FIRST CITIZENS BANCSHARES INC /DE/ (FCNCA)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=798941. Latest filing source: 0000798941-26-000015.
Informational only - descriptive public-record data, not investment advice.
Business
Read FCNCA's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read FCNCA's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 9,541,000,000 | USD | 2025 | 2026-02-24 |
| Net income | 2,206,000,000 | USD | 2025 | 2026-02-24 |
| Assets | 229,698,000,000 | USD | 2025 | 2026-02-24 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-24. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000798941.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2010 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5,082,000,000 | 18,787,000,000 | 9,758,000,000 | 9,541,000,000 | |||||||
| Net income | 225,482,000 | 323,752,000 | 400,313,000 | 457,371,000 | 492,000,000 | 547,000,000 | 1,098,000,000 | 11,466,000,000 | 2,777,000,000 | 2,206,000,000 | |
| Diluted EPS | 47.50 | 53.88 | 67.40 | 784.51 | 189.41 | 165.24 | |||||
| Operating cash flow | 146,735,000 | 355,258,000 | 453,769,000 | 578,248,000 | 376,000,000 | -284,000,000 | 2,791,000,000 | 2,660,000,000 | 2,988,000,000 | 2,923,000,000 | |
| Capital expenditures | 81,841,000 | 84,798,000 | 140,444,000 | 121,077,000 | 133,000,000 | 107,000,000 | 155,000,000 | 405,000,000 | 429,000,000 | 710,000,000 | |
| Dividends paid | 30,000,000 | 42,000,000 | 83,000,000 | 117,000,000 | 158,000,000 | 161,000,000 | |||||
| Share buybacks | 0.00 | 0.00 | 163,095,000 | 453,123,000 | 334,000,000 | 0.00 | 1,240,000,000 | 0.00 | 1,648,000,000 | 3,027,000,000 | |
| Assets | 32,990,836,000 | 34,527,512,000 | 35,408,629,000 | 39,824,496,000 | 49,957,680,000 | 58,309,000,000 | 109,298,000,000 | 213,758,000,000 | 223,720,000,000 | 229,698,000,000 | |
| Liabilities | 29,978,409,000 | 31,193,448,000 | 31,919,675,000 | 36,238,312,000 | 45,728,412,000 | 53,571,000,000 | 99,636,000,000 | 192,503,000,000 | 201,492,000,000 | 207,460,000,000 | |
| Stockholders' equity | 3,012,427,000 | 3,334,064,000 | 3,488,954,000 | 3,586,000,000 | 4,229,000,000 | 4,738,000,000 | 9,662,000,000 | 21,255,000,000 | 22,228,000,000 | 22,238,000,000 | |
| Free cash flow | 270,460,000 | 313,325,000 | 457,171,000 | 243,000,000 | -391,000,000 | 2,636,000,000 | 2,255,000,000 | 2,559,000,000 | 2,213,000,000 |
Ratios
| Metric | 2010 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 21.61% | 61.03% | 28.46% | 23.12% | |||||||
| Return on equity | 7.49% | 9.71% | 11.47% | 12.75% | 11.63% | 11.54% | 11.36% | 53.94% | 12.49% | 9.92% | |
| Return on assets | 0.68% | 0.94% | 1.13% | 1.15% | 0.98% | 0.94% | 1.00% | 5.36% | 1.24% | 0.96% | |
| Liabilities / equity | 9.95 | 9.36 | 9.15 | 10.11 | 10.81 | 11.31 | 10.31 | 9.06 | 9.06 | 9.33 |
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 0000798941-26-000015; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000798941-26-000015; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000798941-26-000015; 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 0000798941-26-000015; filed 2026-02-24. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000798941-26-000015; filed 2026-02-24. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000798941-26-000015; filed 2026-02-24. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000798941-26-000015; filed 2026-02-24. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000798941-26-000015; filed 2026-02-24. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000798941-26-000015; filed 2026-02-24. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000798941-26-000015; filed 2026-02-24. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000798941-26-000015; filed 2026-02-24. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000798941-26-000015; filed 2026-02-24. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000798941-26-000015; filed 2026-02-24. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000798941-26-000015; filed 2026-02-24. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-08. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000798941.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 14.86 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 19.25 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 653.64 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 2,953,000,000 | 682,000,000 | 45.87 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 3,110,000,000 | 752,000,000 | 50.67 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 3,117,000,000 | 514,000,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 3,084,000,000 | 731,000,000 | 49.26 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 3,130,000,000 | 707,000,000 | 47.54 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 3,138,000,000 | 639,000,000 | 43.42 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 3,001,000,000 | 700,000,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 2,895,000,000 | 483,000,000 | 34.47 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 2,945,000,000 | 575,000,000 | 42.36 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 2,998,000,000 | 568,000,000 | 43.08 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 2,940,000,000 | 580,000,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 2,786,000,000 | 534,000,000 | 42.63 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000798941-26-000024; filed 2026-05-08. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000798941-26-000024; filed 2026-05-08. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000798941-26-000024; filed 2026-05-08. 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: 0000798941-26-000024.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Management’s discussion and analysis (“MD&A”) of earnings and related financial data is presented to assist in understanding the financial condition and results of operations of First Citizens BancShares, Inc. (the “Parent Company” and, when including all of its subsidiaries on a consolidated basis, “we,” “us,” “our,” or “BancShares”) and its banking subsidiary, First-Citizens Bank & Trust Company (“FCB”). Unless otherwise noted, the terms “we,” “us,” “our,” and “BancShares” in this section refer to the consolidated financial position and consolidated results of operations for BancShares.
This MD&A is expected to provide our investors with a view of our financial condition and results of operations from our management’s perspective. This MD&A should be read in conjunction with the unaudited consolidated financial statements and related notes presented within this Quarterly Report on Form 10-Q (this “Form 10-Q”), along with our consolidated financial statements and related MD&A of financial condition and results of operations included in our Annual Report on Form 10-K for the year ended December 31, 2025 (the “2025 Form 10-K”). Throughout this MD&A, references to a specific “Note” refer to Notes to the Consolidated Financial Statements (Unaudited) in Item 1. Financial Statements.
Intercompany accounts and transactions have been eliminated. Refer to Note 1—Significant Accounting Policies and Basis of Presentation for further information.
Management uses certain financial measures that are not presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”) in its analysis of the financial condition and results of operations of BancShares. Refer to the "Non-GAAP Financial Measurements" section of this MD&A for a reconciliation of these financial measures to the most directly comparable financial measures in accordance with GAAP.
EXECUTIVE OVERVIEW
The Parent Company is a bank holding company (“BHC”) and financial holding company. The Parent Company is regulated by the Board of Governors of the Federal Reserve System (“Federal Reserve”) under the U.S. Bank Holding Company Act of 1956, as amended. The Parent Company is also registered under the BHC laws of North Carolina and is subject to supervision, regulation and examination by the North Carolina Office of the Commissioner of Banks (the “NCCOB”). BancShares conducts its banking operations through its wholly owned subsidiary, FCB, a state-chartered bank organized under the laws of the state of North Carolina. FCB is regulated by the NCCOB. In addition, FCB, as an insured depository institution, is supervised by the Federal Deposit Insurance Corporation (the “FDIC”).
BancShares provides financial services for a wide range of consumer and commercial clients. BancShares offers deposit products, loans, and wealth management and private banking services to consumer clients. BancShares provides lending, leasing, capital markets and other financial and advisory services, to small and middle-market companies across a variety of industries. Additionally, BancShares provides a full suite of financial products and services to private equity firms, venture capital firms, and commercial clients in innovation markets, such as technology, life sciences and healthcare industries. BancShares also provides deposit, cash management and lending to homeowner associations and property management companies and owns a fleet of railcars and locomotives that are leased to railroads and shippers.
BancShares delivers banking products and services to its customers through an extensive branch network and additionally operates a nationwide digital banking platform that delivers deposit products to consumers (the “Direct Bank”). Services offered at most branches include accepting deposits, cashing checks and providing for consumer and commercial cash needs. Consumer and business customers may also conduct banking transactions through various digital channels.
In addition to our banking operations, we provide various investment products and services through FCB’s wholly owned subsidiaries, including First Citizens Investor Services, Inc. (“FCIS”), First Citizens Asset Management, Inc. (“FCAM”), and First Citizens Delaware Trust Company, and a non-bank subsidiary, First Citizens Capital Securities, LLC (“FCCS”). As a registered broker-dealer, FCIS provides a full range of investment products, including annuities, brokerage services and third-party mutual funds. As registered investment advisers, FCIS and FCAM provide investment management services and advice. FCCS is a broker-dealer that also provides underwriting and private placement services. We also have other wholly owned subsidiaries, including SVB Wealth LLC, SVB Asset Management, and First Citizens Institutional Asset Management, LLC, which are active investment advisers.
Refer to Note 18—Segment Information for further information regarding the products and services we provide.
Refer to the 2025 Form 10-K for a discussion of our strategy.
50
Recent Events
Equity Transactions
Share Repurchase Programs
During the first quarter of 2026, we repurchased 449,845 shares of our Class A common stock for $900 million and paid a dividend of $2.10 per share on our Class A and Class B common stock. Shares repurchased during the first quarter of 2026 represented 4.04% of Class A common stock and 3.71% of total Class A and Class B common stock outstanding at December 31, 2025. From inception of the 2024 share repurchase program (“2024 SRP”) through March 31, 2026, we have repurchased 2,842,948 shares of our Class A common stock for $5.59 billion, representing 21.02% of Class A common stock and 19.57% of total Class A and Class B common stock outstanding as of June 30, 2024.
From April 1, 2026 through April 30, 2026, BancShares repurchased an additional 102,340 shares of Class A common stock for a total of $203 million and had total capacity remaining under the current share repurchase program (the “2025 SRP”) of $1.71 billion as of April 30, 2026.
Refer to Part II, Item 2. Unregistered Sales of Equity Securities and Use of Proceeds for first quarter 2026 monthly repurchase activity of Class A common stock.
Preferred Stock Issuance
On February 5, 2026, the Parent Company issued and sold 6.625% non-cumulative perpetual preferred stock, series E for a total of $400 million. Refer to Note 13—Stockholders' Equity for further information, including depositary shares and liquidation preference.
Debt Transactions
Prepayments of the Purchase Money Note
In connection with the SVBB Acquisition (as defined in Note 2—Business Combinations), FCB issued a five-year $36.07 billion note payable to the FDIC, maturing March 27, 2028 (the “Purchase Money Note”). The Purchase Money Note had a carrying value of $30.91 billion and $33.39 billion at March 31, 2026 and December 31, 2025, respectively. During the current quarter, we prepaid $2.50 billion of the Purchase Money Note which resulted in an $8 million loss on extinguishment of debt. The outstanding balance of the Purchase Money Note declined from $35.85 billion at September 30, 2025 to $30.91 billion at March 31, 2026. We will continue to monitor the interest rate environment, FCB’s collateral position for the Purchase Money Note, and FCB’s liquidity position to determine the timing and magnitude of further prepayments as discussed below in the Funding, Liquidity and Capital Overview. We expect monthly prepayments to be at least $500 million throughout 2026. In April 2026, we made an additional prepayment of $500 million.
Debt Issuance
On March 3, 2026, the Parent Company issued and sold $500 million aggregate principal amount of its 4.869% Fixed-to-Floating Rate Senior Notes due in 2032 in a public offering (the “Current Quarter Debt Issuance”).
Pending Branch Acquisition
On October 16, 2025, FCB announced the BMO Branch Acquisition (as defined in Note 2—Business Combinations) to acquire 138 branches from BMO Bank N.A.located throughout the Midwest, Great Plains and West regions of the U.S. In connection with the BMO Branch Acquisition, FCB expects to assume approximately $5.3 billion in deposit liabilities and acquire approximately $1.1 billion in loans. We expect the transaction to close in the second half of 2026, subject to customary closing terms and conditions and the receipt of remaining regulatory approvals.
Commercial Banking Brand Alignment
On April 23, 2026, FCB announced plans to expand its commercial banking capabilities and to align brand names later this year. In the fourth quarter of 2026, Silicon Valley Bank (“SVB”), a division of FCB, will rebrand as First Citizens Innovation Banking and First Citizens Fund Banking, and CIT Commercial Services and the Silicon Valley Bank Wine division will rebrand as FCB.
51
Recent Economic, Industry and Regulatory Developments
Economic conditions reflected heightened uncertainty in the first quarter of 2026, as inflationary pressures, due in part to global energy constraints related to the conflicts in the Middle East, contributed to market volatility. We continue to monitor these developments and the broader macroeconomic environment; however, the ultimate effects remain uncertain and dependent on future events.
Entering 2026, the benchmark federal funds range was between 3.50% - 3.75%. During the January, March, and April 2026 Federal Open Market Committee meetings, the benchmark federal funds rate was left unchanged.
