $796.2 million, or 12%. Loan growth in 2022 was experienced in all loan categories, with loans to individuals and residential real estate loans accounting for a majority of the growth. Investment securities decreased $358.9 million, or 23% and cash and interest-bearing balances with banks decreased $241.1 million, or 61%, as these funds provided liquidity necessary to fund the strong loan growth.
First Commonwealth’s total liabilities increased $317.9 million, or 4%, in 2022. Deposits increased $23.0 million and short-term borrowings increased $234.4 million, or 169%. The increase in short-term borrowings provided the liquidity necessary to fund loan growth. Also impacting total liabilities in 2022, was a $55.1 million increase in the fair value of interest rate swaps due to changes in the interest rate environment.
38
Table of Contents
Total shareholders' equity decreased $57.3 million in 2022. The decline in shareholders' equity was the result of net income of $128.2 million, offset by a $128.9 million decrease in accumulated other comprehensive income, $44.6 million in dividends declared and $15.6 million in stock repurchases.
Loan and Lease Portfolio
Following is a summary of our loan and lease portfolio as of December 31:
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | |||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 1,211,706 | 16 | % | $ | 1,173,452 | 17 | % | $ | 1,555,986 | 23 | % | $ | 1,241,853 | 20 | % | $ | 1,138,473 | 20 | % | ||||||||||||||
| Real estate construction | 513,101 | 7 | 494,456 | 7 | 427,221 | 6 | 449,039 | 7 | 358,978 | 6 | ||||||||||||||||||||||||
| Residential real estate | 2,194,669 | 29 | 1,920,250 | 28 | 1,750,592 | 26 | 1,681,362 | 27 | 1,562,405 | 27 | ||||||||||||||||||||||||
| Commercial real estate | 2,425,012 | 31 | 2,251,097 | 33 | 2,211,569 | 33 | 2,117,519 | 34 | 2,123,544 | 37 | ||||||||||||||||||||||||
| Loans to individuals | 1,297,655 | 17 | 999,975 | 15 | 815,815 | 12 | 699,375 | 12 | 590,739 | 10 | ||||||||||||||||||||||||
| Total loans and leases | $ | 7,642,143 | 100 | % | $ | 6,839,230 | 100 | % | $ | 6,761,183 | 100 | % | $ | 6,189,148 | 100 | % | $ | 5,774,139 | 100 | % |
The loan and lease portfolio totaled $7.6 billion as of December 31, 2022, reflecting growth of $802.9 million, or 12%, compared to December 31, 2021. All categories experienced loan growth.
Commercial, financial, agricultural and other loans increased $38.3 million, or 3%, as a result of growth in this category exceeding runoff of $67.0 million in PPP loans. As of December 31, 2022, PPP loans totaled $4.3 million compared to $71.3 million at December 31, 2021. In the first quarter of 2022, we entered the equipment leasing and finance business, which accounted for $79.7 million of the growth in this category
Residential real estate loans increased $274.4 million, or 14%, primarily due to originations of first lien closed-end 1-4 family mortgage loans.
Growth in the loans to individuals category of $297.7 million, or 30%, was the result of growth in indirect auto and recreational vehicle loans.
Commercial real estate loans increased $173.9 million, or 7%, primarily due to growth in owner occupied properties.
The majority of our loan and lease portfolio is with borrowers located in the states of Pennsylvania and Ohio. As of December 31, 2022 and 2021, there were no concentrations of loans relating to any industry in excess of 10% of total loans.
Final loan maturities and rate sensitivities of the loan portfolio excluding consumer installment and mortgage loans at December 31, 2022 were as follows:
| Within One Year | One to 5 Years | After 5 Years | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||
| Commercial, financial, agricultural and other | $ | 200,868 | $ | 579,709 | $ | 350,753 | $ | 1,131,330 | ||||||
| Real estate construction (a) | 120,788 | 202,883 | 72,535 | 396,206 | ||||||||||
| Commercial real estate | 300,109 | 847,448 | 1,277,500 | 2,425,057 | ||||||||||
| Other | 5,772 | 24,161 | 119,361 | 149,294 | ||||||||||
| Totals | $ | 627,537 | $ | 1,654,201 | $ | 1,820,149 | $ | 4,101,887 | ||||||
| Loans at fixed interest rates | 317,863 | 301,166 | ||||||||||||
| Loans at variable interest rates | 1,336,338 | 1,518,983 | ||||||||||||
| Totals | $ | 1,654,201 | $ | 1,820,149 |
(a)The maturities of real estate construction loans include term commitments that follow the construction period. Loans with these term commitments will be moved to the commercial real estate category when the construction phase of the project is completed.
First Commonwealth has a legal lending limit of $165.1 million to any one borrower or closely related group of borrowers, but has established lower thresholds for credit risk management.
39
Table of Contents
Nonperforming Loans
Nonperforming loans include nonaccrual loans and restructured loans. Nonaccrual loans represent loans on which interest accruals have been discontinued. Restructured loans are those loans whose terms have been renegotiated to provide a reduction or deferral of principal or interest as a result of the deteriorating financial position of the borrower under terms not available in the market.
We discontinue interest accruals on a loan when, based on current information and events, it is probable that we will be unable to fully collect principal or interest due according to the contractual terms of the loan. Consumer loans are placed in nonaccrual status at 150 days past due. Other types of loans are typically placed in nonaccrual status when there is evidence of a significantly weakened financial condition or principal and interest is 90 days or more delinquent. Interest received on a nonaccrual loan is normally applied as a reduction to loan principal rather than interest income utilizing the cost recovery methodology of revenue recognition.
Nonperforming loans are closely monitored on an ongoing basis as part of our loan review and work-out process. The estimated credit loss on these loans is evaluated by comparing the loan balance to the fair value of any underlying collateral and the present value of projected future cash flows. Losses are recognized when a loss is expected and the amount is reasonably estimable.
40
Table of Contents
The following is a comparison of nonperforming assets and the effects on interest due to nonaccrual loans for the period ended December 31:
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Nonperforming Loans: | ||||||||||||||||||
| Loans on nonaccrual basis | $ | 20,193 | $ | 34,926 | $ | 30,801 | $ | 18,638 | $ | 11,509 | ||||||||
| Loans held for sale on nonaccrual basis | — | — | 13 | — | — | |||||||||||||
| Troubled debt restructured loans on nonaccrual basis | 8,852 | 13,134 | 14,740 | 6,037 | 11,761 | |||||||||||||
| Troubled debt restructured loans on accrual basis | 6,442 | 7,120 | 8,512 | 7,542 | 8,757 | |||||||||||||
| Total nonperforming loans | $ | 35,487 | $ | 55,180 | $ | 54,066 | $ | 32,217 | $ | 32,027 | ||||||||
| Loans and leases past due in excess of 90 days and still accruing | $ | 1,991 | $ | 1,606 | $ | 1,523 | $ | 2,073 | $ | 1,582 | ||||||||
| Other real estate owned | $ | 534 | $ | 642 | $ | 1,215 | $ | 2,228 | $ | 3,935 | ||||||||
| Loans and leases outstanding at end of period | $ | 7,642,143 | $ | 6,839,230 | $ | 6,761,183 | $ | 6,189,148 | $ | 5,774,139 | ||||||||
| Average loans and leases outstanding | $ | 7,172,624 | $ | 6,777,192 | $ | 6,737,339 | $ | 5,987,398 | $ | 5,582,651 | ||||||||
| Nonperforming loans as a percentage of total loans and leases | 0.46 | % | 0.81 | % | 0.80 | % | 0.52 | % | 0.55 | % | ||||||||
| Provision for credit losses on loans and leases | $ | 17,521 | $ | (377) | $ | 53,472 | $ | 14,533 | $ | 12,531 | ||||||||
| Allowance for credit losses | $ | 102,906 | $ | 92,522 | $ | 101,309 | $ | 51,637 | $ | 47,764 | ||||||||
| Net charge-offs | $ | 7,137 | $ | 8,410 | $ | 17,193 | $ | 10,660 | $ | 13,065 | ||||||||
| Net charge-offs as a percentage of average loans and leases outstanding | 0.10 | % | 0.12 | % | 0.26 | % | 0.18 | % | 0.23 | % | ||||||||
| Provision for credit losses on loans and leases as a percentage of net charge-offs | 245.50 | % | (4.48) | % | 311.01 | % | 136.33 | % | 95.91 | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans and leases outstanding (a) | 1.35 | % | 1.35 | % | 1.50 | % | 0.83 | % | 0.83 | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans and leases outstanding, excluding PPP loans (a) | 1.35 | % | 1.37 | % | 1.61 | % | 0.83 | % | 0.83 | % | ||||||||
| Allowance for credit losses as a percentage of nonperforming loans (a) | 289.98 | % | 167.67 | % | 187.43 | % | 160.28 | % | 149.14 | % | ||||||||
| Gross income that would have been recorded at original rates | $ | 1,444 | $ | 3,503 | $ | 3,733 | $ | 1,860 | $ | 1,428 | ||||||||
| Interest that was reflected in income | 244 | 569 | 297 | 262 | 256 | |||||||||||||
| Net reduction to interest income due to nonaccrual | $ | 1,200 | $ | 2,934 | $ | 3,436 | $ | 1,598 | $ | 1,172 |
(a)End of period loans and nonperforming loans exclude loans held for sale.
Nonperforming loans decreased $19.7 million to $35.5 million at December 31, 2022, compared to $55.2 million at December 31, 2021. Nonperforming loans as a percentage of total loans decreased to 0.46% from 0.81% at December 31, 2022 compared to December 31, 2021.
Also included in nonperforming loans are TDRs, which are those loans whose terms have been renegotiated to provide a reduction or deferral of principal or interest as a result of the deteriorating financial position of the borrower under terms not available in the market. TDRs decreased $5.0 million during 2022. For additional information on TDRs please refer to Note 9 “Loans and Leases and Allowance for Credit Losses.”
Net charge-offs were $7.1 million in 2022 compared to $8.4 million for the year 2021. The most significant credit losses recognized during the year include $2.5 million in charge-offs recognized on six commercial real estate relationships. Net charge-offs in the loans to individuals category totaled $3.3 million for 2022, primarily due to charge-offs of indirect auto loans.
41
Table of Contents
Additional detail on credit risk is included in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “Provision for Credit Losses,” “Allowance for Credit Losses" and "Credit Risk.”
Provision for credit losses on loans and leases as a percentage of net charge-offs increased to a 245.5% for the year ended December 31, 2022 from a negative 4.5% for the year ended December 31, 2021. This change was not driven by net charge-offs, but rather an increase in the provision for loan credit losses on loans. This increased provision in 2022 is primarily a result of loan growth and changes in the economic forecast used in calculating the allowance.
Allowance for Credit Losses
Following is a summary of the allocation of the allowance for credit losses at December 31:
| 2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | ||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 22,650 | 16 | % | $ | 18,093 | 17 | % | $ | 17,187 | 23 | % | $ | 20,234 | 20 | % | $ | 19,374 | 20 | % | |||||||||
| Real estate construction | 8,822 | 7 | 4,220 | 7 | 7,966 | 6 | 2,558 | 7 | 2,002 | 6 | |||||||||||||||||||
| Residential real estate | 21,412 | 29 | 12,625 | 28 | 14,358 | 26 | 4,093 | 27 | 3,969 | 27 | |||||||||||||||||||
| Commercial real estate | 28,804 | 31 | 33,376 | 33 | 41,953 | 33 | 19,768 | 34 | 18,386 | 37 | |||||||||||||||||||
| Loans to individuals | 21,218 | 17 | 24,208 | 15 | 19,845 | 12 | 4,984 | 12 | 4,033 | 10 | |||||||||||||||||||
| Total | $ | 102,906 | $ | 92,522 | $ | 101,309 | $ | 51,637 | $ | 47,764 | |||||||||||||||||||
| Allowance for credit losses as percentage of end-of-period loans outstanding | 1.35 | % | 1.35 | % | 1.50 | % | 0.83 | % | 0.83 | % | |||||||||||||||||||
| Allowance for credit losses as a percentage of end-of-period loans and leases outstanding, excluding PPP loans | 1.35 | % | 1.37 | % | 1.61 | % | 0.83 | % | 0.83 | % |
(a)Represents the ratio of loans in each category to total loans.
Effective January 1, 2020, the company adopted the CECL methodology of calculating the allowance for credit losses which provides for expected losses over the life of a loan. Prior periods are reported in accordance with previously applicable GAAP and was calculated to provide for credit losses as they were incurred.
The allowance for credit losses increased $10.4 million from December 31, 2021 to December 31, 2022. The allowance for credit losses as a percentage of end-of-period loans outstanding was 1.35% at both December 31, 2022 and 2021. The allowance for credit losses includes both a general reserve for performing loans and reserves for individually analyzed loans. Comparing December 31, 2022 to December 31, 2021, the general reserve for performing loans is 1.34% and 1.36%, respectively, of total performing loans for both periods. Reserves for individually analyzed loans increased from 0.7% of nonperforming loans at December 31, 2021 to 2.0% of nonperforming loans at December 31, 2022. The allowance for credit losses as a percentage of nonperforming loans was 290.0% and 167.7% at December 31, 2022 and 2021, respectively.
The allowance for credit losses represents management’s estimate of expected losses in the loan portfolio at a specific point in time. This estimate includes losses associated with specifically identified loans, as well as estimated credit losses inherent in the remainder of the loan portfolio. Additions are made to the allowance through both periodic provisions charged to income and recoveries of losses previously incurred. Reductions to the allowance occur as loans are charged off. Management evaluates the appropriateness of the allowance at least quarterly, and in doing so relies on various factors including, but not limited to, assessment of historical loss experience, contractual payment schedules, prepayment estimates, calculated probability of default and loss given default estimates and forecasts of certain macroeconomic variables, such as unemployment, gross domestic product, housing price index as well as other macroeconomic variables. This evaluation is subjective and requires material estimates that may change over time. For a description of the methodology used to calculate the allowance for credit losses, please refer to “Critical Accounting Policies and Significant Accounting Estimates—Allowance for Credit Losses.”
Investment Portfolio
Marketable securities that we hold in our investment portfolio, which are classified as “securities available for sale,” act as a source of liquidity. However, we do not anticipate liquidating the investments prior to maturity.
42
Table of Contents
Following is a detailed schedule of the amortized cost of securities available for sale as of December 31:
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||
| Obligations of U.S. Government Agencies: | ||||||||||
| Mortgage-Backed Securities—Residential | $ | 4,127 | $ | 5,242 | $ | 6,492 | ||||
| Mortgage-Backed Securities—Commercial | 324,306 | 365,024 | 182,823 | |||||||
| Obligations of U.S. Government-Sponsored Enterprises: | ||||||||||
| Mortgage-Backed Securities—Residential | 527,777 | 632,687 | 481,109 | |||||||
| Other Government-Sponsored Enterprises | 1,000 | 1,000 | 100,996 | |||||||
| Obligations of States and Political Subdivisions | 9,482 | 9,538 | 11,154 | |||||||
| Corporate Securities | 32,010 | 32,088 | 22,941 | |||||||
| Total Securities Available for Sale | $ | 898,702 | $ | 1,045,579 | $ | 805,515 |
As of December 31, 2022, securities available for sale had a fair value of $0.8 billion. Gross unrealized gains were $0.3 million and gross unrealized losses were $136.3 million. The level of gross unrealized losses is directly related to the change in market interest rates.