The U.S. government announced changes to its trade policies in 2025 and significantly increased tariffs on certain imports under emergency authorities, including the International Emergency Economic Powers Act (the “IEEPA”). In February 2026, the Supreme Court ruled that the IEEPA does not authorize the President to impose tariffs. The current tariff environment remains dynamic and uncertain, including with respect to refunds of tariffs paid under the IEEPA and replacement measures under other legal authorities. We continue to closely monitor both the impact and potential impact of such measures on our business, our customers and on overall economic conditions in the United States.
On March 19, 2026, federal banking regulators issued revised notices of proposed rulemaking to implement the final components of the Basel III accords (the “Basel III proposals”). The proposals include, among other things, a revised standardized approach to calculating risk-weighted assets applicable to Category III and Category IV banking organizations like us, which the Federal Reserve expects to decrease aggregate Common Equity Tier 1 (“CET1”) risk-based capital requirements. Additionally, the revised proposals would eliminate the requirement to deduct mortgage servicing assets from CET1 capital and instead assign a 250% risk weight. We will continue to monitor further developments regarding the proposals and assess potential impacts to our regulatory capital requirements, including enhanced capital flexibility.
Financial Performance Summary
The following tables in this MD&A include financial data for the three months ended March 31, 2026 (the “current quarter”), December 31, 2025 (the “linked quarter”) and March 31, 2025 (the “prior year quarter”). In accordance with Item 303(c) of Regulation S-K, we focus our discussion of quarterly results of operations on changes compared to the linked quarter for the narrative discussion and analysis as we believe this provides investors and other users of our data with the most relevant information. We also include commentary comparing current quarter to prior year quarter.
We focus the discussion of our financial position by comparing balances as of March 31, 2026 to December 31, 2025. Percent changes within this MD&A are based on unrounded amounts and may not recalculate precisely using the displayed rounded ba
[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.
Management’s discussion and analysis (“MD&A”) of earnings and related financial data is presented to assist in understanding the financial condition and results of operations of BancShares. Unless otherwise noted, the terms “we,” “us,” “our,” and “BancShares” in this MD&A refer to our consolidated financial condition and results of operations.
This MD&A is expected to provide our investors with a view of our financial condition and results of operations from our management’s perspective. This MD&A should be read in conjunction with the audited consolidated financial statements and Notes to the Consolidated Financial Statements in Item 8. Financial Statements and Supplementary Data. Throughout this MD&A, references to a specific “Note” refer to the Notes to Consolidated Financial Statements contained in Item 8. Financial Statements and Supplementary Data.
Intercompany accounts and transactions have been eliminated. Although certain amounts for prior years have been reclassified to conform with financial statement presentations for 2025, the reclassifications had no effect on stockholders’ equity or net income as previously reported. Refer to Note 1—Significant Accounting Policies and Basis of Presentation.
Management uses certain financial measures that are not presented in accordance with GAAP in its analysis of the financial condition and results of operations of BancShares. Refer to the "Non-GAAP Financial Measurements" section of this MD&A for a reconciliation of these financial measures to the most directly comparable financial measures in accordance with GAAP.
Comparisons of the financial data as of and for the years ended December 31, 2024 and 2023 are contained in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations of BancShares’ Annual Report on Form 10-K as of and for the year ended December 31, 2024 (the “2024 Form 10-K”) filed with the SEC on February 21, 2025 and available through our investor relations website ir.firstcitizens.com or the SEC’s EDGAR database.
EXECUTIVE OVERVIEW
Key Strategic Objectives
BancShares defines strategic priorities to further our vision and align goals to enhance productivity while focusing on risk management throughout the organization. Our strategic priorities center around the themes summarized below.
•Client Focus
▪Expand and grow our capabilities and products while harnessing the scale of the enterprise and maintaining a client-first focus.
•Talent and Culture
▪Attract, retain and develop associates who align with our long-term direction and culture while scaling for continued growth.
•Operational Efficiency
▪Optimize processes and systems to reduce organizational complexity and maximize productivity.
▪Continue to streamline systems to simplify our information technology operating environment and improve our data infrastructure.
•Balance Sheet Optimization
▪Manage our balance sheet prudently to optimize our funding and liquidity profile while driving core deposit growth and enhancing returns.
41
Recent Events
Equity Transactions
Share Repurchase Programs
On July 25, 2025, BancShares announced that the Board authorized the 2025 SRP, which allows BancShares to repurchase shares of its Class A common stock in an aggregate amount up to $4.0 billion through December 31, 2026. Repurchases under the 2025 SRP commenced in September 2025 upon the completion of the $3.5 billion 2024 SRP announced in July 2024. During 2025, BancShares repurchased $3.03 billion of its Class A common stock in aggregate under the 2024 SRP and the 2025 SRP. The total capacity remaining under the 2025 SRP was $2.81 billion as of December 31, 2025 and $2.37 billion as of February 13, 2026.
Refer to Part II, Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities for additional information regarding repurchases of Class A common stock.
Preferred Stock Issuances
On November 18, 2025, the Parent Company issued and sold 7.000% non-cumulative perpetual preferred stock, series D, for a total of $500 million. In February 2026, the Parent Company issued and sold 6.625% non-cumulative perpetual preferred stock, series E for a total of $400 million. Refer to Note 15—Stockholders' Equity for further information, including depositary shares and liquidation preference.
Debt Transactions
Partial Prepayments of the Purchase Money Note
In connection with the SVBB Acquisition (as defined and described in Note 2—Business Combinations), FCB issued a five-year, 3.50% fixed rate Purchase Money Note (as defined in Note 2—Business Combinations), which had a carrying value of $33.39 billion and $35.82 billion at December 31, 2025 and 2024, respectively. During December 2025, FCB prepaid $2.49 billion of the Purchase Money Note (the “Partial Prepayment of the Purchase Money Note”), which resulted in a $9 million loss on extinguishment of debt. We will continue to monitor the interest rate environment and FCB’s collateral position for the Purchase Money Note and assess further prepayments as discussed below in the Funding, Liquidity and Capital Overview. In both January 2026 and February 2026, we made additional prepayments of approximately $500 million.
Debt Redemption
On June 15, 2025, the Parent Company executed a callable feature and redeemed all $350 million aggregate principal amount of its 3.375% Fixed-to-Floating Rate Subordinated Notes due in 2030 (when combined with the Purchase Money Note Partial Prepayment, the “2025 Debt Redemptions”).
Debt Issuances
The Parent Company issued and sold the following during 2025 (together the “2025 Debt Issuances”) in public offerings:
•On September 5, 2025, $600 million aggregate principal amount of its 5.600% Fixed Rate Reset Subordinated Notes due in 2035, and
•On March 12, 2025, $500 million aggregate principal amount of its 5.231% Fixed-to-Floating Rate Senior Notes due in 2031 and $750 million aggregate principal amount of its 6.254% Fixed-to-Fixed Rate Subordinated Notes due in 2040.
Pending Branch Acquisition
On October 16, 2025, FCB announced the BMO Branch Acquisition to acquire 138 branches from BMO Bank N.A. located throughout the Midwest, Great Plains and West regions of the U.S. In connection with the BMO Branch Acquisition, FCB expects to assume approximately $5.7 billion in deposit liabilities and acquire approximately $1.1 billion in loans. We expect the transaction to close in the second half of 2026, subject to customary closing terms and conditions and regulatory approvals.
Termination of the Shared-Loss Agreement with the FDIC
On April 7, 2025, FCB and the FDIC entered into an agreement (the “Shared-Loss Termination Agreement”) to terminate the Shared-Loss Agreement (as defined in Note 2—Business Combinations). As a result of entering into the Shared-Loss Termination Agreement, all rights and obligations of the parties under the Shared-Loss Agreement terminated as of the date of the Shared-Loss Termination Agreement, including FCB’s reporting covenants and obligations related to FDIC Loss Sharing and FCB reimbursement (each as defined in Note 2—Business Combinations). The decision to enter into the Shared-Loss Termination Agreement was motivated, in part, by FCB’s determination that the likelihood of reaching the $5 billion loss threshold during the five-year period covered by the Shared-Loss Agreement was remote. Additionally, the Shared-Loss Termination Agreement eliminated the reporting responsibilities associated with the Shared-Loss Agreement. There was no impact to our consolidated balance sheets or statements of income resulting from the Shared-Loss Termination Agreement
42
because there was no loss indemnification asset or true-up liability associated with the Shared-Loss Agreement, primarily based on evaluation of historical loss experience and the credit quality of the Covered Assets (as defined in Note 2—Business Combinations).
The impacts to the Risk-Based Capital Ratios resulting from the Shared-Loss Termination Agreement are discussed in the “Capital” section of this MD&A.
Financial Reporting Updates
Changes to Reportable Segments
As of December 31, 2025, our reportable segments included the General Bank, the Commercial Bank, and Rail. All other financial information not included in the segments is reported in the Corporate section of the segment disclosures. During 2025, we made the following Segment Reporting Updates:
•All components previously reported in the SVB Commercial segment and certain components of the General Bank segment were consolidated into the Commercial Bank segment.
•We made minor updates to our segment expense allocations.
Segment disclosures for the years ended December 31, 2024 and 2023 included in this Form 10-K were recast to conform with the Segment Reporting Updates summarized above.
Loan Class Changes
At December 31, 2025, our commercial loan classes included: commercial and industrial, capital call lines, owner occupied commercial mortgage, investor dependent, and commercial real estate, while our consumer loan classes included: residential mortgage, revolving mortgage, auto, and other consumer.
During 2025, we changed our loan classes (“Loan Class Changes”) from the loan classes in the 2024 Form 10-K. The Loan Class Changes recast capital call lines and commercial real estate into separate loan classes, and recast SVB loan classes into the commercial loan classes. Additionally, investor dependent - early stage and investor dependent - growth stage were combined into a single investor dependent loan class.
The Loan Class Changes are further discussed in Note 1—Significant Accounting Policies and Basis of Presentation. Loan and lease and ALLL disclosures for all periods presented in this Form 10-K were recast to reflect the Loan Class Changes.
Recent Economic, Industry and Regulatory Developments
Entering 2025, the FOMC had reduced the benchmark federal funds rate to a range between 4.25% - 4.50% and maintained this level until its September meeting. During each of its September, October and December meetings in 2025, the FOMC reduced the benchmark federal funds rate by a quarter-point, to a range between 3.50% - 3.75% as of December 31, 2025. During the January 2026 FOMC meeting, the benchmark federal funds rate was left unchanged.
The U.S. government announced changes to its trade policies in 2025 and significantly increased tariffs on certain imports under emergency authorities, including IEEPA. In February 2026, the Supreme Court ruled that IEEPA does not authorize the President to impose tariffs. The current tariff environment remains dynamic and uncertain, including regarding potential refunds of tariffs paid under IEEPA, and the U.S. government could respond with replacement measures under other legal authorities. We continue to closely monitor both the impact and potential impact of such measures on our business, our customers and on overall economic conditions in the United States.
On July 4, 2025, President Trump signed into law H.R. 1, referred to as the One Big Beautiful Bill Act (the “OBBBA”). The OBBBA contains several provisions that impact corporate taxation. The enactment of the OBBBA did not have a material impact on our tax rate or results of operations.
Financial Performance Summary
The following tables in this MD&A include financial data as of and for the year ended December 31, 2025 (the “current year”), December 31, 2024 (the “prior year”) and December 31, 2023. We focus the discussion of our financial position by comparing balances as of December 31, 2025 to December 31, 2024. Percent changes within this MD&A are based on unrounded amounts and may not recalculate precisely using the displayed rounded balances.
43
Table 1
Selected Financial Data
| dollars in millions, except share data | Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||
| Results of Operations: | ||||||||||||||||
| Interest income | $ | 11,778 | $ | 12,353 | $ | 10,391 | ||||||||||
| Interest expense | 4,964 | 5,210 | 3,679 | |||||||||||||
| Net interest income | 6,814 | 7,143 | 6,712 | |||||||||||||
| Provision for credit losses | 514 | 431 | 1,375 | |||||||||||||
| Net interest income after provision for credit losses | 6,300 | 6,712 | 5,337 | |||||||||||||
| Noninterest income | 2,727 | 2,615 | 12,075 | |||||||||||||
| Noninterest expense | 6,056 | 5,735 | 5,335 | |||||||||||||
| Income before income taxes | 2,971 | 3,592 | 12,077 | |||||||||||||
| Income tax expense | 765 | 815 | 611 | |||||||||||||
| Net income | 2,206 | 2,777 | 11,466 | |||||||||||||
| Preferred stock dividends | 57 | 61 | 59 | |||||||||||||
| Net income available to common stockholders | $ | 2,149 | $ | 2,716 | $ | 11,407 | ||||||||||
| Per Common Share Information: | ||||||||||||||||
| Weighted average common shares outstanding (diluted) | 13,002,455 | 14,342,655 | 14,539,613 | |||||||||||||
| Diluted earnings per common share | $ | 165.24 | $ | 189.41 | $ | 784.51 | ||||||||||
| Key Performance Metrics: | ||||||||||||||||
| Return on average assets | 0.96 | % | 1.26 | % | 5.90 | % | ||||||||||
| Net interest margin (1) | 3.25 | 3.54 | 3.92 | |||||||||||||
| Net interest margin, excluding purchase accounting accretion or amortization (1) (2) | 3.13 | 3.30 | 3.50 | |||||||||||||
| Select Average Balances: | ||||||||||||||||
| Investment securities | $ | 44,160 | $ | 37,029 | $ | 23,112 | ||||||||||
| Total loans and leases (3) | 143,227 | 137,546 | 119,234 | |||||||||||||
| Operating lease equipment, net | 9,432 | 9,003 | 8,495 | |||||||||||||
| Total assets | 229,266 | 219,800 | 194,281 | |||||||||||||
| Total deposits | 159,486 | 151,004 | 130,590 | |||||||||||||
| Total borrowings | 38,061 | 37,399 | 31,843 | |||||||||||||
| Total stockholders’ equity | 22,357 | 22,297 | 17,937 | |||||||||||||
| Select Ending Balances: | ||||||||||||||||
| Investment securities | $ | 41,564 | $ | 44,090 | $ | 29,999 | ||||||||||
| Total loans and leases | 147,930 | 140,221 | 133,302 | |||||||||||||
| Operating lease equipment, net | 9,621 | 9,323 | 8,746 | |||||||||||||
| Total assets | 229,698 | 223,720 | 213,758 | |||||||||||||
| Total deposits | 161,578 | 155,229 | 145,854 | |||||||||||||
| Total borrowings | 36,008 | 37,051 | 37,654 | |||||||||||||
| Total stockholders’ equity | 22,238 | 22,228 | 21,255 | |||||||||||||
| Loan to deposit ratio | 91.55 | % | 90.33 | % | 91.39 | % | ||||||||||
| Noninterest-bearing deposits to total deposits | 25.16 | 24.89 | 27.29 | |||||||||||||
| Capital Ratios: | ||||||||||||||||
| Total risk-based capital | 13.71 | % | 15.04 | % | 15.75 | % | ||||||||||
| Tier 1 risk-based capital | 11.91 | 13.53 | 13.94 | |||||||||||||
| Common equity Tier 1 | 11.15 | 12.99 | 13.36 | |||||||||||||
| Tier 1 leverage | 9.29 | 9.90 | 9.83 | |||||||||||||
| Select Asset Quality Metrics: | ||||||||||||||||
| Ratio of nonaccrual loans to total loans | 0.88 | % | 0.84 | % | 0.73 | % | ||||||||||
| Allowance for loan and lease losses to loans ratio | 1.06 | 1.20 | 1.31 |
(1) Calculated net of average credit balances of factoring clients to appropriately reflect the interest-earning portion of factoring receivables.
(2) Net interest margin (“NIM”), excluding purchase accounting accretion or amortization (“PAA”), is a non-GAAP financial measure. Refer to the “NII, NIM, and Interest Income on Loans and Leases, Excluding PAA” discussion in the “Non-GAAP Financial Measurements” section of this MD&A for a reconciliation from the most comparable GAAP measure to the non-GAAP measure.
(3) Average loan balances include loans held for sale and nonaccrual loans.
44
Financial highlights are summarized below. Further details are discussed in the “Results of Operations” and “Balance Sheet Analysis” sections of this MD&A.
Income Statement Highlights
•Net income for the current year was $2.21 billion, a decrease of $571 million or 21%, from $2.78 billion for the prior year. Net income available to common stockholders for the current year was $2.15 billion, a decrease of $567 million or 21%, from $2.72 billion for the prior year. Earnings per diluted common share for the current year was $165.24, a decrease from $189.41 for the prior year. The decrease in net income and net income available to common stockholders was due to lower NII, higher noninterest expense and provision for credit losses, partially offset by higher noninterest income and lower income tax expense, as further discussed below.
•NII for the current year was $6.81 billion, a decrease of $329 million or 5%, from $7.14 billion for the prior year. NIM for the current year was 3.25%, a decrease of 29 bps, from 3.54% for the prior year. The decreases in NII and NIM were mainly due to lower yields on loans, lower average balance and yields on interest-earning deposits at banks, and lower PAA, partially offset by the impacts of a decline in the rate paid on interest-bearing deposits and a higher average balance of loans and investment securities.
◦PAA for the current year was $251 million, a decrease of $230 million, from $481 million for the prior year. NIM, excluding PAA,(1) for the current year was 3.13%, a decrease of 17 bps, from 3.30% for the prior year.
•Noninterest income for the current year was $2.73 billion, an increase of $112 million or 4%, from $2.62 billion for the prior year, mostly due to increases in rental income on operating lease equipment of $48 million, wealth management services of $18 million, international fees of $17 million, other noninterest income of $12 million, deposit fees and service charges of $11 million, and lending related fees of $9 million, partially offset by a modest decrease in cardholder services.
•Noninterest expense for the current year was $6.06 billion, an increase of $321 million or 6% from $5.74 billion for the prior year, mostly due to increases in personnel cost of $216 million, marketing expense of $66 million, equipment expense of $51 million, third-party processing fees of $38 million, and maintenance and other operating lease expenses of $25 million, partially offset by a decrease in acquisition-related expenses of $69 million.
•Provision for credit losses for the current year was $514 million, an increase of $83 million or 19%, from $431 million for the prior year. The current year provision for credit losses included a provision for loan and lease losses of $530 million, partially offset by a benefit for off-balance sheet credit exposure of $18 million.
◦The provision for loan and lease losses for the current year was $530 million, an increase of $61 million, from $469 million for the prior year, mainly attributable to an increase in net charge-offs of $100 million, which included a charge-off of $82 million on a single supply chain finance client, partially offset by an ALLL reserve release that increased $39 million compared to the prior year. The reserve release in the current year was $110 million, compared to $71 million in the prior year. The ALLL reserve release is discussed below in the Balance Sheet Highlights.
◦The benefit for off-balance sheet credit exposure for the current year was $18 million, compared to $38 million for the prior year.
•Income tax expense for the current year was $765 million, a decrease of $50 million, from $815 million for the prior year, largely due to lower income before income taxes.
•Return on average assets for the current year was 0.96%, compared to 1.26% for the prior year due to the decrease in net income explained above.
(1) NIM, excluding PAA is a non-GAAP measure. Refer to the “NII, NIM, and Interest Income on Loans and Leases, Excluding PAA” discussion in the “Non-GAAP Financial Measurements” section of this MD&A for further discussion.
45
Balance Sheet Highlights
•Loans and leases at December 31, 2025 were $147.93 billion, an increase of $7.71 billion or 6% from $140.22 billion at December 31, 2024. Loan growth in the Commercial Bank segment of $7.64 billion was mainly in Global Fund Banking and other industry verticals, primarily technology media and telecommunications (“TMT”) and Healthcare. Loan growth of $71 million in the General Bank segment was primarily in Wealth, SBA and Community Association Banking portfolios, partially offset by a transfer of $694 million residential mortgage loans to held for sale in December 2025.
•Investment securities at December 31, 2025 were $41.56 billion, a decrease of $2.53 billion or 6% from $44.09 billion at December 31, 2024, as maturities and sales offset the purchase of short duration available for sale U.S. treasury and agency mortgage-backed securities. Investment securities were a primary funding source for the $2.49 billion Partial Prepayment of the Purchase Money Note in December 2025.
•Deposits at December 31, 2025 were $161.58 billion, an increase of $6.35 billion or 4% from $155.23 billion at December 31, 2024. As shown in Table 2 below, the increase from December 31, 2024 was attributable to deposit growth in Corporate of $3.02 billion (which primarily includes the Direct Bank), the General Bank segment of $1.84 billion and the Commercial Bank segment of $1.51 billion. Noninterest-bearing deposits grew by $2.02 billion or 5% compared to December 31, 2024 and represented 25.2% of total deposits as of December 31, 2025, compared to 24.9% at December 31, 2024.
•Borrowings at December 31, 2025 were $36.01 billion, a decrease of $1.04 billion or 3%, from $37.05 billion at December 31, 2024. The decrease was primarily due to the 2025 Debt Redemptions with an aggregate principal amount of $2.84 billion, which includes the $2.49 billion Partial Prepayment of the Purchase Money Note, partially offset by the 2025 Debt Issuances with aggregate principal amounts totaling $1.85 billion.
•The ALLL was $1.57 billion at December 31, 2025, compared to $1.68 billion at December 31, 2024, resulting in an ALLL reserve release of $110 million in the current year, mainly driven by loan growth concentrated in capital call lines which have a lower loss rate relative to our other loan portfolios, elimination of the reserves related to Hurricane Helene, a modest shift in our weighting from the downside to baseline economic scenario (as further discussed in the “Critical Accounting Estimates” section of this MD&A), improvements in the economic outlook and credit quality, and lower specific reserves for individually evaluated loans. The ALLL reserve release was $71 million in the prior year. The ALLL as a percentage of loans was 1.06% at December 31, 2025, a decrease of 14 bps from 1.20% at December 31, 2024.
•Interest-earning deposits at banks were $19.80 billion at December 31, 2025, a decrease of $1.56 billion, compared to $21.36 billion at December 31, 2024, a function of the balance sheet trends discussed above.
•At December 31, 2025, BancShares remained well capitalized with a total risk-based capital ratio of 13.71%, a Tier 1 risk-based capital ratio of 11.91%, a CET1 ratio of 11.15% and a Tier 1 leverage ratio of 9.29%.
Funding, Liquidity and Capital Overview
Deposit Composition and Trends
We fund our business primarily through deposits. Deposits represented approximately 82% of total funding at December 31, 2025.
Table 2
Deposit Trends
| dollars in millions | Deposit Balance | |||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | |||||||
| General Bank segment | $ | 74,796 | $ | 72,956 | ||||
| Commercial Bank segment | 41,532 | 40,026 | ||||||
| Corporate and Rail segment | 45,250 | 42,247 | ||||||
| Total deposits | $ | 161,578 | $ | 155,229 |
Deposit trends for the segments and Corporate at December 31, 2025 compared to December 31, 2024 are discussed below:
•Corporate deposit growth of $3.02 billion was mainly in the Direct Bank, which consists primarily of savings accounts.
•General Bank segment deposit growth of $1.84 billion was primarily concentrated in our Branch Network. Deposit growth was in money market, partially offset by lower time deposits.
•Commercial Bank segment deposit growth of $1.51 billion was mostly in Global Fund Banking. Most of the growth was in noninterest-bearing demand and money-market, partially offset by a decline in interest-bearing checking.
Total uninsured deposits were approximately $61.81 billion or 38% of total deposits at December 31, 2025 and $59.51 billion or 38% at December 31, 2024.
46
Liquidity Position
We strive to maintain a strong liquidity position and our risk appetite for liquidity is low. At December 31, 2025, we had $56.01 billion in high-quality liquid assets consisting of $19.11 billion in cash and interest-earning deposits at banks (primarily held at the FRB and $36.90 billion in high-quality liquid securities (“HQLS”). HQLS are mainly comprised of U.S. agency mortgage-backed and U.S. Treasury investment securities. Additionally, we have unused borrowing capacity with the FHLB and FRB of $17.78 billion and $12.96 billion, respectively.
In connection with the SVBB Acquisition (as defined and described in Note 2—Business Combinations), FCB and the FDIC, as lender and as collateral agent, entered into the Advance Facility Agreement (as defined and described in Note 2—Business Combinations). The draw period under the Advance Facility Agreement ended March 27, 2025, as of which date, FCB had no outstanding amounts under the facility. Subsequently, we increased our borrowing capacity under agreements with the FRB through expansion of the eligible loan population to targeted loans historically not pledged to the FRB. Refer to the “Risk Management—Liquidity Risk” section of this MD&A for further discussion.
Also in connection with the SVBB Acquisition, FCB issued a five-year, 3.50% fixed rate Purchase Money Note (as defined in Note 2—Business Combinations), which had a carrying value of $33.39 billion at December 31, 2025. While scheduled principal payments are not required until maturity in March 2028, FCB may voluntarily prepay principal without a premium or penalty. As noted above in “Executive Overview—Recent Events,” FCB made a $2.49 billion Partial Prepayment of the Purchase Money Note in December 2025 and additional prepayments of $500 million in both January and February 2026. We will continue to monitor the interest rate environment and FCB’s collateral position for the Purchase Money Note and assess whether any further voluntary prepayments are prudent considering the fixed rate of 3.50%. Potential sources that could fund voluntary prepayments or the amount due at maturity include excess liquidity (primarily comprised of interest-earning deposits at banks and proceeds from maturities and paydowns of investment securities), FHLB advances, deposit growth, loan portfolio sales, and issuance of perpetual preferred stock, unsecured debt or other borrowings. At the time of any further voluntary prepayment or maturity, the interest rates for the potential interest-bearing sources of prepayment could be higher than the 3.50% rate.
Investment Securities Duration
At December 31, 2025, our investment securities portfolio primarily consisted of debt securities available for sale and held to maturity as summarized below. We manage debt security market risk by monitoring the average duration of our investment securities portfolio. The duration of our investment securities was approximately 2.7 years at December 31, 2025. The investment securities available for sale portfolio had an average duration of 2.3 years and the held to maturity portfolio had an average duration of 4.1 years. Refer to the “Balance Sheet Analysis—Interest-earning Assets—Investment Securities” section of this MD&A and Note 3—Investment Securities for further information.