The following is a schedule of the contractual maturity distribution of securities available for sale at December 31, 2022.
| U.S. Government Agencies and Corporations | States and Political Subdivisions | Other Securities | Total Amortized Cost (a) | Weighted Average Yield (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Within 1 year | $ | 48 | $ | — | $ | 5,001 | $ | 5,049 | 3.28 | % | ||||||||
| After 1 but within 5 years | 31,204 | 1,885 | 5,996 | 39,085 | 2.23 | |||||||||||||
| After 5 but within 10 years | 42,924 | 7,597 | 21,013 | 71,534 | 2.36 | |||||||||||||
| After 10 years | 783,034 | — | — | 783,034 | 1.72 | |||||||||||||
| Total | $ | 857,210 | $ | 9,482 | $ | 32,010 | $ | 898,702 | 1.80 | % |
(a)Equities are excluded from this schedule because they have an indefinite maturity.
(b)Yields are calculated on a taxable equivalent basis.
Mortgage-backed securities, which include mortgage-backed obligations of U.S. Government agencies and obligations of U.S. Government-sponsored enterprises, have contractual maturities ranging from less than one year to approximately 45 years and have anticipated average lives to maturity ranging from less than three years to approximately six years.
The available for sale investment portfolio amortized cost decreased $146.9 million, or 14%, at December 31, 2022 compared to 2021. Available for sale investment calls or maturities totaled $145.6 million during 2022. Liquidity provided from sales, calls and maturities was utilized to fund growth in the loan portfolio or reinvested into investment securities and interest-bearing deposits with banks.
43
Table of Contents
Following is a detailed schedule of the amortized cost of securities held to maturity as of December 31:
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||
| Obligations of U.S. Government Agencies: | ||||||||||
| Mortgage-Backed Securities—Residential | $ | 2,008 | $ | 2,409 | $ | 2,766 | ||||
| Mortgage-Backed Securities—Commercial | 75,229 | 91,439 | 36,799 | |||||||
| Obligations of U.S. Government-Sponsored Enterprises: | ||||||||||
| Mortgage-Backed Securities—Residential | 329,267 | 387,848 | 277,351 | |||||||
| Mortgage-Backed Securities—Commercial | 4,794 | 7,309 | 9,737 | |||||||
| Other Government-Sponsored Enterprises | 22,221 | 21,904 | — | |||||||
| Obligations of States and Political Subdivisions | 26,643 | 29,402 | 34,391 | |||||||
| Debt Securities Issued by Foreign Governments | 1,000 | 1,000 | 800 | |||||||
| Total Securities Held to Maturity | $ | 461,162 | $ | 541,311 | $ | 361,844 |
The following is a schedule of the contractual maturity distribution of securities held to maturity at December 31, 2022.
| U.S. Government Agencies and Corporations | States and Political Subdivisions | Other Securities | Total Amortized Cost | Weighted Average Yield | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Within 1 year | $ | — | $ | 945 | $ | 200 | $ | 1,145 | 3.01 | % | ||||||||
| After 1 but within 5 years | 4,794 | 9,019 | 800 | 14,613 | 2.49 | |||||||||||||
| After 5 but within 10 years | 42,684 | 16,116 | — | 58,800 | 1.94 | |||||||||||||
| After 10 years | 386,041 | 563 | — | 386,604 | 1.52 | |||||||||||||
| Total | $ | 433,519 | $ | 26,643 | $ | 1,000 | $ | 461,162 | 1.61 | % |
The held to maturity investment portfolio decreased $80.1 million, or 15%, at December 31, 2022 compared to 2021. Held to maturity investment purchases of $0.2 million were offset by the calls or maturities of $79.6 million in investments.
See Note 8 “Investment Securities" and Note 17 “Fair Values of Assets and Liabilities” for additional information related to the investment portfolio.
44
Table of Contents
Deposits
Total deposits increased $23.0 million in 2022. Interest-bearing demand and savings deposits decreased $8.7 million, noninterest-bearing demand deposits increased $11.7 million and time deposits increased $20.0 million. For additional information concerning our deposits, please refer to Note 13 “Interest-Bearing Deposits.”
At December 31, 2022 and 2021, time deposits of $100 thousand or more totaled $172.0 million and $136.1 million, respectively. Time deposits of $250 thousand or more had remaining maturities as follows as of the end of each year in the two-year period ended December 31:
| 2022 | 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | ||||||||||
| (dollars in thousands) | |||||||||||||
| 3 months or less | $ | 12,663 | 19 | % | $ | 13,349 | 25 | % | |||||
| Over 3 months through 6 months | 11,886 | 18 | 14,116 | 26 | |||||||||
| Over 6 months through 12 months | 14,675 | 23 | 16,092 | 30 | |||||||||
| Over 12 months | 26,231 | 40 | 10,390 | 19 | |||||||||
| Total | $ | 65,455 | 100 | % | $ | 53,947 | 100 | % |
The estimated total amount of uninsured deposits was $2.1 billion at both December 31, 2022 and 2021. Uninsured amounts are estimated based on known deposit account relationships for each depositor and insurance guidelines provided by the FDIC.
Short-Term Borrowings and Long-Term Debt
Short-term borrowings increased $234.4 million, or 169%, from $138.3 million at December 31, 2021 to $372.7 million at December 31, 2022. Long-term debt decreased $1.0 million, from $182.3 million at December 31, 2021 to $181.2 million at December 31, 2022. For additional information concerning our short-term borrowings, subordinated debentures and other long-term debt, please refer to Note 14 “Short-term Borrowings,” Note 15 “Subordinated Debentures” and Note 16 “Other Long-term Debt” of the Consolidated Financial Statements.
Contractual Obligations and Off-Balance Sheet Arrangements
The table below sets forth our contractual obligations to make future payments as of December 31, 2022. For a more detailed description of each category of obligation, refer to the note in our Consolidated Financial Statements indicated in the table below.
| Footnote Number Reference | 1 Year or Less | After 1 But Within 3 Years | After 3 But Within 5 Years | After 5 Years | Total | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||||||||||||
| FHLB advances | 16 | $ | 740 | $ | 1,568 | $ | 1,693 | $ | 861 | $ | 4,862 | ||||||||||
| Subordinated debentures | 15 | — | — | — | 170,937 | 170,937 | |||||||||||||||
| Operating leases | 11 | 4,952 | 9,400 | 8,157 | 35,244 | 57,753 | |||||||||||||||
| Total contractual obligations | $ | 5,692 | $ | 10,968 | $ | 9,850 | $ | 207,042 | $ | 233,552 |
The table above excludes our cash obligations upon maturity of certificates of deposit, which is set forth in Note 13 “Interest-Bearing Deposits” of the Consolidated Financial Statements.
In addition, see Note 10 “Commitments and Letters of Credit” for detail related to our off-balance sheet commitments to extend credit, financial standby letters of credit, performance standby letters of credit and commercial letters of credit as of December 31, 2022. Commitments to extend credit, standby letters of credit and commercial letters of credit do not necessarily represent future cash requirements since it is unknown if the borrower will draw upon these commitments and often these commitments expire without being drawn upon. As of December 31, 2022, a reserve for expected credit losses of $10.0 million was recorded for unused commitments and letters of credit.
Liquidity
Liquidity refers to our ability to meet the cash flow requirements of depositors and borrowers as well as our operating cash needs with cost-effective funding. Liquidity risk arises from the possibility that we may not be able to meet our financial obligations and operating cash needs or may become overly reliant upon external funding sources. In order to manage this risk, our Board of Directors has established a Liquidity Policy that identifies primary sources of liquidity, establishes procedures for
45
Table of Contents
monitoring and measuring liquidity and quantifies minimum liquidity requirements based on limits approved by our Board of Directors. This policy designates our Asset/Liability Committee (“ALCO”) as the body responsible for meeting these objectives. The ALCO, which includes members of executive management, reviews liquidity on a periodic basis and approves significant changes in strategies that affect balance sheet or cash flow positions. Liquidity is centrally managed on a daily basis by our Treasury Department, which monitors it by using such measures as a 30-day liquidity stress analysis, liquidity gap ratios and noncore funding ratios.
We generate funds to meet our cash flow needs primarily through the core deposit base of FCB and the maturity or repayment of loans and other interest-earning assets, including investments. Core deposits are the most stable source of liquidity a bank can have due to the long-term relationship with a deposit customer. The level of deposits during any period is sometimes influenced by factors outside of management’s control, such as the level of short-term and long-term market interest rates and yields offered on competing investments, such as money market mutual funds. Deposits increased $23.0 million during 2022, and comprised 91% of total liabilities at December 31, 2022, as compared to 95% at December 31, 2021. Proceeds from the sale, maturity and redemption of investment securities totaled $225.2 million during 2022 and provided liquidity to fund loans, purchase investment securities and fund depositor withdrawals.
We also have available unused wholesale sources of liquidity, including overnight federal funds and repurchase agreements, advances from the Federal Home Loan Bank of Pittsburgh, borrowings through the discount window at the Federal Reserve Bank of Cleveland and access to certificates of deposit through brokers. We have increased our borrowing capacity at the Federal Reserve by establishing a Borrower-in-Custody of Collateral arrangement that enables us to pledge certain loans, not being used as collateral at the Federal Home Loan Bank, as collateral for borrowings at the Federal Reserve. At December 31, 2022 our borrowing capacity at the Federal Reserve related to this program was $1.0 billion and there were no amounts outstanding. Additionally, as of December 31, 2022, our maximum borrowing capacity at the Federal Home Loan Bank of Pittsburgh was $2.0 billion and as of that date amounts used against this capacity included $289.9 million in outstanding borrowings.
We participate in the Certificate of Deposit Account Registry Services (“CDARS”) program as part of an ALCO strategy to increase and diversify funding sources. As of December 31, 2022, our maximum borrowing capacity under this program was $1.5 billion and as of that date there was $4.9 million outstanding. CDARS includes a wholesale and a reciprocal program. The reciprocal program allows our depositors to receive expanded FDIC coverage by placing multiple certificates of deposit at other CDARS member banks. The current outstanding balance in its entirety relates to the reciprocal program. As of December 31, 2022, our outstanding certificates of deposits from this program have an average weighted rate of 0.48% and an average original term of 364 days.
We also have available unused federal funds lines with four correspondent banks. These lines have an aggregate commitment of $160.0 million and there were no amounts outstanding as of December 31, 2022. In addition, we have available unused repo lines with two correspondent banks. These lines have an aggregate commitment of $265.0 million with no outstanding balance as of December 31, 2022.
The liquidity needs of First Commonwealth on an unconsolidated basis (the "Parent Company") consist primarily of operating expenses, debt service payments and dividend payments to our stockholders, which collectively totaled $52.6 million for the year ended December 31, 2022, as well as any cash necessary to repurchase our shares, which totaled $15.6 million for the year ended December 31, 2022. The primary source of liquidity for the Parent Company is dividends from subsidiaries. The Parent Company had $72.2 million in junior subordinated debentures and cash and interest-bearing deposits of $37.7 million at December 31, 2022. At the end of 2022, the Parent Company had a $20.0 million short-term, unsecured revolving line of credit with another financial institution. As of December 31, 2022, there were no amounts outstanding under this line. The Parent Company has the ability to enhance its liquidity position by raising capital or incurring debt.
Refer to “Financial Condition” above for additional information concerning our deposits, loan portfolio, investment securities and borrowings.
Market Risk
Market risk refers to potential losses arising from changes in interest rates, foreign exchange rates, equity prices and commodity prices. Our market risk is composed primarily of interest rate risk. Interest rate risk is comprised of repricing risk, basis risk, yield curve risk and options risk. Repricing risk arises from differences in the cash flow or repricing between asset and liability portfolios. Basis risk arises when asset and liability portfolios are related to different market rate indices, which do not always change by the same amount. Yield curve risk arises when asset and liability portfolios are related to different maturities on a given yield curve; when the yield curve changes shape, the risk position is altered. Options risk arises from “embedded options” within asset and liability products as certain borrowers have the option to prepay their loans when rates fall, while certain depositors can redeem or withdraw their deposits early when rates rise.
46
Table of Contents
The process by which we manage our interest rate risk is called asset/liability management. The goals of our asset/liability management are increasing net interest income without taking undue interest rate risk or material loss of net market value of our equity, while maintaining adequate liquidity. Net interest income is increased by growing earning assets and increasing the difference between the rate earned on earning assets and the rate paid on interest-bearing liabilities. Liquidity is measured by the ability to meet both depositors’ and credit customers’ requirements.
We use an asset/liability model to measure our interest rate risk. Interest rate risk measures include earnings simulation and gap analysis. Gap analysis is a static measure that does not incorporate assumptions regarding future events. Gap analysis, while a helpful diagnostic tool, displays cash flows for only a single rate environment. Net interest income simulations explicitly measure the exposure to earnings from changes in market rates of interest. Under simulation analysis, our current financial position is combined with assumptions regarding future business to calculate net interest income under various hypothetical rate scenarios. Our net interest income simulations assume a level balance sheet whereby new volume equals run-off. The ALCO reviews earnings simulations over multiple years under various interest rate scenarios. Reviewing these various measures provides us with a reasonably comprehensive view of our interest rate profile.
The following gap analysis compares the difference between the amount of interest-earning assets and interest-bearing liabilities subject to repricing over a period of time. The ratio of rate sensitive assets to rate sensitive liabilities repricing within a one-year period was 0.76 and 0.84 at December 31, 2022 and 2021, respectively. A ratio of less than one indicates a higher level of repricing liabilities over repricing assets over the next twelve months. The level of First Commonwealth's ratio is largely driven by the modeling of interest-bearing non-maturity deposits, which are included in the analysis as repricing within one year.
Following is the gap analysis as of December 31:
| 2022 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-90 Days | 91-180 Days | 181-365 Days | Cumulative 0-365 Days | Over 1 Year Through 5 Years | Over 5 Years | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Loans and leases | $ | 3,164,495 | $ | 354,556 | $ | 575,640 | $ | 4,094,691 | $ | 2,498,042 | $ | 978,319 | ||||||||||
| Investments | 46,426 | 35,579 | 74,962 | 156,967 | 461,699 | 734,221 | ||||||||||||||||
| Other interest-earning assets | 29,919 | — | — | 29,919 | 71 | — | ||||||||||||||||
| Total interest-sensitive assets (ISA) | 3,240,840 | 390,135 | 650,602 | 4,281,577 | 2,959,812 | 1,712,540 | ||||||||||||||||
| Certificates of deposit | 71,976 | 56,539 | 102,037 | 230,552 | 173,810 | 955 | ||||||||||||||||
| Other deposits | 4,929,952 | — | — | 4,929,952 | — | — | ||||||||||||||||
| Borrowings | 445,065 | 50,204 | 407 | 495,676 | 3,256 | 50,791 | ||||||||||||||||
| Total interest-sensitive liabilities (ISL) | 5,446,993 | 106,743 | 102,444 | 5,656,180 | 177,066 | 51,746 | ||||||||||||||||
| Gap | $ | (2,206,153) | $ | 283,392 | $ | 548,158 | $ | (1,374,603) | $ | 2,782,746 | $ | 1,660,794 | ||||||||||
| ISA/ISL | 0.59 | 3.65 | 6.35 | 0.76 | 16.72 | 33.10 | ||||||||||||||||
| Gap/Total assets | 22.50 | % | 2.89 | % | 5.59 | % | 14.02 | % | 28.38 | % | 16.94 | % |
47
Table of Contents
| 2021 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-90 Days | 91-180 Days | 181-365 Days | Cumulative 0-365 Days | Over 1 Year Through 5 Years | Over 5 Years | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Loans and leases | $ | 2,910,172 | $ | 394,048 | $ | 606,468 | $ | 3,910,688 | $ | 2,296,873 | $ | 555,022 | ||||||||||
| Investments | 98,969 | 82,267 | 154,316 | 335,552 | 725,576 | 516,766 | ||||||||||||||||
| Other interest-earning assets | 310,629 | — | — | 310,629 | — | — | ||||||||||||||||
| Total interest-sensitive assets (ISA) | 3,319,770 | 476,315 | 760,784 | 4,556,869 | 3,022,449 | 1,071,788 | ||||||||||||||||
| Certificates of deposit | 97,269 | 72,453 | 106,243 | 275,965 | 107,795 | 1,232 | ||||||||||||||||
| Other deposits | 4,938,673 | — | — | 4,938,673 | — | — | ||||||||||||||||
| Borrowings | 210,682 | 200 | 400 | 211,282 | 53,197 | 51,577 | ||||||||||||||||
| Total interest-sensitive liabilities (ISL) | 5,246,624 | 72,653 | 106,643 | 5,425,920 | 160,992 | 52,809 | ||||||||||||||||
| Gap | $ | (1,926,854) | $ | 403,662 | $ | 654,141 | $ | (869,051) | $ | 2,861,457 | $ | 1,018,979 | ||||||||||
| ISA/ISL | 0.63 | 6.56 | 7.13 | 0.84 | 18.77 | 20.30 | ||||||||||||||||
| Gap/Total assets | 20.19 | % | 4.23 | % | 6.85 | % | 9.10 | % | 29.98 | % | 10.68 | % |
Gap analysis has limitations due to the static nature of the model, which holds volumes and consumer behaviors constant in all economic and interest rate scenarios. A lower level of rate sensitive assets to rate sensitive liabilities repricing in one year could indicate reduced net interest income in a rising interest rate scenario, and conversely, increased net interest income in a declining interest rate scenario. However, the gap analysis incorporates only the level of interest-earning assets and interest-bearing liabilities and not the sensitivity each has to changes in interest rates. The impact of the sensitivity to changes in interest rates is provided in the table below.