Table 3
Investment Securities Summary
| dollars in millions | December 31, 2025 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Composition (1) | Amortized Cost | Fair Value | Fair Value to Amortized Cost | ||||||||||||||||
| Total investment securities available for sale | 78.6 | % | $ | 31,952 | $ | 31,790 | 99.5 | % | |||||||||||
| Total investment securities held to maturity | 21.1 | 9,647 | 8,491 | 88.0 | |||||||||||||||
| Investment in marketable equity securities | 0.3 | 83 | 127 | 153.1 | |||||||||||||||
| Total investment securities | 100 | % | $ | 41,682 | $ | 40,408 | |||||||||||||
| (1) Calculated as a percentage of the total fair value of investment securities. |
Capital Position
At December 31, 2025, all Regulatory Capital Ratios for BancShares and FCB exceeded the PCA well capitalized thresholds and Basel III requirements as further discussed in the “Capital” section of this MD&A.
47
RESULTS OF OPERATIONS
Net Interest Income and Net Interest Margin
NII is affected by changes in interest rates and changes in the amount and composition of interest-earning assets and interest-bearing liabilities. Interest income and expense and the respective yields and rates include amortization of premiums, accretion of discounts, and impacts from hedging activities.
The following tables present the average balances of interest-earning assets and interest-bearing liabilities with the associated yields and rates, interest income and expense, and changes therein due to changes in volume and yields or rates. Changes in interest income and expense due to changes in (i) volume (average balances of interest-earning assets and interest-bearing liabilities) and (ii) yields or rates are based on the following:
•The change in NII due to volume is calculated as the change in average balance multiplied by the yield or rate from the prior period.
•The change in NII due to yield or rate is calculated as the change in yield or rate multiplied by the average balance from the prior period.
•The change in NII due to changes in both volume and yield or rate (i.e., portfolio mix) is calculated as the change in rate multiplied by the change in volume. This component is allocated between the changes due to volume and yield or rate based on the ratio each component bears to the absolute dollar amounts of their total.
•Tax equivalent NII was not materially different from NII, therefore we present NII in our analysis.
48
Table 4
Average Balances, Yields and Rates, NII, and NIM
| dollars in millions | Average Balance | Yield / Rate | Interest Income / Expense | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended | Increase (Decrease) | Year Ended | Year Ended | Increase (Decrease) due to: | |||||||||||||||||||||||||||||||||||||
| Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2025 | Dec 31, 2024 | Increase (decrease) bps | Dec 31, 2025 | Dec 31, 2024 | Increase (Decrease) | Volume(1) | Yield /Rate(1) | ||||||||||||||||||||||||||||||||
| Loans and leases (1) (2) | $ | 141,934 | $ | 136,026 | $ | 5,908 | 4 | % | 6.41 | % | 7.00 | % | (59) | $ | 9,096 | $ | 9,528 | $ | (432) | $ | 400 | $ | (832) | ||||||||||||||||||
| Investment securities | 44,160 | 37,029 | 7,131 | 19 | 3.80 | 3.60 | 20 | 1,678 | 1,334 | 344 | 268 | 76 | |||||||||||||||||||||||||||||
| Securities purchased under agreements to resell | 272 | 247 | 25 | 10 | 4.25 | 5.18 | (93) | 12 | 13 | (1) | 1 | (2) | |||||||||||||||||||||||||||||
| Interest-earning deposits at banks | 23,292 | 28,276 | (4,984) | (18) | 4.26 | 5.23 | (97) | 992 | 1,478 | (486) | (237) | (249) | |||||||||||||||||||||||||||||
| Total interest-earning assets (2) | $ | 209,658 | $ | 201,578 | $ | 8,080 | 4 | 5.61 | 6.12 | (51) | $ | 11,778 | $ | 12,353 | $ | (575) | $ | 432 | $ | (1,007) | |||||||||||||||||||||
| Noninterest-earning assets | 19,608 | 18,222 | 1,386 | 8 | |||||||||||||||||||||||||||||||||||||
| Total assets | $ | 229,266 | $ | 219,800 | $ | 9,466 | 4 | ||||||||||||||||||||||||||||||||||
| Interest-bearing deposits | |||||||||||||||||||||||||||||||||||||||||
| Checking with interest | $ | 23,447 | $ | 24,199 | $ | (752) | (3) | % | 1.68 | % | 2.17 | % | (49) | $ | 394 | $ | 526 | $ | (132) | $ | (16) | $ | (116) | ||||||||||||||||||
| Money market | 38,493 | 33,107 | 5,386 | 16 | 2.77 | 3.11 | (34) | 1,066 | 1,031 | 35 | 157 | (122) | |||||||||||||||||||||||||||||
| Savings | 45,936 | 38,997 | 6,939 | 18 | 3.68 | 4.26 | (58) | 1,692 | 1,663 | 29 | 273 | (244) | |||||||||||||||||||||||||||||
| Time deposits | 11,592 | 15,202 | (3,610) | (24) | 3.51 | 4.23 | (72) | 407 | 644 | (237) | (138) | (99) | |||||||||||||||||||||||||||||
| Total interest-bearing deposits | 119,468 | 111,505 | 7,963 | 7 | 2.98 | 3.47 | (49) | 3,559 | 3,864 | (305) | 276 | (581) | |||||||||||||||||||||||||||||
| Borrowings: | |||||||||||||||||||||||||||||||||||||||||
| Securities sold under customer repurchase agreements | 401 | 392 | 9 | 3 | 0.53 | 0.51 | 2 | 2 | 2 | — | — | — | |||||||||||||||||||||||||||||
| Senior unsecured borrowings | 460 | 292 | 168 | 58 | 5.22 | 2.63 | 259 | 24 | 8 | 16 | 6 | 10 | |||||||||||||||||||||||||||||
| Subordinated debt | 1,391 | 889 | 502 | 56 | 4.84 | 3.18 | 166 | 68 | 29 | 39 | 20 | 19 | |||||||||||||||||||||||||||||
| Other borrowings | 35,809 | 35,826 | (17) | — | 3.66 | 3.65 | 1 | 1,311 | 1,307 | 4 | (1) | 5 | |||||||||||||||||||||||||||||
| Long-term borrowings | 37,660 | 37,007 | 653 | 2 | 3.72 | 3.63 | 9 | 1,403 | 1,344 | 59 | 25 | 34 | |||||||||||||||||||||||||||||
| Total borrowings | 38,061 | 37,399 | 662 | 2 | 3.69 | 3.60 | 9 | 1,405 | 1,346 | 59 | 25 | 34 | |||||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 157,529 | $ | 148,904 | $ | 8,625 | 6 | 3.15 | 3.50 | (35) | $ | 4,964 | $ | 5,210 | $ | (246) | $ | 301 | $ | (547) | |||||||||||||||||||||
| Noninterest-bearing liabilities | $ | 49,380 | $ | 48,599 | $ | 781 | 2 | ||||||||||||||||||||||||||||||||||
| Stockholders' equity | 22,357 | 22,297 | 60 | — | |||||||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 229,266 | $ | 219,800 | $ | 9,466 | 4 | ||||||||||||||||||||||||||||||||||
| Net interest spread (2) | 2.46 | % | 2.62 | % | (16) | ||||||||||||||||||||||||||||||||||||
| Net interest margin and net interest income (2) | 3.25 | % | 3.54 | % | (29) | $ | 6,814 | $ | 7,143 | $ | (329) |
((1) Loans and leases include nonaccrual loans and loans held for sale. Interest income on loans and leases includes accretion income and loan fees.
(2) The average balances and yields for loans and leases are calculated net of average credit balances of factoring clients to appropriately reflect the interest-earning portion of factoring receivables.
49
NII and NIM
The table above quantifies the increases or decreases for the current year compared to the prior year for NII and NIM, as well as average balances of interest-earning assets and interest-bearing liabilities, and the respective yields earned and rates paid. The main reasons for the increases and decreases are explained below:
•NII for the current year was $6.81 billion, a decrease of $329 million or 5%, from $7.14 billion for the prior year. NII, excluding PAA,(1) was $6.56 billion for the current year, a decrease of $99 million, from $6.66 billion for the prior year. The main reasons for the decreases in NII and NII, excluding PAA,(1) are explained below:
◦Interest income on interest-earning deposits at banks for the current year was $992 million, a decrease of $486 million or 33%, from $1.48 billion for the prior year, due to a decline in the federal funds rate and a lower average balance.
◦Interest income on loans and leases for the current year was $9.10 billion, a decrease of $432 million or 5%, from $9.53 billion for the prior year, mainly due to a lower yield and lower loan PAA, partially offset by the impact of a higher average balance.
•Interest income on loans and leases, excluding loan PAA,(1) was $8.81 billion for the current year, a decrease of $216 million, from $9.02 billion for the prior year.
•Loan PAA was $289 million in the current year, a decrease of $216 million, from $505 million for the prior year.
◦Interest income on investment securities (including securities purchased under agreements to resell) for the current year was $1.69 billion, an increase of $343 million or 26%, from $1.35 billion for the prior year, mainly due to a higher average balance and a higher yield.
◦Interest expense on interest-bearing deposits for the current year was $3.56 billion, a decrease of $305 million or 8%, from $3.86 billion for the prior year, as a lower rate paid was partially offset by the impact of a higher average balance.
◦Interest expense on borrowings for the current year was $1.41 billion, an increase of $59 million or 4%, from $1.35 billion for the prior year, primarily due to a higher rate paid and a higher average balance, reflecting the 2025 Debt Issuances.
•NIM for the current year was 3.25%, a decrease of 29 bps, from 3.54% for the prior year. The decline in NIM was mainly due to lower yields on loans, lower average balance and yields on interest-earning deposits at banks, and lower PAA, partially offset by the impacts of a decline in the rate paid on interest-bearing deposits and a higher average balance of loans and investment securities. NIM, excluding PAA,(1) was 3.13% for the current year, a decrease of 17 bps, from 3.30% for the prior year.
◦The yield on average interest-earning assets for the current year was 5.61%, a decrease of 51 bps, from 6.12% for the prior year, mainly due to a decline in yield on loans and interest-earning deposits at banks, as well as lower loan PAA, partially offset by a higher yield on investment securities.
◦The rate paid on average interest-bearing liabilities for the current year was 3.15%, a decrease of 35 bps, from 3.50% for the prior year, primarily due to a lower rate paid on interest-bearing deposits, partially offset by the impacts of a higher average balance of interest-bearing deposits, and a higher average balance and rate paid for borrowings as a result of the 2025 Debt Issuances.
(1) Refer to the “NII, NIM, and Interest Income on Loans and Leases, Excluding PAA” discussion in the “Non-GAAP Financial Measurements” section of this MD&A for further information.
Refer to the “Executive Overview—Financial Performance Summary—Balance Sheet Highlights,” “Balance Sheet Analysis—Interest-earning Assets,” and “Balance Sheet Analysis—Interest-bearing Liabilities” sections of this MD&A for discussions of balance sheet trends that impact average interest-earning assets, average interest-bearing liabilities, and the related yields and rates paid.