The following table presents an analysis of the potential sensitivity of our annual net interest income to gradual changes in interest rates over a 12-month time frame as compared with net interest income if rates remained unchanged and there are no changes in balance sheet categories.
| Net interest income change (12 months) for basis point movements of: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -200 | -100 | +100 | +200 | |||||||||||
| (dollars in thousands) | ||||||||||||||
| December 31, 2022 ($) | $ | (11,973) | $ | (5,486) | $ | 5,902 | $ | 11,413 | ||||||
| December 31, 2022 (%) | (3.12) | % | (1.43) | % | 1.54 | % | 2.98 | % | ||||||
| December 31, 2021 ($) | $ | (9,008) | $ | (4,976) | $ | 5,956 | $ | 10,224 | ||||||
| December 31, 2021 (%) | (3.25) | % | (1.79) | % | 2.15 | % | 3.69 | % |
The following table represents the potential sensitivity of our annual net interest income to immediate changes in interest rates as compared to if rates remained unchanged, assuming there are no changes in balance sheet categories.
| Net interest income change (12 months) for basis point movements of: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -200 | -100 | +100 | +200 | |||||||||||
| (dollars in thousands) | ||||||||||||||
| December 31, 2022 ($) | $ | (45,361) | $ | (20,166) | $ | 18,626 | $ | 36,011 | ||||||
| December 31, 2022 (%) | (11.83) | % | (5.26) | % | 4.86 | % | 9.39 | % | ||||||
| December 31, 2021 ($) | $ | (26,120) | $ | (17,640) | $ | 13,867 | $ | 29,192 | ||||||
| December 31, 2021 (%) | (9.42) | % | (6.36) | % | 5.00 | % | 10.53 | % |
The analysis and model used to quantify the sensitivity of our net interest income becomes less meaningful in a decreasing 200 basis point scenario given the current interest rate environment. Results of the 100 and 200 basis point interest rate decline
48
Table of Contents
scenario are affected by the fact that many of our interest-bearing liabilities are at rates below 1%, with an assumed floor of zero in the model. For the years 2022 and 2021, the cost of our interest-bearing liabilities averaged 0.31% and 0.27%, respectively, and the yield on our average interest-earning assets, on a fully taxable equivalent basis, averaged 3.79% and 3.43%, respectively.
The ALCO is responsible for the identification and management of interest rate risk exposure. As such, the ALCO continuously evaluates strategies to manage our exposure to interest rate fluctuations.
Asset/liability models require that certain assumptions be made, such as prepayment rates on earning assets and the impact of pricing on non-maturity deposits, which may differ from actual experience. These business assumptions are based upon our experience, business plans and published industry experience. While management believes such assumptions to be reasonable, there can be no assurance that modeled results will approximate actual results.
Credit Risk
First Commonwealth maintains an allowance for credit losses at a level deemed sufficient for losses inherent in the loan and lease portfolio at the date of each statement of financial condition. Management reviews the appropriateness of the allowance on a quarterly basis to ensure that the provision for credit losses has been charged against earnings in an amount necessary to maintain the allowance at a level that is appropriate based on management’s assessment of estimated expected losses.
First Commonwealth’s methodology for assessing the appropriateness of the allowance for credit losses consists of several key elements. These elements include an assessment of individual nonperforming loans with a balance greater than $250 thousand, loss experience trends and other relevant factors.
First Commonwealth also maintains a reserve for unfunded loan commitments and letters of credit based upon credit risk and probability of funding. The reserve totaled $10.0 million at December 31, 2022 and is classified in “Other liabilities” on the Consolidated Statements of Financial Condition.
Nonperforming loans include nonaccrual loans and loans classified as troubled debt restructurings. Nonaccrual loans represent loans on which interest accruals have been discontinued. Troubled debt restructured loans are those loans whose terms have been renegotiated to provide a reduction or deferral of principal or interest as a result of the deteriorating financial position of the borrower, who could not obtain comparable terms from alternate financing sources. In 2022, five loans totaling $0.7 million were identified as troubled debt restructurings. These loans were individually analyzed and no additional reserves were required.
We discontinue interest accruals on a loan when, based on current information and events, it is probable that we will be unable to fully collect principal or interest due according to the contractual terms of the loan. A loan is also placed in nonaccrual status when, based on regulatory definitions, the loan is maintained on a “cash basis” due to the weakened financial condition of the borrower. Generally, loans 90 days or more past due are placed on nonaccrual status, except for consumer loans which are placed on nonaccrual status at 150 days past due.
Nonperforming loans are closely monitored on an ongoing basis as part of our loan review and work-out process. The risk of loss on these loans is evaluated by comparing the loan balance to the estimated fair value of any underlying collateral or the present value of projected future cash flows. Losses or specifically assigned allowance for credit losses are recognized where appropriate.
The allowance for credit losses was $102.9 million at December 31, 2022 or 1.35% of loans outstanding, compared to $92.5 million, or 1.35% of loans outstanding, at December 31, 2021. Credit measures as of December 31, 2022 compared to December 31, 2021 reflect a decrease in the level of criticized loans of $65.3 million, from $198.1 million at December 31, 2021 to $132.9 million at December 31, 2022. Commercial real estate loans accounted for $60.0 million of this decrease. Classified assets decreased $33.1 million, from $77.6 million at December 31, 2021 to $44.4 million at December 31, 2022. Delinquency on accruing loans decreased $9.4 million, or 90%, and the level of nonperforming loans decreased $19.7 million for the same period.
The allowance for credit losses as a percentage of nonperforming loans was 290.0% at December 31, 2022 and 167.7% as of December 31, 2021. The allowance for credit losses includes specific allocations of $0.7 million related to nonperforming loans covering 2% of the total nonperforming balance at December 31, 2022 and specific allocations of $0.4 million covering 1% of the total nonperforming balance at December 31, 2021. The amount of allowance related to nonperforming loans was determined by using estimated fair values obtained from current appraisals and updated discounted cash flow analyses.
Management believes that the allowance for credit losses is at a level that is sufficient to absorb expected losses in the loan and lease portfolio at December 31, 2022.
49
Table of Contents
The following table provides information on net charge-offs and nonperforming loans by loan category:
| For the Period Ended December 31, 2022 | As of December 31, 2022 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Charge-offs | % of Total Net Charge- offs | Net Charge-offs as a % of Average Loans | Nonperforming Loans | % of Total Nonperforming Loans | Nonperforming Loans as a % of Total Loans | ||||||||||||||
| (dollars in thousands) | |||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 1,967 | 27.56 | % | 0.03 | % | $ | 4,309 | 12.14 | % | 0.05 | % | |||||||
| Real estate construction | (9) | (0.13) | — | — | — | — | |||||||||||||
| Residential real estate | 152 | 2.13 | — | 9,145 | 25.77 | 0.12 | |||||||||||||
| Commercial real estate | 1,718 | 24.07 | 0.02 | 21,505 | 60.60 | 0.28 | |||||||||||||
| Loans to individuals | 3,309 | 46.37 | 0.05 | 528 | 1.49 | 0.01 | |||||||||||||
| Total loans and leases, net of unearned income | $ | 7,137 | 100.00 | % | 0.10 | % | $ | 35,487 | 100.00 | % | 0.46 | % |
As the above table illustrates, commercial real estate and residential real estate loans were the most significant portions of the nonperforming loans as of December 31, 2022. See discussions related to the provision for credit losses and loans for more information.
New Accounting Pronouncements
In March 2020, FASB released Accounting Standards Update (“ASU”) 2020-04 - Reference Rate Reform (Topic 848), which provides optional guidance to ease the accounting burden in accounting for, or recognizing the effects from, reference rate reform on financial reporting. The new standard is a result of the discontinuance of the London Interbank Offered Rate ("LIBOR") as an available benchmark rate. The standard is elective and provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, or other transactions that reference LIBOR, or another reference rate expected to be discontinued. The Company has elected to apply the practical expedient allowing for a contract modification, due to reference rate reform, to be accounted for as a continuation of the existing contract and does not require contract remeasurement at the modification date or reassessment of a previous accounting determination. The amendments in the update are effective for all entities between March 12, 2020 and December 31, 2024 (In December 2022, FASB released ASU 2022-06, which extended the original sunset date in ASU 2020-04 from December 31, 2022 to December 31, 2024). The Company has established a cross-functional working group to manage the Company’s transition from LIBOR. Products that utilize LIBOR have been identified and have incorporated enhanced language to accommodate the transition to alternative reference rates and the use of LIBOR has been discontinued as an index for new loans. All LIBOR based loans are expected to be transitioned to a new index by June 30, 2023. The impact of the LIBOR transition is not expected to have a material impact on the Company's consolidated financial statements.
In October 2021, FASB released ASU 2021-08 – “Business Combinations (Topic 805), Accounting for Contract Assets and Contract Liabilities from Contracts with Customers” (“ASU 2021-08”). ASU 2021-08 requires that an acquirer recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with Topic 606, “Revenue from Contracts with Customers.” ASU 2021-08 is effective for the Company for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years, with early adoption permitted. The standard should be applied prospectively to business combinations occurring on or after the effective date of the amendments. The Company is in the process of assessing the impact of adoption on its consolidated financial statements.
In March 2022, FASB released ASU 2022-02 – “Financial Instruments – Credit Losses (Topic 326), Troubled Debt Restructurings and Vintage Disclosures” (“ASU 2022-02”). ASU 2022-22 eliminates the accounting guidance for troubled debt restructurings (“TDRs”) while expanding modification and vintage disclosure requirements. Under the previous guidance a TDR occurs when a loan to a borrower experiencing financial difficulty is restructured with a concession provided that a creditor would not otherwise consider. ASU 2022-02 removes the TDR accounting model, instead requiring modifications to apply existing refinancing and restructuring guidance to determine if the modification results in a new loan or is a continuation of the existing one. The update also requires additional disclosures on the nature, magnitude and subsequent performance of certain types of modifications with borrowers experiencing financial difficulties. ASU 2022-02 further includes a requirement to disclose gross charge-offs incurred by year of origination of the related loan or lease. ASU 2022-02 is effective for the Company for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years, with early adoption permitted. ASU 2022-02 is not expected to have a material impact on the Company's consolidated financial statements, but will result in additional disclosure requirements.
50
Table of Contents
In December 2019, FASB issued ASU 2019-12 - "Simplifying the Accounting for Income Taxes". ASU 2019-12 eliminates certain exceptions related to the approach for intraperiod tax allocation, the methodology for calculating income taxes in an interim period and the recognition of deferred tax liabilities for outside basis differences. It also clarifies and simplifies other aspects of the accounting for income taxes. The company adopted the ASU in 2022 and had no material adjustments.
FY 2021 10-K MD&A
SEC filing source: 0000712537-22-000007.
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis represents an overview of the financial condition and the results of operations of First Commonwealth, and its subsidiaries, as of and for the years ended December 31, 2021, and 2020. The purpose of this discussion is to focus on information concerning our financial condition and results of operations that is not readily apparent from the Consolidated Financial Statements. In order to obtain a more thorough understanding of this discussion, you should refer to the Consolidated Financial Statements, the notes thereto and other financial information presented in this Annual Report. Refer to Management's Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on March 1, 2021 for a discussion and analysis of the factors that affected periods prior to 2020.
Company Overview
First Commonwealth provides a diversified array of consumer and commercial banking services through our bank subsidiary, FCB. We also provide trust and wealth management services through FCB and insurance products through FCIA. At December 31, 2021, FCB operated 118 community banking offices throughout western and central Pennsylvania and northeastern, central and southwestern Ohio, as well as loan production offices in Pittsburgh, Pennsylvania, and Cleveland, Columbus, Canton, Lewis Center, Hudson and Westlake, Ohio.
Our consumer services include Internet, mobile and telephone banking, an automated teller machine network, personal checking accounts, interest-earning checking accounts, savings accounts, health savings accounts, insured money market accounts, debit cards, investment certificates, fixed and variable rate certificates of deposit, mortgage loans, secured and unsecured installment loans, construction and real estate loans, safe deposit facilities, credit cards, credit lines with overdraft checking protection and IRA accounts. Commercial banking services include commercial lending, small and high-volume business checking accounts, on-line account management services, ACH origination, payroll direct deposit, commercial cash management services and repurchase agreements. We also provide a variety of trust and asset management services and a full complement of auto, home and business insurance as well as term life insurance. We offer annuities, mutual funds and stock and bond brokerage services through an arrangement with a broker-dealer and insurance brokers. Most of our commercial customers are small and mid-sized businesses in Pennsylvania and Ohio.
As a financial institution with a focus on traditional banking activities, we earn the majority of our revenue through net interest income, which is the difference between interest earned on loans and investments and interest paid on deposits and borrowings. Growth in net interest income is dependent upon balance sheet growth and maintaining or increasing our net interest margin, which is net interest income (on a fully taxable-equivalent basis) as a percentage of our average interest-earning assets. We also generate revenue through fees earned on various services and products that we offer to our customers and, less frequently, through sales of assets, such as loans, investments or properties. These revenue sources are offset by provisions for credit losses on loans, operating expenses, income taxes and, less frequently, loss on sale or other-than-temporary impairments on investment securities.
General economic conditions also affect our business by impacting our customers’ need for financing, thus affecting loan growth, as well as impacting the credit strength of existing and potential borrowers.
Critical Accounting Policies and Significant Accounting Estimates
First Commonwealth’s accounting and reporting policies conform to accounting principles generally accepted in the United States of America (“GAAP”) and predominant practice in the banking industry. The preparation of financial statements in accordance with GAAP requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes. Over time, these estimates, assumptions and judgments may prove to be inaccurate or vary from actual results and may significantly affect our reported results and financial position for the period presented or in future periods. We currently view the determination of the allowance for credit losses to be critical because it is highly dependent on subjective or complex judgments, assumptions and estimates made by management.
Allowance for Credit Losses
We account for the credit risk associated with our lending activities through the allowance and provision for credit losses. The allowance represents management’s best estimate of expected losses in our existing loan portfolio as of the balance sheet date. The provision is a periodic charge to earnings in an amount necessary to maintain the allowance at a level that is appropriate
28
Table of Contents
based on management’s assessment of expected losses. Management determines and reviews with the Board of Directors the appropriateness of the allowance on a quarterly basis in accordance with the methodology described below.
•Loans are segmented into groups with similar characteristics and risks and an allowance for credit losses is calculated for each segment based on the estimate of credit losses.
•The allowance for credit losses is calculated by pooling loans of similar credit risk characteristics and applying a discounted cash flow methodology after incorporating probability of default and loss given default estimates. Probability of default represents an estimate of the likelihood of default and loss given default measures the expected loss upon default. Inputs impacting the expected losses includes a forecast of macroeconomic factors, using a weighted forecast from a nationally recognized firm.
•Loans that do not have the same risks and characteristics of the loan pools are individually reviewed. These are generally large balance commercial loans and commercial mortgages that are rated less than “satisfactory” based on our internal credit-rating process.
•We assess whether the loans identified for review are “nonperforming,”. This means it is expected that all amounts will not be collected according to the contractual terms of the loan agreement, which generally represents loans that management has placed on nonaccrual status and accruing troubled debt restructurings.
•For individually analyzed loans we calculate the estimated fair value of the loans that are selected for review based on observable market prices, discounted cash flows or the value of the underlying collateral and record an allowance if needed.
•We then review the results to determine the appropriate balance of the allowance for credit losses. This review includes consideration of additional factors, such as the mix of loans in the portfolio, the balance of the allowance relative to total loans and nonperforming assets, trends in the overall risk profile in the portfolio, trends in delinquencies and nonaccrual loans, and local and national economic information and industry data, including trends in the industries we believe are higher risk.
There are many factors affecting the allowance for credit losses; some are quantitative, while others require qualitative judgment. These factors require the use of estimates related to the amount and timing of expected future cash flows, appraised values on nonperforming loans, estimated losses for each loan category based on historical loss experience, forecasts of economic trends and conditions, all of which may be susceptible to significant judgment and change. To the extent that actual outcomes differ from estimates, additional provisions for credit losses could be required that could adversely affect our earnings or financial position in future periods.
29
Table of Contents
Selected Financial Information
The following table provides selected financial information for the periods ended December 31,
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except share data) | ||||||||||||||||||
| Interest income | $ | 293,838 | $ | 301,209 | $ | 325,264 | $ | 292,257 | $ | 250,550 | ||||||||
| Interest expense | 15,297 | 32,938 | 55,402 | 40,035 | 21,770 | |||||||||||||
| Net interest income | 278,541 | 268,271 | 269,862 | 252,222 | 228,780 | |||||||||||||
| Provision for credit losses | (1,376) | 56,718 | 14,533 | 12,531 | 5,087 | |||||||||||||
| Net interest income after provision for credit losses | 279,917 | 211,553 | 255,329 | 239,691 | 223,693 | |||||||||||||
| Net securities gains (losses) | 16 | 70 | 22 | 8,102 | 5,040 | |||||||||||||
| Other income | 106,741 | 94,406 | 85,463 | 80,535 | 75,291 | |||||||||||||
| Other expenses | 213,857 | 215,826 | 209,965 | 195,556 | 200,298 | |||||||||||||
| Income before income taxes | 172,817 | 90,203 | 130,849 | 132,772 | 103,726 | |||||||||||||
| Income tax provision | 34,560 | 16,756 | 25,516 | 25,274 | 48,561 | |||||||||||||
| Net Income | $ | 138,257 | $ | 73,447 | $ | 105,333 | $ | 107,498 | $ | 55,165 | ||||||||
| Per Share Data—Basic | ||||||||||||||||||
| Net Income | $ | 1.45 | $ | 0.75 | $ | 1.07 | $ | 1.09 | $ | 0.58 | ||||||||
| Dividends declared | $ | 0.455 | $ | 0.440 | $ | 0.400 | $ | 0.350 | $ | 0.320 | ||||||||
| Average shares outstanding | 95,583,890 | 97,499,586 | 98,317,787 | 99,036,163 | 95,220,056 | |||||||||||||
| Per Share Data—Diluted | ||||||||||||||||||
| Net Income | $ | 1.44 | $ | 0.75 | $ | 1.07 | $ | 1.08 | $ | 0.58 | ||||||||
| Average shares outstanding | 95,840,285 | 97,758,965 | 98,588,164 | 99,223,513 | 95,331,037 | |||||||||||||
| At End of Period | ||||||||||||||||||
| Total assets | $ | 9,545,093 | $ | 9,068,104 | $ | 8,308,773 | $ | 7,828,255 | $ | 7,308,539 | ||||||||
| Investment securities | 1,595,529 | 1,205,294 | 1,256,176 | 1,335,228 | 1,183,291 | |||||||||||||
| Loans and leases, net of unearned income | 6,839,230 | 6,761,183 | 6,189,148 | 5,774,139 | 5,407,376 | |||||||||||||
| Allowance for credit losses | 92,522 | 101,309 | 51,637 | 47,764 | 48,298 | |||||||||||||
| Deposits | 7,982,498 | 7,438,666 | 6,677,615 | 5,897,992 | 5,580,705 | |||||||||||||
| Short-term borrowings | 138,315 | 117,373 | 201,853 | 721,823 | 707,466 | |||||||||||||
| Subordinated debentures | 170,775 | 170,612 | 170,450 | 170,288 | 72,167 | |||||||||||||
| Other long-term debt | 5,573 | 56,258 | 56,917 | 7,551 | 8,161 | |||||||||||||
| Shareholders’ equity | 1,109,372 | 1,068,617 | 1,055,665 | 975,389 | 888,127 | |||||||||||||
| Key Ratios | ||||||||||||||||||
| Return on average assets | 1.47 | % | 0.82 | % | 1.31 | % | 1.42 | % | 0.77 | % | ||||||||
| Return on average equity | 12.55 | 6.82 | 10.32 | 11.41 | 6.45 | |||||||||||||
| Net loans to deposits ratio | 84.52 | 89.53 | 91.91 | 97.09 | 96.03 | |||||||||||||
| Dividends per share as a percent of net income per share | 31.38 | 58.67 | 37.38 | 32.11 | 55.17 | |||||||||||||
| Average equity to average assets ratio | 11.72 | 12.00 | 12.71 | 12.47 | 11.86 |
Results for 2021 and 2020 reflect accounting for the allowance for credit losses under the current expected credit loss methodology, while results prior to 2020 reflect accounting under the incurred methodology.
Results of Operations—2021 Compared to 2020
Net Income
Net income for 2021 was $138.3 million, or $1.44 per diluted share, as compared to net income of $73.4 million, or $0.75 per diluted share in 2020. The increase in net income was the result of a $58.1 million decline in provision for credit losses and an increase of $10.3 million and $12.3 million in net interest income and noninterest income, respectively.
30
Table of Contents
Our return on average equity was 12.6% and our return on average assets was 1.47% for 2021, compared to 6.8% and 0.82%, respectively, for 2020.
Average diluted shares for the year 2021 were 2% less than the comparable period in 2020 primarily due to $31.3 million of common stock buybacks completed during 2021.
Net Interest Income
Net interest income, which is our primary source of revenue, is the difference between interest income from earning assets (loans and securities) and interest expense paid on liabilities (deposits, short-term borrowings and long-term debt). The amount of net interest income is affected by both changes in the level of interest rates and the amount and composition of interest-earning assets and interest-bearing liabilities. The net interest margin is expressed as the percentage of net interest income, on a fully taxable equivalent basis, to average interest-earning assets. To compare the tax exempt asset yields to taxable yields, amounts are adjusted to the pretax equivalent amounts based on the marginal corporate federal income tax rate of 21%. The taxable equivalent adjustment to net interest income for 2021 was $1.1 million compared to $1.5 million in 2020. Net interest income comprises a majority of our operating revenue (net interest income before provision expense plus noninterest income) at 72% and 74% for the years ended December 31, 2021 and 2020, respectively.
Net interest income, on a fully taxable equivalent basis, was $279.6 million for the year-ended December 31, 2021, a $9.9 million, or 4%, increase compared to $269.7 million for the same period in 2020. The net interest margin, on a fully taxable equivalent basis, decreased 6 basis points to 3.26% in 2021 from 3.32% in 2020. The net interest margin is affected by both changes in the level of interest rates and the amount and composition of interest-earning assets and interest-bearing liabilities.
The impact of growth in interest-earning assets in 2021 was offset by the effect of the mix of the asset growth and lower interest rates, resulting in a decrease in the net interest margin for the year ended December 31, 2021. Average earning assets for the year ended December 31, 2021 increased $458.5 million, or 6%, compared to the year ended December 31, 2020. The change in the volume of interest-earning assets and interest-bearing liabilities positively increased net interest income by $12.2 million in the year ended December 31, 2021 compared to the same period in 2020, while changes in rates negatively impacted net interest income by $2.3 million. Interest-sensitive assets totaling $4.6 billion will either reprice or mature over the next twelve months.
The taxable equivalent yield on interest-earning assets was 3.43% for the year ended December 31, 2021, a decrease of 29 basis points from the 3.72% yield for the same period in 2020. This change is primarily due to a decrease in the yield on our adjustable and variable rate commercial loan portfolios, which decreased by 56 basis points largely due to loans repricing in a lower interest rate environment after the Federal Reserve decreased short-term interest rates by 150 basis points in the first quarter of 2020. Also contributing to this decline was the yield on the investment portfolio, which decreased by 41 basis points compared to the prior year.
The loan yield for the year ended December 31, 2021 decreased 14 basis points and was impacted by $312.7 million in average Paycheck Protection Program ("PPP") loans outstanding during the period. These loans were originated under the Coronavirus Aid, Relief, and Economic Security Act ("CARES Act") and had a stated loan rate of 1% and a yield of 7.4% and 3.2% for the years ended December 31, 2021 and December 31, 2020, respectively. The yield on PPP loans includes the recognition of PPP loan deferred processing fees, net of deferred origination costs, of $19.9 million for the year ended December 31, 2021 and $8.4 million for the year ended December 31, 2020. These amounts are recognized in interest income as a yield adjustment over the life of the loan with accelerated recognition when a loan is forgiven or paid off. As of December 31, 2021, we expect to recognize additional PPP-related deferred processing fees, net of origination costs, of approximately $2.6 million as an adjustment to yield over the remaining life of the loans. At December 31, 2021, the balance of PPP loans outstanding totaled $71.3 million. PPP loans generated $23.2 million in income during the year ended December 31, 2021 and increased both the yield on total loans and the net interest margin by 16 basis points. During the year ended December 31, 2020, PPP loans generated $12.1 million in income decreasing the loan portfolio yield by 6 basis points and the net interest margin by 1 basis point. During the year ended December 31, 2021, the Company originated $255.8 million in new PPP loans and processed forgiveness on $764.0 million of PPP loans.
The investment portfolio yield decreased 41 basis points in comparison to the prior year as a result of the decrease in short-term interest rates. Investment portfolio purchases during the year ended December 31, 2021 have been primarily in obligations of U.S. government agencies, obligations of other government-sponsored enterprises and obligations of states and political subdivisions with durations of approximately four to five years and corporate bonds with a duration of nine years. Additionally, as a result of excess liquidity caused by significant growth in deposits, the average balance of interest-bearing deposits with banks has increased from $179.2 million in 2020 to $317.5 million in 2021. The impact of the level and rate paid on interest-bearing deposits with banks decreased the yield on interest-earnings assets by 13 basis points for the year ended December 31, 2021.
31
Table of Contents
Decreases in the cost of interest-bearing liabilities offset the negative impact of lower yields on interest-earning assets. The cost of interest-bearing liabilities was 0.27% for the year-ended December 31, 2021, compared to 0.58% for the same period in 2020. Lower market interest rates resulted in the cost of interest-bearing deposits decreasing 31 basis points and short-term borrowings decreasing 41 basis points in comparison to the same period in the prior year. Deposit growth contributed to a decline in average short-term borrowings of $22.8 million for the year ended December 31, 2021 compared to the same period in 2020. Average long-term debt decreased $32.7 million, while the cost of long-term debt increased by 31 basis points due to the maturity of lower costing borrowings.
Comparing the year ended December 31, 2021 with the same period in 2020, changes in rates negatively impacted net interest income by $2.3 million. The lower yield on interest-earning assets decreased net interest income by $15.3 million, while the decrease in the cost of interest-bearing liabilities positively impacted net interest income by $13.1 million.
Changes in the volume of interest-earning assets and interest-bearing liabilities positively increased net interest income by $12.2 million in the year ended December 31, 2021 compared to the same period in 2020. Higher levels of interest-earning assets resulted in an increase of $7.6 million in interest income, and changes in the volume of interest-bearing liabilities decreased interest expense by $4.6 million, primarily due to decreases in long-term borrowings and time deposits.
Positively affecting net interest income was a $531.5 million increase in average net free funds at December 31, 2021 as compared to December 31, 2020. Average net free funds are the excess of noninterest-bearing demand deposits, other noninterest-bearing liabilities and shareholders’ equity over noninterest-earning assets. The largest component of the increase in net free funds was a $479.0 million increase in average noninterest-bearing demand deposits primarily due to deposit growth related to PPP loan proceeds. Average time deposits for the year ended December 31, 2021 decreased $277.3 million, or 38%, compared to the comparable period in 2020, while the average rate paid on time deposits decreased 91 basis points. Over the next twelve months, $276.0 million in certificates of deposits are scheduled to mature.
The following table reconciles interest income in the Consolidated Statements of Income to net interest income adjusted to a fully taxable equivalent basis for the periods presented:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||
| (dollars in thousands) | ||||||||||
| Interest income per Consolidated Statements of Income | $ | 293,838 | $ | 301,209 | $ | 325,264 | ||||
| Adjustment to fully taxable equivalent basis | 1,100 | 1,462 | 1,748 | |||||||
| Interest income adjusted to fully taxable equivalent basis (non-GAAP) | 294,938 | 302,671 | 327,012 | |||||||
| Interest expense | 15,297 | 32,938 | 55,402 | |||||||
| Net interest income adjusted to fully taxable equivalent basis (non-GAAP) | $ | 279,641 | $ | 269,733 | $ | 271,610 |
32
Table of Contents
The following table provides information regarding the average balances and yields or rates on interest-earning assets and interest-bearing liabilities for the periods ended December 31:
| Average Balance Sheets and Net Interest Analysis | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||
| Average Balance | Income / Expense (a) | Yield or Rate | Average Balance | Income / Expense (a) | Yield or Rate | Average Balance | Income / Expense (a) | Yield or Rate | ||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits with banks | $ | 317,493 | $ | 400 | 0.13 | % | $ | 179,180 | $ | 218 | 0.12 | % | $ | 15,778 | $ | 403 | 2.55 | % | ||||||||||||||
| Tax-free investment securities | 28,139 | 753 | 2.68 | 44,308 | 1,333 | 3.01 | 65,345 | 2,014 | 3.08 | |||||||||||||||||||||||
| Taxable investment securities | 1,463,785 | 25,244 | 1.72 | 1,167,316 | 24,749 | 2.12 | 1,180,698 | 31,381 | 2.66 | |||||||||||||||||||||||
| Loans, net of unearned income (b)(c)(e) | 6,777,192 | 268,541 | 3.96 | 6,737,339 | 276,371 | 4.10 | 5,987,398 | 293,214 | 4.90 | |||||||||||||||||||||||
| Total interest-earning assets | 8,586,609 | 294,938 | 3.43 | 8,128,143 | 302,671 | 3.72 | 7,249,219 | 327,012 | 4.51 | |||||||||||||||||||||||
| Noninterest-earning assets: | ||||||||||||||||||||||||||||||||
| Cash | 94,949 | 97,632 | 93,953 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (101,399) | (76,705) | (51,274) | |||||||||||||||||||||||||||||
| Other assets | 813,905 | 825,510 | 738,154 | |||||||||||||||||||||||||||||
| Total noninterest-earning assets | 807,455 | 846,437 | 780,833 | |||||||||||||||||||||||||||||
| Total Assets | $ | 9,394,064 | $ | 8,974,580 | $ | 8,030,052 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||
| Interest-bearing demanddeposits (d) | $ | 1,529,697 | $ | 434 | 0.03 | % | $ | 1,525,195 | $ | 1,843 | 0.12 | % | $ | 1,293,588 | $ | 7,025 | 0.54 | % | ||||||||||||||
| Savings deposits (d) | 3,282,307 | 3,111 | 0.09 | 3,027,016 | 9,966 | 0.33 | 2,597,674 | 15,180 | 0.58 | |||||||||||||||||||||||
| Time deposits | 449,452 | 2,204 | 0.49 | 726,702 | 10,163 | 1.40 | 864,056 | 14,520 | 1.68 | |||||||||||||||||||||||
| Short-term borrowings | 119,801 | 99 | 0.08 | 142,634 | 704 | 0.49 | 391,547 | 8,298 | 2.12 | |||||||||||||||||||||||
| Long-term debt | 200,961 | 9,449 | 4.70 | 233,701 | 10,262 | 4.39 | 216,383 | 10,379 | 4.80 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 5,582,218 | 15,297 | 0.27 | 5,655,248 | 32,938 | 0.58 | 5,363,248 | 55,402 | 1.03 | |||||||||||||||||||||||
| Noninterest-bearing liabilities and shareholders’ equity: | ||||||||||||||||||||||||||||||||
| Noninterest-bearing demanddeposits (d) | 2,580,460 | 2,101,412 | 1,549,507 | |||||||||||||||||||||||||||||
| Other liabilities | 130,007 | 140,612 | 96,896 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 1,101,379 | 1,077,308 | 1,020,401 | |||||||||||||||||||||||||||||
| Total noninterest-bearing funding sources | 3,811,846 | 3,319,332 | 2,666,804 | |||||||||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 9,394,064 | $ | 8,974,580 | $ | 8,030,052 | ||||||||||||||||||||||||||
| Net Interest Income and Net Yield on Interest-Earning Assets | $ | 279,641 | 3.26 | % | $ | 269,733 | 3.32 | % | $ | 271,610 | 3.75 | % |
(a)Income on interest-earning assets has been computed on a fully taxable equivalent basis using the federal income tax statutory rate of 21%.