50
Table 5
Average Balances, Yields and Rates, NII, and NIM
| dollars in millions | Average Balance | Yield / Rate | Interest Income / Expense | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended | Increase (Decrease) | Year Ended | Year Ended | Increase (Decrease) due to: | |||||||||||||||||||||||||||||||||||||
| Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2024 | Dec 31, 2023 | Increase (decrease) bps | Dec 31, 2024 | Dec 31, 2023 | Increase (Decrease) | Volume(1) | Yield /Rate(1) | ||||||||||||||||||||||||||||||||
| Loans and leases (1) (2) | $ | 136,026 | $ | 117,708 | $ | 18,318 | 16 | % | 7.00 | % | 6.95 | % | 5 | $ | 9,528 | $ | 8,187 | $ | 1,341 | $ | 1,278 | $ | 63 | ||||||||||||||||||
| Investment securities | 37,029 | 23,112 | 13,917 | 60 | 3.60 | 2.77 | 83 | 1,334 | 640 | 694 | 462 | 232 | |||||||||||||||||||||||||||||
| Securities purchased under agreements to resell | 247 | 161 | 86 | 53 | 5.18 | 5.20 | (2) | 13 | 8 | 5 | 5 | — | |||||||||||||||||||||||||||||
| Interest-earning deposits at banks | 28,276 | 29,790 | (1,514) | (5) | 5.23 | 5.22 | 1 | 1,478 | 1,556 | (78) | (79) | 1 | |||||||||||||||||||||||||||||
| Total interest-earning assets (2) | $ | 201,578 | $ | 170,771 | $ | 30,807 | 18 | 6.12 | 6.08 | 4 | $ | 12,353 | $ | 10,391 | $ | 1,962 | $ | 1,666 | $ | 296 | |||||||||||||||||||||
| Noninterest-earning assets | 18,222 | 23,510 | (5,288) | (22) | |||||||||||||||||||||||||||||||||||||
| Total assets | $ | 219,800 | $ | 194,281 | $ | 25,519 | 13 | ||||||||||||||||||||||||||||||||||
| Interest-bearing deposits | |||||||||||||||||||||||||||||||||||||||||
| Checking with interest | $ | 24,199 | $ | 22,296 | $ | 1,903 | 9 | 2.17 | % | 1.80 | % | 37 | $ | 526 | $ | 402 | $ | 124 | $ | 36 | $ | 88 | |||||||||||||||||||
| Money market | 33,107 | 27,583 | 5,524 | 20 | 3.11 | 2.24 | 87 | 1,031 | 618 | 413 | 140 | 273 | |||||||||||||||||||||||||||||
| Savings | 38,997 | 26,104 | 12,893 | 49 | 4.26 | 3.69 | 57 | 1,663 | 963 | 700 | 532 | 168 | |||||||||||||||||||||||||||||
| Time deposits | 15,202 | 14,947 | 255 | 2 | 4.23 | 3.44 | 79 | 644 | 514 | 130 | 10 | 120 | |||||||||||||||||||||||||||||
| Total interest-bearing deposits | 111,505 | 90,930 | 20,575 | 23 | 3.47 | 2.75 | 72 | 3,864 | 2,497 | 1,367 | 718 | 649 | |||||||||||||||||||||||||||||
| Borrowings: | |||||||||||||||||||||||||||||||||||||||||
| Securities sold under customer repurchase agreements | 392 | 455 | (63) | (14) | 0.51 | 0.35 | 16 | 2 | 2 | — | — | — | |||||||||||||||||||||||||||||
| Short-term FHLB borrowings | — | 108 | (108) | (100) | — | 4.79 | (479) | — | 5 | (5) | (6) | 1 | |||||||||||||||||||||||||||||
| Short-term borrowings | 392 | 563 | (171) | (30) | 0.51 | 1.20 | (69) | 2 | 7 | (5) | (6) | 1 | |||||||||||||||||||||||||||||
| FHLB borrowings | — | 2,307 | (2,307) | (100) | — | 5.22 | (522) | — | 120 | (120) | (74) | (46) | |||||||||||||||||||||||||||||
| Senior unsecured borrowings | 292 | 608 | (316) | (52) | 2.63 | 2.21 | 42 | 8 | 14 | (6) | (8) | 2 | |||||||||||||||||||||||||||||
| Subordinated debt | 889 | 1,043 | (154) | (15) | 3.18 | 3.65 | (47) | 29 | 39 | (10) | (5) | (5) | |||||||||||||||||||||||||||||
| Other borrowings | 35,826 | 27,322 | 8,504 | 31 | 3.65 | 3.67 | (2) | 1,307 | 1,002 | 305 | 310 | (5) | |||||||||||||||||||||||||||||
| Long-term borrowings | 37,007 | 31,280 | 5,727 | 18 | 3.63 | 3.75 | (12) | 1,344 | 1,175 | 169 | 223 | (54) | |||||||||||||||||||||||||||||
| Total borrowings | 37,399 | 31,843 | 5,556 | 17 | 3.60 | 3.71 | (11) | 1,346 | 1,182 | 164 | 217 | (53) | |||||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 148,904 | $ | 122,773 | $ | 26,131 | 21 | 3.50 | 3.00 | 50 | $ | 5,210 | $ | 3,679 | $ | 1,531 | $ | 935 | $ | 596 | |||||||||||||||||||||
| Noninterest-bearing liabilities | $ | 48,599 | $ | 53,571 | $ | (4,972) | (9) | ||||||||||||||||||||||||||||||||||
| Stockholders' equity | 22,297 | 17,937 | 4,360 | 24 | |||||||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 219,800 | $ | 194,281 | $ | 25,519 | 13 | ||||||||||||||||||||||||||||||||||
| Net interest spread (2) | 2.62 | % | 3.08 | % | (46) | ||||||||||||||||||||||||||||||||||||
| Net interest margin and net interest income (2) | 3.54 | % | 3.92 | % | (38) | $ | 7,143 | $ | 6,712 | $ | 431 |
((1) Loans and leases include nonaccrual loans and loans held for sale. Interest income on loans and leases includes accretion income and loan fees.
(2) The average balances and yields for loans and leases are calculated net of average credit balances of factoring clients to appropriately reflect the interest-earning portion of factoring receivables.
51
The following table shows the types of average interest-earning assets as a percentage of total average interest-earning assets.
Table 6
Average Interest-earning Asset Mix
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||
| Loans and leases | 68 | % | 68 | % | 69 | % | ||||||||
| Investment securities | 21 | 18 | 14 | |||||||||||
| Interest-earning deposits at banks | 11 | 14 | 17 | |||||||||||
| Total interest-earning assets | 100 | % | 100 | % | 100 | % |
The following table shows the average interest-bearing liabilities as a percentage of total average interest-bearing liabilities.
Table 7
Average Interest-bearing Liability Mix
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||
| Total interest-bearing deposits | 76 | % | 75 | % | 74 | % | ||||||||
| Long-term borrowings | 24 | 25 | 26 | |||||||||||
| Total interest-bearing liabilities | 100 | % | 100 | % | 100 | % |
Provision for Credit Losses
Table 8
Provision for Credit Losses
| dollars in millions | Year Ended December 31, | Increase (Decrease) 2025 v 2024 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||
| Day 2 Provision for Loan and Lease Losses (1) | $ | — | $ | — | $ | 462 | $ | — | — | % | ||||||||||||||||||
| Provision for loan and lease losses | 530 | 469 | 703 | 61 | 14 | |||||||||||||||||||||||
| Total provision for loan and lease losses | 530 | 469 | 1,165 | 61 | 14 | |||||||||||||||||||||||
| Day 2 Provision for Off-Balance Sheet Credit Exposure (1) | — | — | 254 | — | — | |||||||||||||||||||||||
| Benefit for off-balance sheet credit exposure | (18) | (38) | (44) | 20 | 52 | |||||||||||||||||||||||
| Total (benefit) provision for off-balance sheet credit exposure | (18) | (38) | 210 | 20 | 52 | |||||||||||||||||||||||
| Provision for other receivables | 2 | — | — | 2 | 100 | |||||||||||||||||||||||
| Provision for credit losses | $ | 514 | $ | 431 | $ | 1,375 | $ | 83 | 19 | % |
(1) As defined and described in Note 6—Allowance for Loan and Lease Losses
The provision for credit losses for the current year was $514 million, an increase of $83 million or 19%, from $431 million for the prior year. The current year provision for credit losses included a provision for loan and lease losses of $530 million, partially offset by a benefit for off-balance sheet credit exposure of $18 million.
•The provision for loan and lease losses for the current year was $530 million, an increase of $61 million, from $469 million for the prior year, mainly attributable to an increase in net charge-offs of $100 million, which included a charge-off of $82 million on a single supply chain finance client, partially offset by an increase in the ALLL reserve release in the current year of $39 million as a result of a $110 million reserve release in the current year, compared to a $71 million reserve release in the prior year.
◦The ALLL was $1.57 billion at December 31, 2025, compared to $1.68 billion at December 31, 2024. The decrease of $110 million was mainly driven by loan growth concentrated in capital call lines which have a lower loss rate relative to our other loan portfolios, elimination of the reserves related to Hurricane Helene, a modest shift in our weighting from the downside to baseline economic scenario (as further discussed in the “Critical Accounting Estimates” section of this MD&A), improvements in the economic outlook and credit quality, and lower specific reserves for individually evaluated loans.
•The benefit for off-balance sheet credit exposure for the current year was $18 million, a decrease of $20 million, compared to $38 million for the prior year. The lower benefit of $20 million was mostly due to trends in the volume of unfunded commitments, partially offset by a modest shift in our weighting from the downside to baseline economic scenario as further discussed in the “Critical Accounting Estimates” section of this MD&A.
The ALLL and net charge-offs are further discussed in the “Risk Management—Credit Risk” section of this MD&A and in Note 6—Allowance for Loan and Lease Losses.
52
Noninterest Income
The following table presents noninterest income:
Table 9
Noninterest Income
| dollars in millions | Year Ended December 31, | Increase (Decrease) 2025 v 2024 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||
| Rental income on operating lease equipment | $ | 1,096 | $ | 1,048 | $ | 971 | $ | 48 | 5 | % | ||||||||||||||||||
| Lending-related fees | 266 | 257 | 218 | 9 | 3 | |||||||||||||||||||||||
| Deposit fees and service charges | 241 | 230 | 200 | 11 | 5 | |||||||||||||||||||||||
| Client investment fees | 217 | 213 | 157 | 4 | 2 | |||||||||||||||||||||||
| Wealth management services | 229 | 211 | 188 | 18 | 8 | |||||||||||||||||||||||
| International fees | 136 | 119 | 91 | 17 | 14 | |||||||||||||||||||||||
| Factoring commissions | 73 | 75 | 82 | (2) | (2) | |||||||||||||||||||||||
| Cardholder services, net | 158 | 163 | 139 | (5) | (3) | |||||||||||||||||||||||
| Merchant services, net | 52 | 49 | 48 | 3 | 4 | |||||||||||||||||||||||
| Insurance commissions | 53 | 55 | 54 | (2) | (2) | |||||||||||||||||||||||
| Realized gain (loss) on sale of investment securities, net | 3 | 6 | (26) | (3) | (46) | |||||||||||||||||||||||
| Fair value adjustment on marketable equity securities, net | 22 | 13 | (11) | 9 | 70 | |||||||||||||||||||||||
| Gain on sale of leasing equipment, net | 30 | 30 | 20 | — | — | |||||||||||||||||||||||
| Gain on acquisition | — | — | 9,808 | — | — | |||||||||||||||||||||||
| Loss on extinguishment of debt | (9) | (2) | — | (7) | (351) | |||||||||||||||||||||||
| Other noninterest income | 160 | 148 | 136 | 12 | 8 | |||||||||||||||||||||||
| Total noninterest income | $ | 2,727 | $ | 2,615 | $ | 12,075 | $ | 112 | 4 | % |
Noninterest income for the current year was $2.73 billion. The main reasons for the increase of $112 million, or 4%, from $2.62 billion for the prior year, are discussed below:
•The increase in rental income on operating lease equipment of $48 million was mainly the result of growth in the railcar portfolio.
•The increase in wealth management services of $18 million was largely due to growth in assets under management.
•The increase in international fees of $17 million reflected higher volumes and commissions on foreign currency exchange transactions.
•The increase in other noninterest income of $12 million was largely due to a increases in income on tax credit investments, the favorable change in the fair value of non-marketable equity securities, and mortgage-related income, partially offset by lower derivative income and a write-down of a held for sale asset in the current year.
•The increase in deposit fees and service charges of $11 million was mostly due to higher customer activity and increased transactions due to deposit growth.
53
Noninterest Expense
The following table presents noninterest expense:
Table 10
Noninterest Expense
| dollars in millions | Year Ended December 31, | Increase (Decrease) 2025 v 2024 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||
| Depreciation on operating lease equipment | $ | 398 | $ | 394 | $ | 371 | $ | 4 | 1 | % | ||||||||||||||||||
| Maintenance and other operating lease expenses | 244 | 219 | 222 | 25 | 12 | |||||||||||||||||||||||
| Personnel cost | 3,294 | 3,078 | 2,636 | 216 | 7 | |||||||||||||||||||||||
| Net occupancy expense | 238 | 242 | 244 | (4) | (1) | |||||||||||||||||||||||
| Equipment expense | 555 | 504 | 422 | 51 | 10 | |||||||||||||||||||||||
| Professional fees | 115 | 121 | 71 | (6) | (4) | |||||||||||||||||||||||
| Third-party processing fees | 268 | 230 | 205 | 38 | 17 | |||||||||||||||||||||||
| FDIC insurance expense | 141 | 138 | 158 | 3 | 2 | |||||||||||||||||||||||
| Marketing expense | 142 | 76 | 102 | 66 | 86 | |||||||||||||||||||||||
| Acquisition-related expenses | 141 | 210 | 470 | (69) | (33) | |||||||||||||||||||||||
| Intangible asset amortization | 54 | 63 | 57 | (9) | (15) | |||||||||||||||||||||||
| Other noninterest expense | 466 | 460 | 377 | 6 | 2 | |||||||||||||||||||||||
| Total noninterest expense | $ | 6,056 | $ | 5,735 | $ | 5,335 | $ | 321 | 6 | % |
Noninterest expense for the current year was $6.06 billion. The main reasons for the increase of $321 million, or 6%, from $5.74 billion for the prior year, are discussed below:
•The increase in personnel cost of $216 million was mainly due to higher salaries reflecting net staff additions, annual merit increases, promotions, and higher employee benefit costs, partially offset by lower incentive compensation..
•The decrease in acquisition-related expenses of $69 million is summarized in Table 11 below.
•The increase in marketing expense of $66 million was primarily due to marketing for Direct Bank deposits.