(b)Income on nonaccrual loans is accounted for on the cash basis, and the loan balances are included in interest-earning assets.
(c)Loan income includes loan fees.
(d)Average balances do not include reallocations from noninterest-bearing demand deposits and interest-bearing demand deposits into savings deposits which were made for regulatory purposes.
(e)Includes held for sale loans.
33
Table of Contents
The following table sets forth certain information regarding changes in net interest income attributable to changes in the volume of interest-earning assets and interest-bearing liabilities and changes in the rates for the periods indicated:
| Analysis of Year-to-Year Changes in Net Interest Income | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 Change from 2020 | 2020 Change from 2019 | |||||||||||||||||||||
| Total Change | Change Due To Volume | Change Due To Rate (a) | Total Change | Change Due To Volume | Change Due To Rate (a) | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Interest-bearing deposits with banks | $ | 182 | $ | 166 | $ | 16 | $ | (185) | $ | 4,167 | $ | (4,352) | ||||||||||
| Tax-free investment securities | (580) | (487) | (93) | (681) | (648) | (33) | ||||||||||||||||
| Taxable investment securities | 495 | 6,285 | (5,790) | (6,632) | (356) | (6,276) | ||||||||||||||||
| Loans | (7,830) | 1,634 | (9,464) | (16,843) | 36,747 | (53,590) | ||||||||||||||||
| Total interest income (b) | (7,733) | 7,598 | (15,331) | (24,341) | 39,910 | (64,251) | ||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Interest-bearing demand deposits | (1,409) | 5 | (1,414) | (5,182) | 1,251 | (6,433) | ||||||||||||||||
| Savings deposits | (6,855) | 842 | (7,697) | (5,214) | 2,490 | (7,704) | ||||||||||||||||
| Time deposits | (7,959) | (3,882) | (4,077) | (4,357) | (2,308) | (2,049) | ||||||||||||||||
| Short-term borrowings | (605) | (112) | (493) | (7,594) | (5,277) | (2,317) | ||||||||||||||||
| Long-term debt | (813) | (1,437) | 624 | (117) | 831 | (948) | ||||||||||||||||
| Total interest expense | (17,641) | (4,584) | (13,057) | (22,464) | (3,013) | (19,451) | ||||||||||||||||
| Net interest income | $ | 9,908 | $ | 12,182 | $ | (2,274) | $ | (1,877) | $ | 42,923 | $ | (44,800) |
(a)Changes in interest income or expense not arising solely as a result of volume or rate variances are allocated to rate variances.
(b)Changes in interest income have been computed on a fully taxable equivalent basis using the 21% federal income tax statutory rate.
Provision for Credit Losses
The provision for credit losses is determined based on management’s estimates of the appropriate level of the allowance for credit losses needed to provide for expected losses inherent in the loan portfolio and on off-balance sheet commitments. The provision for credit losses is an amount added to the allowance against which credit losses are charged.
The provision is a result of management's estimate of credit losses over the contractual life of the loan portfolio. The change in the allowance for credit is impacted by estimated expected losses in the portfolio determined by a discounted cash flow analysis considering inputs such as contractual payment schedules, prepayment estimates, historical loss experience, calculated probability of default and loss given default estimates and forecasts for certain macroeconomic variables, such as unemployment, gross domestic product and the housing price index as well as other macroeconomic variables.
The provision for credit losses for loans for 2021 totaled a $0.4 million negative provision, a decrease of $53.8 million, or 100.7%, compared to 2020. The level of provision expense for the year-ended December 31, 2021 is primarily a result of an improved economic forecast, which reflects a decline in the impact of the COVID-19 pandemic on the economy and expected loan losses. The provision for credit losses was also impacted by a decrease of $4.5 million in reserves on individually analyzed loans. Contributing to the decline in provision for credit losses was a $4.2 million decrease in expense related to lower reserves for off-balance sheet commitments.
Provision expense for the commercial, financial, agricultural and other category was impacted by net charge-offs of $4.6 million, offset by a decrease in outstanding balances, excluding PPP loans. Because PPP loans are fully guaranteed by the Small Business Administration ("SBA"), there is no allowance for credit losses recognized for these loans. Provision expense for real estate construction and residential real estate can be attributed to improved economic factors. Provision expense for the commercial real estate category is a result of $1.5 million in net charge-offs offset by a $4.9 million decrease in general reserves due to improved economic factors as well as a $3.5 million decrease in specific reserves. Net charge-offs related to loans to individuals were $2.6 million for the year ended December 31, 2021, including $0.8 million for indirect auto loans and $1.5 million related to other consumer loans. The provision expense for loans to individuals was also impacted by growth in the portfolio of $184.2 million.
34
Table of Contents
The table below provides a breakout of the provision for credit losses by loan category for the years ended December 31:
| 2021 | 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dollars | Percentage | Dollars | Percentage | ||||||||||
| (dollars in thousands) | |||||||||||||
| Commercial, financial, agricultural and other | $ | 5,496 | (1,458) | % | $ | 1,479 | 3 | % | |||||
| Time and demand | 5,441 | (1,443) | 1,515 | 3 | |||||||||
| Commercial credit cards | 55 | (15) | (36) | — | |||||||||
| Real estate construction | (3,892) | 1,032 | 4,820 | 9 | |||||||||
| Residential real estate | (1,892) | 502 | 3,615 | 7 | |||||||||
| Residential first liens | (737) | 196 | 847 | 2 | |||||||||
| Residential junior liens/home equity | (1,155) | 306 | 2,768 | 5 | |||||||||
| Commercial real estate | (7,053) | 1,871 | 27,019 | 50 | |||||||||
| Multifamily | (2,678) | 710 | 4,593 | 9 | |||||||||
| Nonowner occupied | (2,145) | 569 | 20,588 | 38 | |||||||||
| Owner occupied | (2,230) | 592 | 1,838 | 3 | |||||||||
| Loans to individuals | 6,964 | (1,847) | 16,539 | 31 | |||||||||
| Automobile | 6,035 | (1,601) | 13,236 | 25 | |||||||||
| Consumer credit cards | 215 | (57) | 973 | 2 | |||||||||
| Consumer other | 714 | (189) | 2,330 | 4 | |||||||||
| Provision for credit losses on loans | $ | (377) | 100 | % | $ | 53,472 | 100 | % | |||||
| Provision for off-balance sheet credit exposure | (999) | 3,246 | |||||||||||
| Total provision for credit losses | $ | (1,376) | $ | 56,718 |
The level of provision expense for the year-ended December 31, 2020 totaled $53.5 million and primarily was a result of $17.2 million in net charge-offs and an increase in the allowance for credit losses resulting from the implementation of CECL. The expected loss methodology uses an economic forecast which at December 31, 2020 incorporated uncertainty and risks related to the COVID-19 pandemic.
The allowance for credit losses was $92.5 million, or 1.35%, of total loans outstanding at December 31, 2021, compared to $101.3 million, or 1.50%, at December 31, 2020. Nonperforming loans as a percentage of total loans increased slightly to 0.81% at December 31, 2021 from 0.80% at December 31, 2020. The allowance to nonperforming loan ratio was 167.7% as of December 31, 2021 and 187.4% at December 31, 2020. Net charge-offs were $8.4 million for the year-ended December 31, 2021 compared to $17.2 million for the same period in 2020.
Upon adoption of CECL at January 1, 2020, the provision for credit losses on off-balance sheet credit exposures are recorded as part of the provision for credit losses instead of a component of non-interest expense as it previously was recorded. The provision for credit losses recorded for off-balance sheet credit exposures totaled a negative provision of $1.0 million for the year ended December 31, 2021 and provision expense of $3.2 million for the year ended December 31, 2020.
Management believes that the allowance for credit losses is at a level deemed appropriate to absorb expected losses inherent in the loan portfolio at December 31, 2021.
35
Table of Contents
A detailed analysis of our credit loss experience for the previous five years is shown below:
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Loans outstanding at end of year | $ | 6,839,230 | $ | 6,761,183 | $ | 6,189,148 | $ | 5,774,139 | $ | 5,407,376 | ||||||||
| Average loans outstanding | $ | 6,777,192 | $ | 6,737,339 | $ | 5,987,398 | $ | 5,582,651 | $ | 5,278,511 | ||||||||
| Balance, beginning of year | $ | 101,309 | $ | 51,637 | $ | 47,764 | $ | 48,298 | $ | 50,185 | ||||||||
| Adoption of accounting standard - ASU 2016-13 | — | 13,393 | — | — | — | |||||||||||||
| Loans charged off: | ||||||||||||||||||
| Commercial, financial, agricultural and other | 7,020 | 6,318 | 3,393 | 5,294 | 6,634 | |||||||||||||
| Real estate construction | 9 | — | — | — | — | |||||||||||||
| Residential real estate | 309 | 1,040 | 1,042 | 1,313 | 1,287 | |||||||||||||
| Commercial real estate | 1,659 | 4,939 | 2,008 | 3,930 | 340 | |||||||||||||
| Loans to individuals | 4,061 | 6,953 | 5,831 | 4,576 | 4,248 | |||||||||||||
| Total loans charged off | 13,058 | 19,250 | 12,274 | 15,113 | 12,509 | |||||||||||||
| Recoveries of loans previously charged off: | ||||||||||||||||||
| Commercial, financial, agricultural and other | 2,430 | 314 | 326 | 788 | 3,901 | |||||||||||||
| Real estate construction | 155 | 26 | 158 | 141 | 470 | |||||||||||||
| Residential real estate | 468 | 414 | 315 | 361 | 371 | |||||||||||||
| Commercial real estate | 135 | 312 | 189 | 153 | 278 | |||||||||||||
| Loans to individuals | 1,460 | 991 | 626 | 605 | 515 | |||||||||||||
| Total recoveries | 4,648 | 2,057 | 1,614 | 2,048 | 5,535 | |||||||||||||
| Net charge-offs | 8,410 | 17,193 | 10,660 | 13,065 | 6,974 | |||||||||||||
| Provision charged to expense | (377) | 53,472 | 14,533 | 12,531 | 5,087 | |||||||||||||
| Balance, end of year | $ | 92,522 | $ | 101,309 | $ | 51,637 | $ | 47,764 | $ | 48,298 | ||||||||
| Ratios: | ||||||||||||||||||
| Net charge-offs as a percentage of average loans outstanding | 0.12 | % | 0.26 | % | 0.18 | % | 0.23 | % | 0.13 | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans outstanding | 1.35 | % | 1.50 | % | 0.83 | % | 0.83 | % | 0.89 | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans outstanding, excluding PPP loans | 1.37 | % | 1.61 | % | 0.83 | % | 0.83 | % | 0.89 | % |
36
Table of Contents
Noninterest Income
The components of noninterest income for each year in the three-year period ended December 31 are as follows:
| 2021 compared to 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | $ Change | % Change | ||||||||||||||
| (dollars in thousands) | ||||||||||||||||||
| Noninterest Income: | ||||||||||||||||||
| Trust income | $ | 11,111 | $ | 9,101 | $ | 8,321 | $ | 2,010 | 22 | % | ||||||||
| Service charges on deposit accounts | 17,984 | 16,387 | 18,926 | 1,597 | 10 | |||||||||||||
| Insurance and retail brokerage commissions | 8,502 | 7,850 | 7,583 | 652 | 8 | |||||||||||||
| Income from bank owned life insurance | 6,433 | 6,552 | 6,002 | (119) | (2) | |||||||||||||
| Card related interchange income | 27,954 | 23,966 | 21,677 | 3,988 | 17 | |||||||||||||
| Swap fee income | 2,543 | 1,588 | 3,397 | 955 | 60 | |||||||||||||
| Other income | 8,185 | 7,892 | 7,268 | 293 | 4 | |||||||||||||
| Subtotal | 82,712 | 73,336 | 73,174 | 9,376 | 13 | |||||||||||||
| Net securities gains | 16 | 70 | 22 | (54) | (77) | |||||||||||||
| Gain on sale of mortgage loans | 13,555 | 18,764 | 7,765 | (5,209) | (28) | |||||||||||||
| Gain on sale of other loans and assets | 8,130 | 4,827 | 4,793 | 3,303 | 68 | |||||||||||||
| Derivative mark to market | 2,344 | (2,521) | (269) | 4,865 | (193) | |||||||||||||
| Total noninterest income | $ | 106,757 | $ | 94,476 | $ | 85,485 | $ | 12,281 | 13 | % |
Noninterest income, excluding net securities gains, gain on sale of mortgage loans, gain on sale of other loans and assets and the derivatives mark to market, increased $9.4 million, or 13%, in 2021. Card related interchange income increased $4.0 million due to growth in customer accounts and transactions and trust income increased $2.0 million due to growth in assets under management. Service charges on deposit accounts increased $1.6 million as customer activity began to return to pre-COVID levels and swap fee income increased $1.0 million due to an increase in interest rate swaps entered into for our commercial customers.
Total noninterest income increased $12.3 million, or 13%, in comparison to the year ended December 31, 2020. The most significant change, other than the changes noted above, includes a $4.9 million increase in the mark to market adjustment on interest rate swaps entered into for our commercial customers. This adjustment does not reflect a realized gain on the swaps, but rather relates to a change in fair value due to movements in corporate bond spreads and swap rates as well as changes in counterparty credit risk. Gain on sale of other loans and assets increased $3.3 million due to an increase in the sale of other loans, primarily SBA loans, in comparison to the prior year. Partially offsetting these increases is a decrease of $5.2 million in gain on sale of mortgage loans due to a decline in volume and spread received on mortgage loans sold.
If the Company's total assets would equal or exceed $10 billion we would no longer qualify for exemption from the interchange fee cap included in the Dodd-Frank Act. We estimate the application of the interchange fee cap would have decreased interchange income by approximately $13.8 million in 2021.
37
Table of Contents
Noninterest Expense
The components of noninterest expense for each year in the three-year period ended December 31 are as follows:
| 2021 compared to 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | $ Change | % Change | ||||||||||||||
| (dollars in thousands) | ||||||||||||||||||
| Noninterest Expense: | ||||||||||||||||||
| Salaries and employee benefits | $ | 119,506 | $ | 118,961 | $ | 112,237 | $ | 545 | — | % | ||||||||
| Net occupancy | 16,586 | 17,647 | 18,923 | (1,061) | (6) | |||||||||||||
| Furniture and equipment | 15,642 | 15,393 | 15,160 | 249 | 2 | |||||||||||||
| Data processing | 12,373 | 10,543 | 10,692 | 1,830 | 17 | |||||||||||||
| Advertising and promotion | 4,983 | 4,679 | 4,250 | 304 | 6 | |||||||||||||
| Pennsylvania shares tax | 4,604 | 4,500 | 4,602 | 104 | 2 | |||||||||||||
| Intangible amortization | 3,497 | 3,689 | 3,344 | (192) | (5) | |||||||||||||
| Other professional fees and services | 4,501 | 3,886 | 4,631 | 615 | 16 | |||||||||||||
| FDIC insurance | 2,529 | 2,699 | 1,219 | (170) | (6) | |||||||||||||
| Other operating expenses | 26,663 | 24,770 | 27,960 | 1,893 | 8 | |||||||||||||
| Subtotal | 210,884 | 206,767 | 203,018 | 4,117 | 2 | |||||||||||||
| Loss on sale or write-down of assets | 303 | 680 | 1,724 | (377) | (55) | |||||||||||||
| Litigation and operational losses | 2,324 | 1,411 | 1,687 | 913 | 65 | |||||||||||||
| Merger and acquisition related | — | — | 3,536 | — | — | |||||||||||||
| COVID-19 expense | 449 | 874 | — | (425) | (49) | |||||||||||||
| Early retirement | — | 3,422 | — | (3,422) | (100) | |||||||||||||
| Branch consolidation | (103) | 2,672 | — | (2,775) | (104) | |||||||||||||
| Total noninterest expense | $ | 213,857 | $ | 215,826 | $ | 209,965 | $ | (1,969) | (1) | % |
Total noninterest expense decreased $2.0 million, or 1%, compared to the year ended December 31, 2020. Contributing to the decline in expense is the recognition in 2020 of $3.4 million in voluntary early retirement expense and $2.7 million in branch consolidation expense. There was no similar activity during the year ended December 31, 2021. Also contributing to the decrease in noninterest expense is a $1.1 million decline in net occupancy expense resulting from savings related to the branch consolidation efforts in 2020 more than offsetting increases in this expense.
Offsetting these decreases is an increase of $1.9 million in other operating expenses resulting from a $1.2 million credit in unfunded commitment expense recognized in 2020, with no similar credit in 2021. As a result of the adoption of CECL, the unfunded commitment expense is now recorded as part of provision for credit losses. Data processing expense increased $1.8 million due to updates to our digital banking product offerings.
Income Tax
The provision for income taxes of $34.6 million in 2021 reflects an increase of $17.8 million compared to the provision for income taxes in 2020, as a result of a $82.6 million increase in the level of income before taxes.
The effective tax rate was 20.0% and 18.6% for tax expense in 2021 and 2020, respectively. We ordinarily generate an annual effective tax rate that is less than the statutory rate due to benefits resulting from tax-exempt interest, income from bank owned life insurance, and tax benefits associated with low income housing tax credits, all of which are relatively consistent regardless of the level of pretax income.
Financial Condition
First Commonwealth’s total assets increased $477.0 million as of December 31, 2021 compared to December 31, 2020. Loans, including loans held for sale, increased $63.2 million, or 1%, and investment securities increased $389.6 million, or 33%. Loan growth in 2021 was impacted by a decrease of $407.6 million in PPP loans as a result of SBA forgiveness and payments. As of December 31, 2021 outstanding PPP loans totaled $71.3 million compared to $478.9 million at December 31, 2020. The increase in investment securities can be attributed to the liquidity provided from the decline in PPP loans as well as increases in noninterest-bearing deposits of $338.8 million, or 15%, and interest-bearing deposits of $205.0 million, or 4%.
38
Table of Contents
During 2021, approximately $554.6 million in investment securities were sold, called or matured. Most of these securities were higher yielding securities in comparison to the total portfolio yield and, as such, their replacement contributed to the decrease in the yield earned on the portfolio. In total, $21.6 million in agency securities, $994.4 million in mortgage-backed securities, $3.2 million in municipal securities, $19.2 million in corporate securities and $0.2 million in other securities were purchased in 2021 in order to invest excess liquidity and help replace runoff from the portfolio while maintaining a reduced risk profile.
First Commonwealth’s total liabilities increased $436.2 million, or 5%, in 2021. Deposits increased $543.8 million, or 7%. The increase in deposits is a result of elevated customer balances from PPP loan proceeds and the deposit of Federal Stimulus checks. Short-term borrowings decreased $20.9 million, or 18%, largely due to maturities and additional liquidity provided from the increase in deposits.
Total shareholders' equity increased $40.8 million in 2021. Growth in shareholders' equity was the result of net income of $138.3 million partially offset by a $26.0 million decrease in accumulated other comprehensive income, $43.6 million in dividends declared and $31.3 million in stock repurchases.
Loan Portfolio
Following is a summary of our loan portfolio as of December 31:
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | |||||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 1,173,452 | 17 | % | $ | 1,555,986 | 23 | % | $ | 1,241,853 | 20 | % | $ | 1,138,473 | 20 | % | $ | 1,163,383 | 22 | % | ||||||||||||||
| Real estate construction | 494,456 | 7 | 427,221 | 6 | 449,039 | 7 | 358,978 | 6 | 248,868 | 5 | ||||||||||||||||||||||||
| Residential real estate | 1,920,250 | 28 | 1,750,592 | 26 | 1,681,362 | 27 | 1,562,405 | 27 | 1,426,370 | 26 | ||||||||||||||||||||||||
| Commercial real estate | 2,251,097 | 33 | 2,211,569 | 33 | 2,117,519 | 34 | 2,123,544 | 37 | 2,019,096 | 37 | ||||||||||||||||||||||||
| Loans to individuals | 999,975 | 15 | 815,815 | 12 | 699,375 | 12 | 590,739 | 10 | 549,659 | 10 | ||||||||||||||||||||||||
| Total loans | $ | 6,839,230 | 100 | % | $ | 6,761,183 | 100 | % | $ | 6,189,148 | 100 | % | $ | 5,774,139 | 100 | % | $ | 5,407,376 | 100 | % |
The loan portfolio totaled $6.8 billion as of December 31, 2021, reflecting growth of $78.0 million, or 1%, compared to December 31, 2020. All categories experienced loan growth, except for commercial, financial, agricultural and other.
Commercial, financial, agricultural and other loans decreased $382.5 million, or 25%, as a result of a $407.6 million decline in PPP loans due to SBA forgiveness and payments. These loans carry a fixed rate of 1.00% and yielded 7.4% in 2021 after considering origination fees and costs recognized over the life of the loan or accelerated recognition at payoff or forgiveness.
Residential real estate loans increased $169.7 million, or 10%, primarily due to originations of first lien closed-end 1-4 family mortgage loans. Growth in the loans to individuals category of $184.2 million, or 23%, was the result of growth in indirect auto loans.
The majority of our loan portfolio is with borrowers located in the state of Pennsylvania. The Company also has a portion of its loan portfolio in Ohio as a result of four recent acquisitions in that state. As of December 31, 2021 and 2020, there were no concentrations of loans relating to any industry in excess of 10% of total loans.
39
Table of Contents
Final loan maturities and rate sensitivities of the loan portfolio excluding consumer installment and mortgage loans at December 31, 2021 were as follows:
| Within One Year | One to 5 Years | After 5 Years | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||
| Commercial, financial, agricultural and other | $ | 172,585 | $ | 611,872 | $ | 388,337 | $ | 1,172,794 | ||||||
| Real estate construction (a) | 139,911 | 165,755 | 77,477 | 383,143 | ||||||||||
| Commercial real estate | 294,475 | 861,406 | 1,096,619 | 2,252,500 | ||||||||||
| Other | 5,380 | 20,042 | 120,672 | 146,094 | ||||||||||
| Totals | $ | 612,351 | $ | 1,659,075 | $ | 1,683,105 | $ | 3,954,531 | ||||||
| Loans at fixed interest rates | 318,758 | 253,313 | ||||||||||||
| Loans at variable interest rates | 1,340,317 | 1,429,792 | ||||||||||||
| Totals | $ | 1,659,075 | $ | 1,683,105 |
(a)The maturities of real estate construction loans include term commitments that follow the construction period. Loans with these term commitments will be moved to the commercial real estate category when the construction phase of the project is completed.
First Commonwealth has a legal lending limit of $156.3 million to any one borrower or closely related group of borrowers, but has established lower thresholds for credit risk management.
Nonperforming Loans
Nonperforming loans include nonaccrual loans and restructured loans. Nonaccrual loans represent loans on which interest accruals have been discontinued. Restructured loans are those loans whose terms have been renegotiated to provide a reduction or deferral of principal or interest as a result of the deteriorating financial position of the borrower under terms not available in the market.
We discontinue interest accruals on a loan when, based on current information and events, it is probable that we will be unable to fully collect principal or interest due according to the contractual terms of the loan. Consumer loans are placed in nonaccrual status at 150 days past due. Other types of loans are typically placed in nonaccrual status when there is evidence of a significantly weakened financial condition or principal and interest is 90 days or more delinquent. Interest received on a nonaccrual loan is normally applied as a reduction to loan principal rather than interest income utilizing the cost recovery methodology of revenue recognition.
Nonperforming loans are closely monitored on an ongoing basis as part of our loan review and work-out process. The estimated credit loss on these loans is evaluated by comparing the loan balance to the fair value of any underlying collateral and the present value of projected future cash flows. Losses are recognized when a loss is expected and the amount is reasonably estimable.
40
Table of Contents
The following is a comparison of nonperforming assets and the effects on interest due to nonaccrual loans for the period ended December 31:
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Nonperforming Loans: | ||||||||||||||||||
| Loans on nonaccrual basis | $ | 34,926 | $ | 30,801 | $ | 18,638 | $ | 11,509 | $ | 19,455 | ||||||||
| Loans held for sale on nonaccrual basis | — | 13 | — | — | — | |||||||||||||
| Troubled debt restructured loans on nonaccrual basis | 13,134 | 14,740 | 6,037 | 11,761 | 11,222 | |||||||||||||
| Troubled debt restructured loans on accrual basis | 7,120 | 8,512 | 7,542 | 8,757 | 11,563 | |||||||||||||
| Total nonperforming loans | $ | 55,180 | $ | 54,066 | $ | 32,217 | $ | 32,027 | $ | 42,240 | ||||||||
| Loans past due in excess of 90 days and still accruing | $ | 1,606 | $ | 1,523 | $ | 2,073 | $ | 1,582 | $ | 1,854 | ||||||||
| Other real estate owned | $ | 642 | $ | 1,215 | $ | 2,228 | $ | 3,935 | $ | 2,765 | ||||||||
| Loans outstanding at end of period | $ | 6,839,230 | $ | 6,761,183 | $ | 6,189,148 | $ | 5,774,139 | $ | 5,407,376 | ||||||||
| Average loans outstanding | $ | 6,777,192 | $ | 6,737,339 | $ | 5,987,398 | $ | 5,582,651 | $ | 5,278,511 | ||||||||
| Nonperforming loans as a percentage of total loans | 0.81 | % | 0.80 | % | 0.52 | % | 0.55 | % | 0.78 | % | ||||||||
| Provision for credit losses on loans | $ | (377) | $ | 53,472 | $ | 14,533 | $ | 12,531 | $ | 5,087 | ||||||||
| Allowance for credit losses | $ | 92,522 | $ | 101,309 | $ | 51,637 | $ | 47,764 | $ | 48,298 | ||||||||
| Net charge-offs | $ | 8,410 | $ | 17,193 | $ | 10,660 | $ | 13,065 | $ | 6,974 | ||||||||
| Net charge-offs as a percentage of average loans outstanding | 0.12 | % | 0.26 | % | 0.18 | % | 0.23 | % | 0.13 | % | ||||||||
| Provision for credit losses on loans as a percentage of net charge-offs | (4.48) | % | 311.01 | % | 136.33 | % | 95.91 | % | 72.94 | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans outstanding (a) | 1.35 | % | 1.50 | % | 0.83 | % | 0.83 | % | 0.89 | % | ||||||||
| Allowance for credit losses as a percentage of end-of-period loans outstanding, excluding PPP loans (a) | 1.37 | % | 1.61 | % | 0.83 | % | 0.83 | % | 0.89 | % | ||||||||
| Allowance for credit losses as a percentage of nonperforming loans (a) | 167.67 | % | 187.43 | % | 160.28 | % | 149.14 | % | 114.34 | % | ||||||||
| Gross income that would have been recorded at original rates | $ | 3,503 | $ | 3,733 | $ | 1,860 | $ | 1,428 | $ | 2,079 | ||||||||
| Interest that was reflected in income | 569 | 297 | 262 | 256 | 783 | |||||||||||||
| Net reduction to interest income due to nonaccrual | $ | 2,934 | $ | 3,436 | $ | 1,598 | $ | 1,172 | $ | 1,296 |
(a)End of period loans and nonperforming loans exclude loans held for sale.
Nonperforming loans increased $1.1 million to $55.2 million at December 31, 2021, compared to $54.1 million at December 31, 2020. Nonperforming loans as a percentage of total loans increased to 0.81% from 0.80% at December 31, 2021 compared to December 31, 2020.
Also included in nonperforming loans are TDRs, which are those loans whose terms have been renegotiated to provide a reduction or deferral of principal or interest as a result of the deteriorating financial position of the borrower under terms not available in the market. TDRs decreased $3.0 million during 2021. For additional information on TDRs please refer to Note 8 “Loans and Allowance for Credit Losses.”
In March 2020, the Company began offering short-term loan modifications to assist borrowers during the COVID-19 national
emergency. These modifications typically provide for the deferral of both principal and interest for 90 days. The CARES Act,
along with a joint agency statement issued by banking regulators, provides that modifications meeting certain criteria made in
response to COVID-19 do not need to be accounted for as a TDR. As of December 31, 2020 the Company has granted
41
Table of Contents
approximately 6,800 deferrals to its customers with aggregate principal balances of $1.4 billion. As of December 31, 2021, the balance of loans in deferral status had fallen to $6.2 million.
Net charge-offs were $8.4 million in 2021 compared to $17.2 million for the year 2020. The most significant credit losses recognized during the year include $5.3 million in charge-offs recognized on two commercial, financial, agricultural and other relationships and a $1.4 million charge-off recognized on a commercial real estate relationship. Net charge-offs in the loans to individuals category totaled $2.6 million for 2021, primarily due to charge-offs of indirect auto loans. Additional detail on credit risk is included in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “Provision for Credit Losses,” “Allowance for Credit Losses" and "Credit Risk.”
Provision for credit losses on loans as a percentage of net charge-offs decreased to a negative 4.5% for the year ended December 31, 2021 from 311.0% for the year ended December 31, 2020. This change is primarily due to the implementation of CECL and the uncertainty and risks of the COVID-19 pandemic on the economy and the economic forecast in the year ended December 31, 2020.