•The increase in equipment expense of $51 million was mostly due to higher software-related costs as we continue to scale our technology platforms.
•The increase of $38 million in third-party processing fees was due to higher transaction volume and additional services as we continue to transition to more cloud-based computing services.
•The increase of $25 million in maintenance and other operating lease expenses reflect timing and the number of railcars coming on or off lease as well as asset condition. Refer to the “Results by Segment—Rail” section of this MD&A.
Table 11
Acquisition-related Expenses
| dollars in millions | Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||
| Personnel cost | $ | 57 | $ | 78 | $ | 275 | ||||||||||
| Professional fees | 77 | 109 | 92 | |||||||||||||
| Asset impairment | — | 9 | 67 | |||||||||||||
| Other acquisition-related expense | 7 | 14 | 36 | |||||||||||||
| Total acquisition-related expense | $ | 141 | $ | 210 | $ | 470 |
Acquisition-related personnel cost primarily includes severance and retention costs for employees associated with business combinations. These amounts are recognized over the requisite service period, if any.
Acquisition-related professional fees mainly include consulting, legal and accounting costs associated with business combinations and the related integration, optimization, and business process reengineering, including enhancements to technology. These amounts are expensed as incurred.
54
Income Taxes
Table 12
Income Tax Data
| dollars in millions | Year Ended December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||
| Income before income taxes | $ | 2,971 | $ | 3,592 | $ | 12,077 | ||||||||||||||
| Income tax expense | $ | 765 | $ | 815 | $ | 611 | ||||||||||||||
| Effective income tax rate | 25.7 | % | 22.7 | % | 5.1 | % |
The effective income tax rate (“ETR”) was 25.7% for the current year compared to 22.7% for the prior year. The increase for the current year ETR compared to the prior year was primarily due to the prior year U.S. federal and state provision to return benefit coupled with the revaluation of deferred taxes.
The ETR is impacted by a number of factors, including the relative mix of domestic, state, and international earnings, effects of changes in enacted tax laws, adjustments to valuation allowances, and discrete items. The ETR in future periods may vary from the current year ETR due to changes in these factors.
BancShares monitors and evaluates the potential impact of current events on the estimates used to establish income tax expense and income tax liabilities. On a periodic basis, we evaluate our income tax positions based on current tax law and positions taken by various tax auditors within the jurisdictions where BancShares is required to file income tax returns, as well as potential or pending audits or assessments by tax auditors. Refer to Note 19—Income Taxes for additional information.
RESULTS BY SEGMENT
We made Segment Reporting Updates during 2025 as discussed in Note 1—Significant Accounting Policies and Basis of Presentation and in the “Executive Overview—Recent Events” section earlier in this MD&A. Segment disclosures for the 2024 and 2023 periods included in this Form 10-K were recast to reflect the changes.
BancShares’ segments at December 31, 2025 include the General Bank, the Commercial Bank, and Rail. All other financial information not included in the segments is reported in the Corporate section of the segment disclosures. Under our segment expense allocation methodology, allocated expenses increase noninterest expense of the applicable segment(s), with an offsetting decrease to Corporate noninterest expense. “All other noninterest expense” in the segment reporting tables below includes the effect of allocated expenses, resulting in a reduction to expense (or “Contra Expense”) for Corporate.
Refer to Note 21—Segment Information for descriptions of segment products and services.
55
General Bank
Table 13
General Bank: Financial Data
| dollars in millions | Year Ended December 31, | Increase (Decrease) 2025 v 2024 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2025 | 2024 | 2023 | |||||||||||||||||||||||||
| Net interest income | $ | 3,299 | $ | 2,951 | $ | 2,560 | $ | 348 | 12 | % | ||||||||||||||||||
| Total noninterest income | 664 | 612 | 526 | 52 | 9 | |||||||||||||||||||||||
| Total revenue | 3,963 | 3,563 | 3,086 | 400 | 11 | |||||||||||||||||||||||
| Personnel cost | 838 | 783 | 734 | 55 | 7 | |||||||||||||||||||||||
| All other noninterest expense | 1,493 | 1,342 | 1,259 | 151 | 11 | |||||||||||||||||||||||
| Total noninterest expense | 2,331 | 2,125 | 1,993 | 206 | 10 | |||||||||||||||||||||||
| Provision for credit losses | 77 | 135 | 53 | (58) | (43) | |||||||||||||||||||||||
| Income before income taxes | 1,555 | 1,303 | 1,040 | 252 | 19 | |||||||||||||||||||||||
| Income tax expense | 380 | 362 | 279 | 18 | 5 | |||||||||||||||||||||||
| Net income | $ | 1,175 | $ | 941 | $ | 761 | $ | 234 | 25 | |||||||||||||||||||
| Select Period End Balances | ||||||||||||||||||||||||||||
| Loans and leases | $ | 64,958 | $ | 64,887 | $ | 61,245 | $ | 71 | — | % | ||||||||||||||||||
| Deposits | 74,796 | 72,956 | 68,507 | 1,840 | 3 |
General Bank segment net income for the current year increased $234 million compared to the prior year, primarily due to higher NII, lower provision for credit losses, and higher noninterest income, partially offset by increases in personnel cost and all other noninterest expense.
•The $348 million increase in NII was mainly due to loan growth and a lower rate paid on interest-bearing deposits, partially offset by the impact of deposit growth.
•The $58 million decrease in provision for credit losses reflects the ALLL build during the prior year, the elimination of reserves related to Hurricane Helene in the current year, and the modest shift in our weighting from the downside to baseline economic scenario as further discussed in the “Critical Accounting Estimates” section of this MD&A.
•The $52 million increase in total noninterest income was mostly due to increases in wealth management services, deposit fees and service charges, and cardholder services.
•The $151 million increase in all other noninterest expense was spread amongst various accounts, including allocated expenses. Refer to the “Noninterest Expense” discussion in the “Results of Operations” section of this MD&A for further information regarding trends in consolidated noninterest expense.
•The $55 million increase in personnel cost was largely due to annual merit increases and promotions.
General Bank segment loans were $64.96 billion at December 31, 2025, an increase of $71 million compared to $64.89 billion at December 31, 2024, as growth in the Wealth, SBA, and Community Association Banking portfolios was mostly offset by a transfer of $694 million residential mortgage loans to held for sale in December 2025.
The General Bank segment mainly includes deposits in our Branch Network, which deploys a relationship-based approach to deposit gathering. General Bank segment deposits were $74.80 billion at December 31, 2025, an increase of $1.84 billion compared to $72.96 billion at December 31, 2024, as growth was primarily concentrated in our Branch Network. Deposit growth was in money market, partially offset by lower time deposits.
56
Commercial Bank
Table 14
Commercial Bank: Financial Data
| dollars in millions | Year Ended December 31, | Increase (Decrease) 2025 v 2024 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2025 | 2024 | 2023 | |||||||||||||||||||||||||
| Net interest income | $ | 3,205 | $ | 3,403 | $ | 2,682 | $ | (198) | (6) | % | ||||||||||||||||||
| Noninterest Income | ||||||||||||||||||||||||||||
| Rental income on operating lease equipment | 219 | 227 | 231 | (8) | (4) | |||||||||||||||||||||||
| All other noninterest income | 906 | 882 | 756 | 24 | 3 | |||||||||||||||||||||||
| Total noninterest income | 1,125 | 1,109 | 987 | 16 | 1 | |||||||||||||||||||||||
| Total revenue | 4,330 | 4,512 | 3,669 | (182) | (4) | |||||||||||||||||||||||
| Noninterest Expense | ||||||||||||||||||||||||||||
| Personnel cost | 737 | 741 | 599 | (4) | — | |||||||||||||||||||||||
| Depreciation on operating lease equipment | 175 | 185 | 179 | (10) | (6) | |||||||||||||||||||||||
| All other noninterest expense | 1,686 | 1,626 | 1,468 | 60 | 4 | |||||||||||||||||||||||
| Total noninterest expense | 2,598 | 2,552 | 2,246 | 46 | 2 | |||||||||||||||||||||||
| Provision for credit losses | 437 | 296 | 606 | 141 | 48 | |||||||||||||||||||||||
| Income before income taxes | 1,295 | 1,664 | 817 | (369) | (22) | |||||||||||||||||||||||
| Income tax expense | 320 | 442 | 213 | (122) | (28) | |||||||||||||||||||||||
| Net income | $ | 975 | $ | 1,222 | $ | 604 | $ | (247) | (20) | |||||||||||||||||||
| Select Period End Balances | ||||||||||||||||||||||||||||
| Loans and leases | $ | 82,910 | $ | 75,272 | $ | 72,034 | $ | 7,638 | 10 | % | ||||||||||||||||||
| Operating lease equipment, net | 739 | 750 | 780 | (11) | (1) | |||||||||||||||||||||||
| Deposits | 41,532 | 40,026 | 38,179 | 1,506 | 4 |
Table 15
Reconciliation of Net Rental Income on Operating Lease Equipment (non-GAAP)
| dollars in millions | Year Ended December 31, | Increase (Decrease) 2025 v 2024 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||||||||||||||||
| Rental income on operating leases (GAAP) | $ | 219 | $ | 227 | $ | 231 | $ | (8) | (4) | % | |||||||||||||||
| Less: depreciation on operating lease equipment | 175 | 185 | 179 | (10) | (6) | ||||||||||||||||||||
| Net rental income on operating lease equipment (non-GAAP) (1) | $ | 44 | $ | 42 | $ | 52 | $ | 2 | 5 |
(1) Net rental income on operating lease equipment is a non-GAAP measure. Refer to the “Non-GAAP Financial Measurements” section of this MD&A for a reconciliation from the most comparable GAAP measure to the non-GAAP measure.
Commercial Bank segment net income for the current year decreased $247 million compared to the prior year, primarily due to lower NII, higher provision for credit losses, and higher all other noninterest expense, partially offset by lower income tax expense and higher noninterest income.
•The $198 million decrease in NII was mostly due to a lower loan yield, partially offset by loan growth and lower deposit cost.
•The $141 million increase in provision for credit losses was mainly due to higher net charge-offs in the current year (largely due to the previously discussed $82 million charge-off on a single supply chain finance client), the impact of loan growth, and a higher benefit for off-balance sheet credit exposure in the prior year, partially offset by the modest shift in our weighting from the downside to baseline economic scenario as further discussed in the “Critical Accounting Estimates” section of this MD&A.
•The $60 million increase in all other noninterest expense was spread amongst various accounts, including allocated expenses. Refer to the “Noninterest Expense” discussion in the “Results of Operations” section of this MD&A for further information regarding trends in consolidated noninterest expense.
•The $16 million increase in total noninterest income was largely due to higher international fees, client investment fees and lending-related fees, partially offset by lower rental income on operating lease equipment.
•The $10 million decline in depreciation on operating lease equipment was partially offset by a decrease of $8 million in rental income on operating leases, resulting in a $2 million increase in net rental income on operating lease equipment (1) (refer to the footnote to table above).
The increase of $7.64 billion in loans was mainly due to Global Fund Banking and other industry verticals, primarily TMT and Healthcare. The increase of $1.51 billion in deposits was mainly due to growth in Global Fund Banking. Most of the growth was in noninterest-bearing demand and money market, partially offset by a decline in checking with interest.
57
Rail
Table 16
Rail: Financial Data
| dollars in millions | Year Ended December 31, | Increase (Decrease) 2025 v 2024 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2025 | 2024 | 2023 | |||||||||||||||||||||||||
| Net interest expense | $ | (213) | $ | (186) | $ | (141) | $ | (27) | 14 | % | ||||||||||||||||||
| Noninterest Income | ||||||||||||||||||||||||||||
| Rental income on operating lease equipment | 877 | 821 | 740 | 56 | 7 | |||||||||||||||||||||||
| All other noninterest income | 16 | 14 | 5 | 2 | 8 | |||||||||||||||||||||||
| Total noninterest income | 893 | 835 | 745 | 58 | 7 | |||||||||||||||||||||||
| Total revenue | 680 | 649 | 604 | 31 | 5 | |||||||||||||||||||||||
| Noninterest Expense | ||||||||||||||||||||||||||||
| Personnel cost | 26 | 25 | 22 | 1 | 3 | |||||||||||||||||||||||
| Depreciation on operating lease equipment | 223 | 209 | 192 | 14 | 7 | |||||||||||||||||||||||
| Maintenance and other operating lease expenses | 244 | 219 | 222 | 25 | 11 | |||||||||||||||||||||||
| All other noninterest expense | 72 | 59 | 50 | 13 | 23 | |||||||||||||||||||||||
| Total noninterest expense | 565 | 512 | 486 | 53 | 10 | |||||||||||||||||||||||
| Income before income taxes | 115 | 137 | 118 | (22) | (16) | |||||||||||||||||||||||
| Income tax expense | 28 | 36 | 31 | (8) | (23) | |||||||||||||||||||||||
| Net income | $ | 87 | $ | 101 | $ | 87 | $ | (14) | (14) | |||||||||||||||||||
| Select Period End Balances | ||||||||||||||||||||||||||||
| Loans and leases | $ | 62 | $ | 62 | $ | 23 | $ | — | — | % | ||||||||||||||||||
| Operating lease equipment, net | 8,882 | 8,573 | 7,966 | 309 | 4 | |||||||||||||||||||||||
| Deposits | 2 | 18 | 13 | (16) | (89) |
Table 17
Reconciliation of Net Rental Income on Operating Lease Equipment (non-GAAP)
| dollars in millions | Year Ended December 31, | Increase (Decrease) 2025 v 2024 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||||||||||||||||
| Rental income on operating leases (GAAP) | $ | 877 | $ | 821 | $ | 740 | $ | 56 | 7 | % | |||||||||||||||
| Less: depreciation on operating lease equipment | 223 | 209 | 192 | 14 | 7 | ||||||||||||||||||||
| Less: maintenance and other operating lease expenses | 244 | 219 | 222 | 25 | 11 | ||||||||||||||||||||
| Net rental income on operating lease equipment (non-GAAP) (1) | $ | 410 | $ | 393 | $ | 326 | $ | 17 | 4 |
(1) Net rental income on operating lease equipment is a non-GAAP measure. Refer to the “Non-GAAP Financial Measurements” section of this MD&A for a reconciliation from the most comparable GAAP measure to the non-GAAP measure.