Allowance for Credit Losses
Following is a summary of the allocation of the allowance for credit losses at December 31:
| 2021 | 2020 | 2019 | 2018 | 2017 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | Allowance Amount | % (a) | ||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 18,093 | 17 | % | $ | 17,187 | 23 | % | $ | 20,234 | 20 | % | $ | 19,374 | 20 | % | $ | 23,429 | 22 | % | |||||||||
| Real estate construction | 4,220 | 7 | 7,966 | 6 | 2,558 | 7 | 2,002 | 6 | 1,349 | 5 | |||||||||||||||||||
| Residential real estate | 12,625 | 28 | 14,358 | 26 | 4,093 | 27 | 3,969 | 27 | 2,759 | 26 | |||||||||||||||||||
| Commercial real estate | 33,376 | 33 | 41,953 | 33 | 19,768 | 34 | 18,386 | 37 | 17,357 | 37 | |||||||||||||||||||
| Loans to individuals | 24,208 | 15 | 19,845 | 12 | 4,984 | 12 | 4,033 | 10 | 3,404 | 10 | |||||||||||||||||||
| Total | $ | 92,522 | $ | 101,309 | $ | 51,637 | $ | 47,764 | $ | 48,298 | |||||||||||||||||||
| Allowance for credit losses as percentage of end-of-period loans outstanding | 1.35 | % | 1.50 | % | 0.83 | % | 0.83 | % | 0.89 | % | |||||||||||||||||||
| Allowance for credit losses as a percentage of end-of-period loans outstanding, excluding PPP loans | 1.37 | % | 1.61 | % | 0.83 | % | 0.83 | % | 0.89 | % |
(a)Represents the ratio of loans in each category to total loans.
On March 27, 2020, the CARES Act was signed into law, providing banking organizations with optional, temporary relief
from complying with CECL. The Company elected to defer its adoption of CECL until the fourth quarter 2020. At the end of the deferral period, CECL was adopted effective January 1, 2020, therefore December 31, 2020 results reflect a full years impact of accounting for the allowance for credit losses under CECL.
The allowance for credit losses decreased $8.8 million from December 31, 2020 to December 31, 2021. The allowance for credit losses as a percentage of end-of-period loans outstanding was 1.35% at December 31, 2021. The decrease compared to December 31, 2020 is primarily due to improved economic forecasts, reflecting a decline in the expected impact of COVID-19 pandemic on the economy during 2021. The increased level of the allowance for credit losses at December 31, 2021 and 2020, compared to prior years is a result of calculating the allowance in those years in accordance with CECL, which provides for expected losses over the life of a loan. Prior years allowance for credit losses was calculated to provide for credit losses as they were incurred. The allowance for credit losses includes both a general reserve for performing loans and reserves for individually analyzed loans. Comparing December 31, 2021 to December 31, 2020, the general reserve for performing loans is 1.36% and 1.43%, respectively, of total performing loans for both periods. Reserves for individually analyzed loans decreased from 9.1% of nonperforming loans at December 31, 2020 to 0.7% of nonperforming loans at December 31, 2021. The allowance for credit losses as a percentage of nonperforming loans was 167.7% and 187.4% at December 31, 2021 and 2020, respectively.
The allowance for credit losses represents management’s estimate of expected losses in the loan portfolio at a specific point in time. This estimate includes losses associated with specifically identified loans, as well as estimated credit losses inherent in the remainder of the loan portfolio. Additions are made to the allowance through both periodic provisions charged to income and recoveries of losses previously incurred. Reductions to the allowance occur as loans are charged off. Management evaluates the
42
Table of Contents
appropriateness of the allowance at least quarterly, and in doing so relies on various factors including, but not limited to, assessment of historical loss experience, contractual payment schedules, prepayment estimates, calculated probability of default and loss given default estimates and forecasts of certain macroeconomic variables, such as unemployment, gross domestic product, housing price index as well as other macroeconomic variables. This evaluation is subjective and requires material estimates that may change over time. For a description of the methodology used to calculate the allowance for credit losses, please refer to “Critical Accounting Policies and Significant Accounting Estimates—Allowance for Credit Losses for Loans.”
Investment Portfolio
Marketable securities that we hold in our investment portfolio, which are classified as “securities available for sale,” act as a source of liquidity. However, we do not anticipate liquidating the investments prior to maturity.
Following is a detail schedule of the amortized cost of securities available for sale as of December 31:
| 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||
| Obligations of U.S. Government Agencies: | ||||||||||
| Mortgage-Backed Securities—Residential | $ | 5,242 | $ | 6,492 | $ | 7,745 | ||||
| Mortgage-Backed Securities—Commercial | 365,024 | 182,823 | 186,316 | |||||||
| Obligations of U.S. Government-Sponsored Enterprises: | ||||||||||
| Mortgage-Backed Securities—Residential | 632,687 | 481,109 | 660,777 | |||||||
| Other Government-Sponsored Enterprises | 1,000 | 100,996 | 1,000 | |||||||
| Obligations of States and Political Subdivisions | 9,538 | 11,154 | 17,738 | |||||||
| Corporate Securities | 32,088 | 22,941 | 22,919 | |||||||
| Total Securities Available for Sale | $ | 1,045,579 | $ | 805,515 | $ | 896,495 |
As of December 31, 2021, securities available for sale had a fair value of $1.0 billion. Gross unrealized gains were $9.5 million and gross unrealized losses were $13.7 million.
The following is a schedule of the contractual maturity distribution of securities available for sale at December 31, 2021.
| U.S. Government Agencies and Corporations | States and Political Subdivisions | Other Securities | Total Amortized Cost (a) | Weighted Average Yield (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Within 1 year | $ | 29 | $ | — | $ | — | $ | 29 | 5.72 | % | ||||||||
| After 1 but within 5 years | 15,432 | 1,883 | 10,991 | 28,306 | 2.99 | |||||||||||||
| After 5 but within 10 years | 79,592 | 7,655 | 21,097 | 108,344 | 2.05 | |||||||||||||
| After 10 years | 908,900 | — | — | 908,900 | 1.71 | |||||||||||||
| Total | $ | 1,003,953 | $ | 9,538 | $ | 32,088 | $ | 1,045,579 | 1.78 | % |
(a)Equities are excluded from this schedule because they have an indefinite maturity.
(b)Yields are calculated on a taxable equivalent basis.
Mortgage-backed securities, which include mortgage-backed obligations of U.S. Government agencies and obligations of U.S. Government-sponsored enterprises, have contractual maturities ranging from less than one year to approximately 45 years and have anticipated average lives to maturity ranging from less than three years to approximately five years.
The available for sale investment portfolio amortized cost increased $240.1 million, or 30%, at December 31, 2021 compared to 2020. Available for sale investment purchases of $676.9 million were offset by the sale, call or maturity of $433.9 million in investments. Liquidity provided from sales, calls and maturities was utilized to fund growth in the loan portfolio or reinvested into investment securities and interest bearing deposits with banks.
43
Table of Contents
Following is a detail schedule of the amortized cost of securities held to maturity as of December 31:
| 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||
| Obligations of U.S. Government Agencies: | ||||||||||
| Mortgage-Backed Securities—Residential | $ | 2,409 | $ | 2,766 | $ | 3,392 | ||||
| Mortgage-Backed Securities—Commercial | 91,439 | 36,799 | 51,291 | |||||||
| Obligations of U.S. Government-Sponsored Enterprises: | ||||||||||
| Mortgage-Backed Securities—Residential | 387,848 | 277,351 | 229,667 | |||||||
| Mortgage-Backed Securities—Commercial | 7,309 | 9,737 | 12,081 | |||||||
| Other Government-Sponsored Enterprises | 21,904 | — | — | |||||||
| Obligations of States and Political Subdivisions | 29,402 | 34,391 | 40,092 | |||||||
| Debt Securities Issued by Foreign Governments | 1,000 | 800 | 600 | |||||||
| Total Securities Held to Maturity | $ | 541,311 | $ | 361,844 | $ | 337,123 |
The following is a schedule of the contractual maturity distribution of securities held to maturity at December 31, 2021.
| U.S. Government Agencies and Corporations | States and Political Subdivisions | Other Securities | Total Amortized Cost | Weighted Average Yield | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||||||||||||||
| Within 1 year | $ | — | $ | 708 | $ | 200 | $ | 908 | 2.80 | % | ||||||||
| After 1 but within 5 years | 7,309 | 6,809 | 800 | 14,918 | 2.62 | |||||||||||||
| After 5 but within 10 years | 29,173 | 21,323 | — | 50,496 | 1.85 | |||||||||||||
| After 10 years | 474,427 | 562 | — | 474,989 | 1.46 | |||||||||||||
| Total | $ | 510,909 | $ | 29,402 | $ | 1,000 | $ | 541,311 | 1.53 | % |
The held to maturity investment portfolio increased $179.5 million, or 50%, at December 31, 2021 compared to 2020. Held to maturity investment purchases of $361.7 million were offset by the sale, call or maturity of $120.7 million in investments.
See Note 7 “Investment Securities" and Note 16 “Fair Values of Assets and Liabilities” for additional information related to the investment portfolio.
44
Table of Contents
Deposits
Total deposits increased $543.8 million, or 7%, in 2021. Interest-bearing demand and savings deposits increased $382.9 million, noninterest-bearing demand deposits increased $338.8 million and time deposits decreased $177.9 million. The increase in deposits can be attributed to elevated customer deposit balances from PPP loan proceeds and the deposit of Federal stimulus checks. For additional information concerning our deposits, please refer to Note 12 “Interest-Bearing Deposits.”
Time deposits of $100 thousand or more had remaining maturities as follows as of the end of each year in the three-year period ended December 31:
| 2021 | 2020 | 2019 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | Amount | % | |||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||
| 3 months or less | $ | 40,690 | 30 | % | $ | 79,135 | 34 | % | $ | 51,625 | 14 | % | ||||||||
| Over 3 months through 6 months | 29,018 | 21 | 59,193 | 26 | 88,352 | 23 | ||||||||||||||
| Over 6 months through 12 months | 38,629 | 29 | 52,447 | 23 | 133,893 | 35 | ||||||||||||||
| Over 12 months | 27,749 | 20 | 40,675 | 17 | 103,759 | 28 | ||||||||||||||
| Total | $ | 136,086 | 100 | % | $ | 231,450 | 100 | % | $ | 377,629 | 100 | % |
Short-Term Borrowings and Long-Term Debt
Short-term borrowings increased $20.9 million, or 18%, from $117.4 million at December 31, 2020 to $138.3 million at December 31, 2021. Long-term debt decreased $51.0 million, from $233.3 million at December 31, 2020 to $182.3 million at December 31, 2021. For additional information concerning our short-term borrowings, subordinated debentures and other long-term debt, please refer to Note 13 “Short-term Borrowings,” Note 14 “Subordinated Debentures” and Note 15 “Other Long-term Debt” of the Consolidated Financial Statements.
Contractual Obligations and Off-Balance Sheet Arrangements
The table below sets forth our contractual obligations to make future payments as of December 31, 2021. For a more detailed description of each category of obligation, refer to the note in our Consolidated Financial Statements indicated in the table below.
| Footnote Number Reference | 1 Year or Less | After 1 But Within 3 Years | After 3 But Within 5 Years | After 5 Years | Total | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||||||||||||
| FHLB advances | 15 | $ | 712 | $ | 1,508 | $ | 1,629 | $ | 1,724 | $ | 5,573 | ||||||||||
| Subordinated debentures | 14 | — | — | — | 170,775 | 170,775 | |||||||||||||||
| Operating leases | 10 | 4,667 | 9,103 | 8,105 | 35,207 | 57,082 | |||||||||||||||
| Total contractual obligations | $ | 5,379 | $ | 10,611 | $ | 9,734 | $ | 207,706 | $ | 233,430 |
The table above excludes our cash obligations upon maturity of certificates of deposit, which is set forth in Note 12 “Interest-Bearing Deposits” of the Consolidated Financial Statements.
In addition, see Note 9 “Commitments and Letters of Credit” for detail related to our off-balance sheet commitments to extend credit, financial standby letters of credit, performance standby letters of credit and commercial letters of credit as of December 31, 2021. Commitments to extend credit, standby letters of credit and commercial letters of credit do not necessarily represent future cash requirements since it is unknown if the borrower will draw upon these commitments and often these commitments expire without being drawn upon. As of December 31, 2021, a reserve for expected credit losses of $6.4 million was recorded for unused commitments and letters of credit.
Liquidity
Liquidity refers to our ability to meet the cash flow requirements of depositors and borrowers as well as our operating cash needs with cost-effective funding. Liquidity risk arises from the possibility that we may not be able to meet our financial obligations and operating cash needs or may become overly reliant upon external funding sources. In order to manage this risk, our Board of Directors has established a Liquidity Policy that identifies primary sources of liquidity, establishes procedures for
45
Table of Contents
monitoring and measuring liquidity and quantifies minimum liquidity requirements based on limits approved by our Board of Directors. This policy designates our Asset/Liability Committee (“ALCO”) as the body responsible for meeting these objectives. The ALCO, which includes members of executive management, reviews liquidity on a periodic basis and approves significant changes in strategies that affect balance sheet or cash flow positions. Liquidity is centrally managed on a daily basis by our Treasury Department, which monitors it by using such measures as a 30-day liquidity stress analysis, liquidity gap ratios and noncore funding ratios.
We generate funds to meet our cash flow needs primarily through the core deposit base of FCB and the maturity or repayment of loans and other interest-earning assets, including investments. Core deposits are the most stable source of liquidity a bank can have due to the long-term relationship with a deposit customer. The level of deposits during any period is sometimes influenced by factors outside of management’s control, such as the level of short-term and long-term market interest rates and yields offered on competing investments, such as money market mutual funds. Deposits increased $543.8 million, or 7%, during 2021, and comprised 95% of total liabilities at December 31, 2021, as compared to 93% at December 31, 2020. The increase in deposits in 2021 is a result of elevated customer deposit balances from PPP loan proceeds and the deposit of Federal stimulus checks into our customer's deposit accounts. Proceeds from the sale, maturity and redemption of investment securities totaled $554.6 million during 2021 and provided liquidity to fund loans, pay down short-term borrowings, purchase investment securities and fund depositor withdrawals.
We also have available unused wholesale sources of liquidity, including overnight federal funds and repurchase agreements, advances from the Federal Home Loan Bank of Pittsburgh, borrowings through the discount window at the Federal Reserve Bank of Cleveland and access to certificates of deposit through brokers. We have increased our borrowing capacity at the Federal Reserve by establishing a Borrower-in-Custody of Collateral arrangement that enables us to pledge certain loans, not being used as collateral at the Federal Home Loan Bank, as collateral for borrowings at the Federal Reserve. At December 31, 2021 our borrowing capacity at the Federal Reserve related to this program was $982.1 million and there were no amounts outstanding. Additionally, as of December 31, 2021, our maximum borrowing capacity at the Federal Home Loan Bank of Pittsburgh was $1.9 billion and as of that date amounts used against this capacity included $5.6 million in outstanding borrowings.
We participate in the Certificate of Deposit Account Registry Services (“CDARS”) program as part of an ALCO strategy to increase and diversify funding sources. As of December 31, 2021, our maximum borrowing capacity under this program was $1.0 billion and as of that date there was $5.8 million outstanding. We also participate in a reciprocal program which allows our depositors to receive expanded FDIC coverage by placing multiple certificates of deposit at other CDARS member banks. As of December 31, 2021, our outstanding certificates of deposits from this program have an average weighted rate of 0.57% and an average original term of 341 days.
We also have available unused federal funds lines with four correspondent banks. These lines have an aggregate commitment of $160.0 million and there were no amounts outstanding as of December 31, 2021. In addition, we have available unused repo lines with three correspondent banks. These lines have an aggregate commitment of $875.2 million with no outstanding balance as of December 31, 2021.