Rail segment net income for the current year decreased $14 million compared to the prior year, mostly due to higher net interest expense (“NIE”) and higher total noninterest expense, partially offset by higher rental income on operating lease equipment.
•The $27 million increase in NIE was primarily due to higher funding costs, reflective of the increase in operating lease equipment.
•The $13 million increase in all other noninterest expense was primarily due to a charge related to a vendor dispute.
•Depreciation on operating lease equipment increased $14 million, reflective of growth in operating lease equipment, and maintenance and other operating lease expenses increased $25 million. Maintenance and other operating lease expenses tend to be variable due to timing and the number of railcars coming on or off lease as well as asset condition.
•The $56 million increase in rental income on operating lease equipment reflected portfolio growth and strong repricing.
•Net rental income on operating lease equipment (1) (see footnote to table above) increased $17 million as the increase in rental income on operating leases was partially offset by higher depreciation and maintenance on operating lease equipment.
58
Railcar Portfolio
Our fleet is diverse and the average re-pricing of equipment upon lease maturities was 117% of the average prior or expiring lease rate during the fourth quarter. Railcar utilization, including commitments to lease, was 96.2% at December 31, 2025, compared to 97.6% at December 31, 2024.
Rail segment customers include all of the U.S. and Canadian Class I railroads (i.e., railroads with annual revenues of approximately $500 million and greater) and other railroads, as well as manufacturers and commodity shippers. Our total operating lease fleet at December 31, 2025 consisted of approximately 128,400 railcars and locomotives.
The following tables reflect the proportion of railcars by type based on units and net investment, and rail operating lease equipment by obligor industry:
Table 18
Operating Lease Railcar Portfolio by Type (units and net investment)
| December 31, 2025 | December 31, 2024 | December 31, 2023 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Railcar Type | Total Owned Fleet - % Total Units | Total Owned Fleet - % Total Net Investment | Total Owned Fleet - % Total Units | Total Owned Fleet - % Total Net Investment | Total Owned Fleet - % Total Units | Total Owned Fleet - % Total Net Investment | |||||||||||||||
| Covered hoppers | 45 | % | 41 | % | 45 | % | 42 | % | 45 | % | 42 | % | |||||||||
| Tank cars | 28 | 39 | 27 | 38 | 27 | 38 | |||||||||||||||
| Mill/ coil gondolas | 8 | 6 | 8 | 6 | 8 | 7 | |||||||||||||||
| Coal | 6 | 1 | 7 | 1 | 7 | 1 | |||||||||||||||
| Boxcars | 5 | 5 | 6 | 6 | 6 | 6 | |||||||||||||||
| Other | 8 | 8 | 7 | 7 | 7 | 6 | |||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
Table 19
Rail Operating Lease Equipment by Obligor Industry
| dollars in millions | December 31, 2025 | December 31, 2024 | December 31, 2023 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Manufacturing | $ | 3,782 | 43 | % | $ | 3,467 | 40 | % | $ | 3,281 | 41 | % | ||||||||||||
| Rail | 2,047 | 23 | 2,003 | 23 | 1,889 | 24 | ||||||||||||||||||
| Wholesale | 1,554 | 18 | 1,505 | 18 | 1,217 | 15 | ||||||||||||||||||
| Oil and gas extraction / services | 487 | 5 | 583 | 7 | 573 | 7 | ||||||||||||||||||
| Energy and utilities | 206 | 2 | 239 | 3 | 230 | 3 | ||||||||||||||||||
| Other | 806 | 9 | 776 | 9 | 776 | 10 | ||||||||||||||||||
| Total | $ | 8,882 | 100 | % | $ | 8,573 | 100 | % | $ | 7,966 | 100 | % |
59
Corporate
Table 20
Corporate: Financial Data
| dollars in millions | Year Ended December 31, | Increase (Decrease) Year to Date | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2025 | 2024 | 2023 | |||||||||||||||||||||||||
| Net interest income | $ | 523 | $ | 975 | $ | 1,611 | $ | (452) | (46) | % | ||||||||||||||||||
| Total noninterest income | 45 | 59 | 9,817 | (14) | (25) | |||||||||||||||||||||||
| Total revenue | 568 | 1,034 | 11,428 | (466) | (45) | |||||||||||||||||||||||
| Personnel cost | 1,693 | 1,529 | 1,281 | 164 | 11 | |||||||||||||||||||||||
| Acquisition-related expenses | 141 | 210 | 470 | (69) | (33) | |||||||||||||||||||||||
| All other noninterest expense | (1,272) | (1,193) | (1,141) | (79) | (7) | |||||||||||||||||||||||
| Total noninterest expense | 562 | 546 | 610 | 16 | 3 | |||||||||||||||||||||||
| Provision for credit losses | — | — | 716 | — | — | |||||||||||||||||||||||
| Income before income taxes | 6 | 488 | 10,102 | (482) | (99) | |||||||||||||||||||||||
| Income tax expense (benefit) | 37 | (25) | 88 | 62 | 247 | |||||||||||||||||||||||
| Net (loss) income | $ | (31) | $ | 513 | $ | 10,014 | $ | (544) | (106) | |||||||||||||||||||
| Select Period End Balances | ||||||||||||||||||||||||||||
| Deposits | 45,248 | 42,229 | 39,155 | 3,019 | 7 | % |
Corporate net income for the current year decreased $544 million compared to the prior year, primarily reflecting lower NII, higher personnel cost, and higher income tax expense, partially offset by lower all other noninterest expense and acquisition-related expenses.
•The $452 million decrease in NII was mainly due to the impacts of a lower average balance of interest-earning deposits at banks, a higher average balance of interest-bearing deposits, and lower loan PAA, partially offset by the impacts of a higher average balance of investment securities and a lower rate paid on interest-bearing deposits.
•The $164 million increase in personnel cost was mainly due to annual merit increases and promotions, as well as net staff additions.
•The $79 million decrease in all other noninterest expense was spread amongst various accounts, including allocated expenses. Refer to the “Noninterest Expense” discussion in the “Results of Operations” section of this MD&A for further information regarding trends in consolidated noninterest expense.
•Components of the $69 million decrease in acquisition-related expenses are presented in Table 11 in the “Noninterest Expense” discussion in the “Results of Operations” section of this MD&A.
Corporate deposits were $45.25 billion at December 31, 2025, an increase of $3.02 billion compared to $42.23 billion at December 31, 2024, due to growth in Direct Bank deposits. Total deposits in Corporate primarily include $44.80 billion of Direct Bank deposits, the vast majority of which are savings accounts, along with time deposits.
BALANCE SHEET ANALYSIS
The following discussion provides additional information about the major components of our balance sheet. Information regarding our ALLL is included in the “Risk Management—Credit Risk—ALLL” and “Critical Accounting Estimates” sections of this MD&A and in Note 6—Allowance for Loan and Lease Losses. Information regarding our capital and regulatory capital is included in the “Capital” section of this MD&A.
Interest-earning Assets
Interest-earning assets include interest-earning deposits at banks, securities purchased under agreements to resell, investment securities, loans held for sale, and loans and leases, all of which reflect varying interest rates based on the risk level and repricing characteristics of the underlying asset. Higher-risk investments typically carry a higher interest rate, but could expose us to higher levels of market and/or credit risk. We strive to maintain a high level of interest-earning assets relative to total assets.
60
Interest-earning Deposits at Banks
Interest-earning deposits at banks are primarily comprised of interest-earning deposits at the FRB. Interest-earning deposits at banks as of December 31, 2025 totaled $19.80 billion, a decrease of $1.56 billion or 7% from $21.36 billion at December 31, 2024. The decrease from December 31, 2024 is a function of the balance sheet trends discussed above in “Executive Overview—Financial Performance Summary—Balance Sheet Highlights.”
Securities Purchased Under Agreements to Resell
Securities purchased under agreements to resell at December 31, 2025 totaled $232 million, an increase of $74 million from $158 million at December 31, 2024.
Investment Securities
The primary objective of the investment portfolio is to generate incremental income by deploying excess funds into securities that have minimal liquidity risk and low to moderate interest rate risk and credit risk. Other objectives include acting as a stable source of liquidity, serving as a tool for asset and liability management and maintaining an interest rate risk profile compatible with our objectives. Changes in the total balance of our investment securities portfolio result from trends in balance sheet funding and market performance. Generally, when inflows arising from deposit and treasury services products exceed loan and lease demand, we invest excess funds into the securities portfolio or into interest-earning deposits at banks. Conversely, when loan demand exceeds growth in deposits and short-term borrowings, we allow interest-earning deposits at banks to decline and use proceeds from maturing securities and prepayments to fund loan growth. Refer to Note 3—Investment Securities and “Funding, Liquidity and Capital Overview” in the “Executive Overview” section of this MD&A for additional disclosures regarding investment securities.
The carrying value of investment securities at December 31, 2025 totaled $41.56 billion, a decrease of $2.53 billion or 6% from $44.09 billion at December 31, 2024. The decrease mainly resulted from maturities, sales, and prepayments totaling $17.82 billion, partially offset by purchases of $14.36 billion, which were primarily short duration available for sale U.S. treasury and agency mortgage-backed securities. Investment securities were a primary funding source for the $2.49 billion Partial Prepayment of the Purchase Money Note in December 2025, which contributed to the decrease in investment securities.
Our portfolio of investment securities available for sale consists of mortgage-backed securities issued by government agencies and government sponsored entities, U.S. Treasury securities, corporate bonds, and municipal bonds. Investment securities available for sale are reported at fair value and unrealized gains and losses are included as a component of AOCI, net of deferred taxes. As of December 31, 2025, investment securities available for sale had a pretax net unrealized loss of $162 million, compared to $762 million as of December 31, 2024, primarily reflecting changes in interest rates. The fair value of investment securities is impacted by interest rates, credit spreads, market volatility and liquidity conditions. The fair value of the investment securities portfolio generally increases when interest rates decrease or when credit spreads tighten. Given the consistently strong credit rating of the U.S. Treasury, and the long history of no credit losses on debt securities issued by government agencies and government sponsored entities, no allowance for credit loss was required as of December 31, 2025. For corporate bonds, we analyzed the changes in interest rates relative to when the investment securities were purchased or acquired, and considered other factors including changes in credit ratings, delinquencies, and other macroeconomic factors. We determined no allowance for credit loss was required as of December 31, 2025.
Our portfolio of investment securities held to maturity consists of U.S. Treasury and government agency mortgage-backed securities similar to those described above, as well as securities issued by the Supranational Entities & Multilateral Development Banks. Given the consistently strong credit rating of the U.S. Treasury and the Supranational Entities & Multilateral Development Banks, and the long history of no credit losses on debt securities issued by government agencies and government sponsored entities, we determined that no allowance for credit loss was required for investment securities held to maturity at December 31, 2025.