The liquidity needs of First Commonwealth on an unconsolidated basis (the "Parent Company") consist primarily of operating expenses, debt service payments and dividend payments to our stockholders, which collectively totaled $51.5 million for the year ended December 31, 2021, as well as any cash necessary to repurchase our shares, which totaled $31.3 million for the year ended December 31, 2021. The primary source of liquidity for the Parent Company is dividends from subsidiaries. The Parent Company had $72.2 million in junior subordinated debentures and cash and interest-bearing deposits of $11.6 million at December 31, 2021. At the end of 2021, the Parent Company had a $20.0 million short-term, unsecured revolving line of credit with another financial institution. As of December 31, 2021, there were no amounts outstanding under this line. The Parent Company has the ability to enhance its liquidity position by raising capital or incurring debt.
Refer to “Financial Condition” above for additional information concerning our deposits, loan portfolio, investment securities and borrowings.
Market Risk
Market risk refers to potential losses arising from changes in interest rates, foreign exchange rates, equity prices and commodity prices. Our market risk is composed primarily of interest rate risk. Interest rate risk is comprised of repricing risk, basis risk, yield curve risk and options risk. Repricing risk arises from differences in the cash flow or repricing between asset and liability portfolios. Basis risk arises when asset and liability portfolios are related to different market rate indices, which do not always change by the same amount. Yield curve risk arises when asset and liability portfolios are related to different maturities on a given yield curve; when the yield curve changes shape, the risk position is altered. Options risk arises from “embedded options”
46
Table of Contents
within asset and liability products as certain borrowers have the option to prepay their loans when rates fall, while certain depositors can redeem or withdraw their deposits early when rates rise.
The process by which we manage our interest rate risk is called asset/liability management. The goals of our asset/liability management are increasing net interest income without taking undue interest rate risk or material loss of net market value of our equity, while maintaining adequate liquidity. Net interest income is increased by growing earning assets and increasing the difference between the rate earned on earning assets and the rate paid on interest-bearing liabilities. Liquidity is measured by the ability to meet both depositors’ and credit customers’ requirements.
We use an asset/liability model to measure our interest rate risk. Interest rate risk measures include earnings simulation and gap analysis. Gap analysis is a static measure that does not incorporate assumptions regarding future events. Gap analysis, while a helpful diagnostic tool, displays cash flows for only a single rate environment. Net interest income simulations explicitly measure the exposure to earnings from changes in market rates of interest. Under simulation analysis, our current financial position is combined with assumptions regarding future business to calculate net interest income under various hypothetical rate scenarios. Our net interest income simulations assume a level balance sheet whereby new volume equals run-off. The ALCO reviews earnings simulations over multiple years under various interest rate scenarios. Reviewing these various measures provides us with a reasonably comprehensive view of our interest rate profile.
The following gap analysis compares the difference between the amount of interest-earning assets and interest-bearing liabilities subject to repricing over a period of time. The ratio of rate sensitive assets to rate sensitive liabilities repricing within a one-year period was 0.84 and 0.51 at December 31, 2021 and 2020, respectively. A ratio of less than one indicates a higher level of repricing liabilities over repricing assets over the next twelve months. The level of First Commonwealth's ratio is largely driven by the modeling of interest-bearing non-maturity deposits, which are included in the analysis as repricing within one year.
Following is the gap analysis as of December 31:
| 2021 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-90 Days | 91-180 Days | 181-365 Days | Cumulative 0-365 Days | Over 1 Year Through 5 Years | Over 5 Years | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Loans | $ | 2,910,172 | $ | 394,048 | $ | 606,468 | $ | 3,910,688 | $ | 2,296,873 | $ | 555,022 | ||||||||||
| Investments | 98,969 | 82,267 | 154,316 | 335,552 | 725,576 | 516,766 | ||||||||||||||||
| Other interest-earning assets | 310,629 | — | — | 310,629 | — | — | ||||||||||||||||
| Total interest-sensitive assets (ISA) | 3,319,770 | 476,315 | 760,784 | 4,556,869 | 3,022,449 | 1,071,788 | ||||||||||||||||
| Certificates of deposit | 97,269 | 72,453 | 106,243 | 275,965 | 107,795 | 1,232 | ||||||||||||||||
| Other deposits | 4,938,673 | — | — | 4,938,673 | — | — | ||||||||||||||||
| Borrowings | 210,682 | 200 | 400 | 211,282 | 53,197 | 51,577 | ||||||||||||||||
| Total interest-sensitive liabilities (ISL) | 5,246,624 | 72,653 | 106,643 | 5,425,920 | 160,992 | 52,809 | ||||||||||||||||
| Gap | $ | (1,926,854) | $ | 403,662 | $ | 654,141 | $ | (869,051) | $ | 2,861,457 | $ | 1,018,979 | ||||||||||
| ISA/ISL | 0.63 | 6.56 | 7.13 | 0.84 | 18.77 | 20.30 | ||||||||||||||||
| Gap/Total assets | 20.19 | % | 4.23 | % | 6.85 | % | 9.10 | % | 29.98 | % | 10.68 | % |
47
Table of Contents
| 2020 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-90 Days | 91-180 Days | 181-365 Days | Cumulative 0-365 Days | Over 1 Year Through 5 Years | Over 5 Years | |||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Loans | $ | 596,292 | $ | 495,759 | $ | 942,174 | $ | 2,034,225 | $ | 3,424,936 | $ | 1,270,694 | ||||||||||
| Investments | 109,706 | 82,052 | 158,357 | 350,115 | 495,013 | 150,976 | ||||||||||||||||
| Other interest-earning assets | 256,572 | — | — | 256,572 | — | — | ||||||||||||||||
| Total interest-sensitive assets (ISA) | 962,570 | 577,811 | 1,100,531 | 2,640,912 | 3,919,949 | 1,421,670 | ||||||||||||||||
| Certificates of deposit | 163,340 | 120,458 | 135,285 | 419,083 | 141,577 | 2,153 | ||||||||||||||||
| Other deposits | 4,555,744 | — | — | 4,555,744 | — | — | ||||||||||||||||
| Borrowings | 189,645 | 50,105 | 209 | 239,959 | 1,673 | 104,166 | ||||||||||||||||
| Total interest-sensitive liabilities (ISL) | 4,908,729 | 170,563 | 135,494 | 5,214,786 | 143,250 | 106,319 | ||||||||||||||||
| Gap | $ | (3,946,159) | $ | 407,248 | $ | 965,037 | $ | (2,573,874) | $ | 3,776,699 | $ | 1,315,351 | ||||||||||
| ISA/ISL | 0.20 | 3.39 | 8.12 | 0.51 | 27.36 | 13.37 | ||||||||||||||||
| Gap/Total assets | 43.52 | % | 4.49 | % | 10.64 | % | 28.38 | % | 41.65 | % | 14.51 | % |
Gap analysis has limitations due to the static nature of the model, which holds volumes and consumer behaviors constant in all economic and interest rate scenarios. A lower level of rate sensitive assets to rate sensitive liabilities repricing in one year could indicate reduced net interest income in a rising interest rate scenario, and conversely, increased net interest income in a declining interest rate scenario. However, the gap analysis incorporates only the level of interest-earning assets and interest-bearing liabilities and not the sensitivity each has to changes in interest rates. The impact of the sensitivity to changes in interest rates is provided in the table below.
The following table presents an analysis of the potential sensitivity of our annual net interest income to gradual changes in interest rates over a 12-month time frame as compared with net interest income if rates remained unchanged and there are no changes in balance sheet categories.
| Net interest income change (12 months) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -200 | -100 | +100 | +200 | |||||||||||
| (dollars in thousands) | ||||||||||||||
| December 31, 2021 ($) | $ | (9,008) | $ | (4,976) | $ | 5,956 | $ | 10,224 | ||||||
| December 31, 2021 (%) | (3.25) | % | (1.79) | % | 2.15 | % | 3.69 | % | ||||||
| December 31, 2020 ($) | $ | (4,911) | $ | (2,621) | $ | 3,340 | $ | 6,229 | ||||||
| December 31, 2020 (%) | (1.79) | % | (0.95) | % | 1.22 | % | 2.27 | % |
The following table represents the potential sensitivity of our annual net interest income to immediate changes in interest rates as compared to if rates remained unchanged, assuming there are no changes in balance sheet categories.
| Net interest income change (12 months) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -200 | -100 | +100 | +200 | |||||||||||
| (dollars in thousands) | ||||||||||||||
| December 31, 2021 ($) | $ | (26,120) | $ | (17,640) | $ | 13,867 | $ | 29,192 | ||||||
| December 31, 2021 (%) | (9.42) | % | (6.36) | % | 5.00 | % | 10.53 | % | ||||||
| December 31, 2020 ($) | $ | (13,807) | $ | (9,175) | $ | 9,921 | $ | 18,408 | ||||||
| December 31, 2020 (%) | (5.03) | % | (3.34) | % | 3.61 | % | 6.70 | % |
The analysis and model used to quantify the sensitivity of our net interest income becomes less meaningful in a decreasing 200 basis point scenario given the current interest rate environment. Results of the 100 and 200 basis point interest rate decline
48
Table of Contents
scenario are affected by the fact that many of our interest-bearing liabilities are at rates below 1%, with an assumed floor of zero in the model. For the years 2021 and 2020, the cost of our interest-bearing liabilities averaged 0.27% and 0.58%, respectively, and the yield on our average interest-earning assets, on a fully taxable equivalent basis, averaged 3.43% and 3.72%, respectively.
During the third quarter of 2021, after considering the excess liquidity position of First Commonwealth and the banking industry, management revised its interest rate assumptions related to its ability to lag deposit rate increases for the first two 25 basis point interest rate increases by the Federal Reserve. The results of this assumption change, which extended the repricing of core deposits, are reflected in the December 31, 2021 results in the above sensitivity tables for gradual and immediate interest rate changes.
The ALCO is responsible for the identification and management of interest rate risk exposure. As such, the ALCO continuously evaluates strategies to manage our exposure to interest rate fluctuations.
Asset/liability models require that certain assumptions be made, such as prepayment rates on earning assets and the impact of pricing on non-maturity deposits, which may differ from actual experience. These business assumptions are based upon our experience, business plans and published industry experience. While management believes such assumptions to be reasonable, there can be no assurance that modeled results will approximate actual results.
Credit Risk
First Commonwealth maintains an allowance for credit losses at a level deemed sufficient for losses inherent in the loan portfolio at the date of each statement of financial condition. Management reviews the appropriateness of the allowance on a quarterly basis to ensure that the provision for credit losses has been charged against earnings in an amount necessary to maintain the allowance at a level that is appropriate based on management’s assessment of estimated expected losses.
First Commonwealth’s methodology for assessing the appropriateness of the allowance for credit losses consists of several key elements. These elements include an assessment of individual nonperforming loans with a balance greater than $250 thousand, loss experience trends and other relevant factors.
First Commonwealth also maintains a reserve for unfunded loan commitments and letters of credit based upon credit risk and probability of funding. The reserve totaled $6.4 million at December 31, 2021 and is classified in “Other liabilities” on the Consolidated Statements of Financial Condition.
Nonperforming loans include nonaccrual loans and loans classified as troubled debt restructurings. Nonaccrual loans represent loans on which interest accruals have been discontinued. Troubled debt restructured loans are those loans whose terms have been renegotiated to provide a reduction or deferral of principal or interest as a result of the deteriorating financial position of the borrower, who could not obtain comparable terms from alternate financing sources. In 2021, 30 loans totaling $9.4 million were identified as troubled debt restructurings. These loans were individually analyzed and no additional reserves were required.
We discontinue interest accruals on a loan when, based on current information and events, it is probable that we will be unable to fully collect principal or interest due according to the contractual terms of the loan. A loan is also placed in nonaccrual status when, based on regulatory definitions, the loan is maintained on a “cash basis” due to the weakened financial condition of the borrower. Generally, loans 90 days or more past due are placed on nonaccrual status, except for consumer loans which are placed on nonaccrual status at 150 days past due.
Nonperforming loans are closely monitored on an ongoing basis as part of our loan review and work-out process. The risk of loss on these loans is evaluated by comparing the loan balance to the estimated fair value of any underlying collateral or the present value of projected future cash flows. Losses or specifically assigned allowance for credit losses are recognized where appropriate.
The allowance for credit losses was $92.5 million at December 31, 2021 or 1.35% of loans outstanding, compared to $101.3 million or 1.50% of loans outstanding at December 31, 2020. Credit measures as of December 31, 2021 compared to December 31, 2020 reflect a decrease in the level of criticized loans of $104.7 million from $302.8 million at December 31, 2020 to $198.1 million at December 31, 2021. Commercial real estate loans accounted for $90.3 million of this decrease. Classified assets increased $1.4 million from $76.2 million at December 31, 2020 to $77.6 million at December 31, 2021. Delinquency on accruing loans decreased $1.6 million, or 14%, and the level of nonperforming loans increased $1.1 million for the same period.
The allowance for credit losses as a percentage of nonperforming loans was 167.7% at December 31, 2021 and 187.4% as of December 31, 2020. The allowance for credit losses includes specific allocations of $0.4 million related to nonperforming loans covering 1% of the total nonperforming balance at December 31, 2021 and specific allocations of $4.9 million covering
49
Table of Contents
9% of the total nonperforming balance at December 31, 2020. The amount of allowance related to nonperforming loans was determined by using estimated fair values obtained from current appraisals and updated discounted cash flow analyses.
Management believes that the allowance for credit losses is at a level that is sufficient to absorb expected losses in the loan portfolio at December 31, 2021.
The following table provides information on net charge-offs and nonperforming loans by loan category:
| For the Period Ended December 31, 2021 | As of December 31, 2021 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Charge-offs | % of Total Net Charge- offs | Net Charge-offs as a % of Average Loans | Nonperforming Loans | % of Total Nonperforming Loans | Nonperforming Loans as a % of Total Loans | ||||||||||||||
| (dollars in thousands) | |||||||||||||||||||
| Commercial, financial, agricultural and other | $ | 4,590 | 54.58 | % | 0.06 | % | $ | 4,047 | 7.34 | % | 0.06 | % | |||||||
| Real estate construction | (146) | (1.74) | — | 45 | 0.08 | — | |||||||||||||
| Residential real estate | (159) | (1.89) | — | 9,365 | 16.97 | 0.14 | |||||||||||||
| Commercial real estate | 1,524 | 18.12 | 0.02 | 41,277 | 74.80 | 0.60 | |||||||||||||
| Loans to individuals | 2,601 | 30.93 | 0.04 | 446 | 0.81 | 0.01 | |||||||||||||
| Total loans, net of unearned income | $ | 8,410 | 100.00 | % | 0.12 | % | $ | 55,180 | 100.00 | % | 0.81 | % |
As the above table illustrates, commercial real estate and residential real estate loans were the most significant portions of the nonperforming loans as of December 31, 2021. See discussions related to the provision for credit losses and loans for more information.
New Accounting Pronouncements
In March 2020, FASB released Accounting Standards Update (“ASU”) 2020-04 - Reference Rate Reform (Topic 848), which provides optional guidance to ease the accounting burden in accounting for, or recognizing the effects from, reference rate reform on financial reporting. The new standard is a result of the potential discontinuance of the London Interbank Offered Rate ("LIBOR") as an available benchmark rate. The standard is elective and provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, or other transactions that reference LIBOR, or another reference rate expected to be discontinued. The amendments in the update are effective for all entities between March 12, 2020 and December 31, 2022. The Company has established a cross-functional working group to manage the Company’s transition from LIBOR. Products that utilize LIBOR have been identified and have incorporated enhanced language to accommodate the transition to alternative reference rates. The Company continues to evaluate the impact of adopting the new standard and at this time does not expect it to have a material impact on its consolidated financial statements.