61
The following table presents the investment securities portfolio, segregated by major category:
Table 21
Investment Securities
| dollars in millions | December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Composition (1) | Amortized Cost | Fair Value | Composition (1) | ||||||||||||||||||||||
| Investment securities available for sale: | |||||||||||||||||||||||||||
| U.S. Treasury | $ | 10,624 | $ | 10,673 | 26.4 | % | $ | 13,897 | $ | 13,903 | 32.7 | % | |||||||||||||||
| Government agency | 44 | 43 | 0.1 | 79 | 77 | 0.2 | |||||||||||||||||||||
| Residential mortgage-backed securities | 17,683 | 17,623 | 43.6 | 16,161 | 15,620 | 36.7 | |||||||||||||||||||||
| Commercial mortgage-backed securities | 3,444 | 3,299 | 8.2 | 3,869 | 3,666 | 8.6 | |||||||||||||||||||||
| Corporate bonds | 145 | 140 | 0.3 | 489 | 467 | 1.1 | |||||||||||||||||||||
| Municipal bonds | 12 | 12 | — | 17 | 17 | — | |||||||||||||||||||||
| Total investment securities available for sale | $ | 31,952 | $ | 31,790 | 78.6 | % | $ | 34,512 | $ | 33,750 | 79.3 | % | |||||||||||||||
| Investment in marketable equity securities | $ | 83 | $ | 127 | 0.3 | % | $ | 79 | $ | 101 | 0.2 | % | |||||||||||||||
| Investment securities held to maturity: | |||||||||||||||||||||||||||
| U.S. Treasury | $ | 388 | $ | 373 | 0.9 | % | $ | 483 | $ | 452 | 1.1 | % | |||||||||||||||
| Government agency | 1,225 | 1,170 | 2.9 | 1,489 | 1,374 | 3.2 | |||||||||||||||||||||
| Residential mortgage-backed securities | 4,450 | 3,992 | 9.9 | 4,558 | 3,878 | 9.1 | |||||||||||||||||||||
| Commercial mortgage-backed securities | 3,337 | 2,729 | 6.8 | 3,407 | 2,729 | 6.5 | |||||||||||||||||||||
| Supranational securities | 246 | 226 | 0.6 | 300 | 267 | 0.6 | |||||||||||||||||||||
| Other | 1 | 1 | — | 2 | 2 | — | |||||||||||||||||||||
| Total investment securities held to maturity | $ | 9,647 | $ | 8,491 | 21.1 | % | $ | 10,239 | $ | 8,702 | 20.5 | % | |||||||||||||||
| Total investment securities | $ | 41,682 | $ | 40,408 | 100.0 | % | $ | 44,830 | $ | 42,553 | 100.0 | % | |||||||||||||||
| (1) Calculated as a percentage of the total fair value of investment securities. |
The following table presents the weighted average yields for investment securities available for sale and held to maturity at December 31, 2025, segregated by major category with ranges of contractual maturities. The weighted average yields represent the yields of the underlying securities as of the specified date, December 31, 2025, within the specified maturity range. The weighted average yield on the portfolio was calculated using security-level annualized yields based on book yield to maturity and takes into account amortization of premiums and accretion of discounts. The total weighted average yields for investment securities available for sale and held to maturity are based on the underlying weighted average amortized cost.
Table 22
Weighted Average Yield on Investment Securities
| December 31, 2025 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to 10 Years | After 10 Years | Total | ||||||||||
| Investment securities available for sale: | ||||||||||||||
| U.S. Treasury | 4.34 | % | 3.88 | % | — | % | — | % | 4.09 | % | ||||
| Government agency | — | 3.77 | — | — | 3.77 | |||||||||
| Residential mortgage-backed securities (1) | — | 4.44 | 4.33 | 4.15 | 4.20 | |||||||||
| Commercial mortgage-backed securities (1) | 4.19 | 4.73 | 5.17 | 2.80 | 3.99 | |||||||||
| Corporate bonds | 5.96 | 7.76 | 6.03 | — | 7.47 | |||||||||
| Municipal bonds | — | — | — | 6.28 | 6.28 | |||||||||
| Total investment securities available for sale | 4.34 | % | 4.15 | % | 4.35 | % | 4.02 | % | 4.16 | % | ||||
| Investment securities held to maturity: | ||||||||||||||
| U.S. Treasury | — | % | 1.43 | % | — | % | — | % | 1.43 | % | ||||
| Government agency | 1.40 | 1.63 | 1.95 | — | 1.61 | |||||||||
| Residential mortgage-backed securities (1) | — | — | 1.02 | 2.84 | 2.66 | |||||||||
| Commercial mortgage-backed securities (1) | — | 1.83 | 4.65 | 2.46 | 2.47 | |||||||||
| Supranational securities | — | 1.64 | — | — | 1.64 | |||||||||
| Other | 3.46 | — | — | — | 3.46 | |||||||||
| Total investment securities held to maturity | 1.41 | % | 1.59 | % | 1.36 | % | 2.67 | % | 2.39 | % |
(1) Residential mortgage-backed and commercial mortgage-backed securities, which are not due at a single maturity date, have been included in maturity groupings based on the contractual maturity at December 31, 2025. The expected life will differ from contractual maturities because borrowers have the right to prepay the underlying loans.
62
Assets Held for Sale
Assets held for sale at December 31, 2025 were $804 million, an increase of $719 million from $85 million at December 31, 2024. Consumer loans held for sale at December 31, 2024, were largely comprised of residential mortgage loans that FCB originated with the intent to sell. In December 2025, FCB management committed to a plan to sell approximately $694 million of residential mortgage loans, which were then transferred from held for investment to held for sale. We did not establish a valuation allowance for the loans transferred to held for sale as the estimated fair value exceeded amortized cost.
The composition of assets held for sale is included in the following table:
Table 23
Assets Held for Sale
| dollars in millions | December 31, 2025 | December 31, 2024 | Increase (Decrease) | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loans and leases: | |||||||||||||||||||
| Commercial (1) | $ | 18 | $ | 27 | $ | (9) | (33) | % | |||||||||||
| Consumer | 781 | 55 | 726 | NM | |||||||||||||||
| Loans and leases | 799 | 82 | 717 | NM | |||||||||||||||
| Operating lease equipment | 5 | 3 | 2 | 100 | % | ||||||||||||||
| Total assets held for sale | $ | 804 | $ | 85 | $ | 719 | NM |
(1) There were nonaccrual loans held for sale of $10 million at December 31, 2025 and $0 at December 31, 2024.
NM - resulting % not meaningful.
Loans and Leases
The loan and lease disclosures at December 31, 2024 presented in this Form 10-K were recast to reflect the Loan Class Changes summarized in the “Executive Overview—Recent Events” section of this MD&A and further discussed in Note 1—Significant Accounting Policies and Basis of Presentation.
The following table presents loans and leases by loan segment and loan class, and the respective proportion to total loans:
Table 24
Loans and Leases
| dollars in millions | December 31, 2025 | December 31, 2024 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance | % to Total Loans | Balance | % to Total Loans | Increase (Decrease) | ||||||||||||||||||||||||||||
| Commercial: | ||||||||||||||||||||||||||||||||
| Commercial and industrial | $ | 44,721 | 30 | % | $ | 43,559 | 31 | % | $ | 1,162 | 3 | % | ||||||||||||||||||||
| Capital call lines | 31,791 | 21 | 25,501 | 18 | 6,290 | 25 | ||||||||||||||||||||||||||
| Owner occupied commercial mortgage | 17,660 | 12 | 16,842 | 12 | 818 | 5 | ||||||||||||||||||||||||||
| Investor dependent | 2,778 | 2 | 3,193 | 2 | (415) | (13) | ||||||||||||||||||||||||||
| Commercial real estate | 23,784 | 16 | 23,282 | 17 | 502 | 2 | ||||||||||||||||||||||||||
| Total commercial | $ | 120,734 | 81 | % | $ | 112,377 | 80 | % | $ | 8,357 | 7 | % | ||||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||||||||
| Residential mortgage | $ | 21,861 | 15 | % | $ | 22,768 | 16 | % | $ | (907) | (4) | % | ||||||||||||||||||||
| Revolving mortgage | 2,863 | 2 | 2,567 | 2 | 296 | 12 | ||||||||||||||||||||||||||
| Auto | 1,416 | 1 | 1,523 | 1 | (107) | (7) | ||||||||||||||||||||||||||
| Other consumer | 1,056 | 1 | 986 | 1 | 70 | 7 | ||||||||||||||||||||||||||
| Total consumer | $ | 27,196 | 19 | % | $ | 27,844 | 20 | % | $ | (648) | (2) | % | ||||||||||||||||||||
| Total loans and leases | $ | 147,930 | 100 | % | $ | 140,221 | 100 | % | $ | 7,709 | 6 | % | ||||||||||||||||||||
| Allowance for loan and lease losses | (1,566) | (1,676) | ||||||||||||||||||||||||||||||
| Net loans and leases | $ | 146,364 | $ | 138,545 |
Loans and leases at December 31, 2025 were $147.93 billion, an increase of $7.71 billion or 6% from $140.22 billion at December 31, 2024. Loan growth in the Commercial Bank segment of $7.64 billion was mainly in Global Fund Banking and other industry verticals, primarily TMT and Healthcare. Loan growth of $71 million in the General Bank segment was primarily in Wealth, SBA, and Community Association Banking portfolios, partially offset by a transfer of $694 million residential mortgage loans to held for sale in December 2025. Changes in loans and leases within our business segments compared to December 31, 2024 are discussed in the “Results by Segment” section of this MD&A.
63
The unamortized discount related to acquired loans was $1.33 billion at December 31, 2025, a decrease of $272 million from $1.60 billion at December 31, 2024.
Refer to Note 5—Loans and Leases for further information.
Operating Lease Equipment, Net
Our operating lease portfolio mostly relates to the Rail segment, with the remainder included in the Commercial Bank segment as summarized in the following table. Refer to the “Results by Segment” section of this MD&A for further details on the operating lease equipment portfolio in Rail.
Table 25
Operating Lease Equipment, Net
| dollars in millions | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | Increase (Decrease) | ||||||||||||||||||||
| Railcars and locomotives | $ | 8,882 | $ | 8,573 | $ | 309 | 4 | % | ||||||||||||||
| Other equipment | 739 | 750 | (11) | (1) | ||||||||||||||||||
| Total (1) | $ | 9,621 | $ | 9,323 | $ | 298 | 3 | % |
(1) Includes off-lease rail equipment of $257 million at December 31, 2025 and $219 million at December 31, 2024.
Interest-bearing Liabilities
Interest-bearing liabilities include interest-bearing deposits, securities sold under agreements to repurchase, and borrowings. Interest-bearing liabilities at December 31, 2025 totaled $156.93 billion, an increase of $3.29 billion or 2% from $153.65 billion at December 31, 2024. The increase from December 31, 2024 was mainly due to deposit growth, partially offset by lower borrowings as further discussed below.
Deposits
We strive to maintain a strong liquidity position, and therefore, deposit retention remains a key business objective. We believe traditional bank deposit products remain an attractive option for many customers. As economic conditions change, we recognize that our liquidity position could be adversely affected if bank deposits are withdrawn. Our ability to fund future loan growth is significantly dependent on our success in retaining existing deposits and generating new deposits at a reasonable cost.
The following table summarizes the types of deposits:
Table 26
Deposits
| dollars in millions | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | Increase (Decrease) | ||||||||||||||||||||
| Noninterest-bearing | $ | 40,653 | $ | 38,633 | $ | 2,020 | 5 | % | ||||||||||||||
| Checking with interest | 24,377 | 25,343 | (966) | (4) | ||||||||||||||||||
| Money market | 38,687 | 35,722 | 2,965 | 8 | ||||||||||||||||||
| Savings | 46,625 | 42,278 | 4,347 | 10 | ||||||||||||||||||
| Time | 11,236 | 13,253 | (2,017) | (15) | ||||||||||||||||||
| Interest-bearing deposits | 120,925 | 116,596 | 4,329 | 4 | ||||||||||||||||||
| Total deposits | $ | 161,578 | $ | 155,229 | $ | 6,349 | 4 | % | ||||||||||||||
| Noninterest-bearing deposits to total deposits | 25.2 | % | 24.9 | % |
Deposits at December 31, 2025 were $161.58 billion, an increase of $6.35 billion or 4% from $155.23 billion at December 31, 2024. The increase was attributable to deposit growth in Corporate of $3.02 billion (which primarily includes the Direct Bank), the General Bank segment of $1.84 billion and the Commercial Bank segment of $1.51 billion. Noninterest-bearing deposits grew by $2.02 billion or 5% compared to December 31, 2024 and represented 25.2% of total deposits as of December 31, 2025, compared to 24.9% at December 31, 2024.
Deposit changes within our business segments compared to December 31, 2024 are further discussed in the “Executive Overview—Funding, Liquidity and Capital Overview” section and “Results by Segment” section of this MD&A.
64
Deposit Concentrations
BancShares operates a network of branches and offices, predominantly located in the Southeast, Mid-Atlantic, Midwest and Western United States, providing a broad range of financial services to individuals, businesses and professionals. Based on branch location, our top state deposit concentrations as of December 31, 2025 were in North Carolina, South Carolina, and California, which represented approximately 25.7%, 7.7%, and 6.9%, respectively, of total deposits.
The Direct Bank had $44.80 billion or 27.7% of our total deposits as of December 31, 2025. The Direct Bank deposits mainly consist of savings.
Commercial Bank segment deposits as of December 31, 2025 were $41.53 billion or 25.7% of total deposits and are primarily concentrated in online banking. Deposits in the Commercial Bank segment include large dollar accounts with private equity and venture capital clients, primarily in the technology, life science and healthcare industries.
Deposit accounts with balances in excess of $50 million totaled approximately $7.09 billion as of December 31, 2025, compared to approximately $8.01 billion as of December 31, 2024.
Uninsured Deposits
The amount of uninsured deposits is estimated consistent with the methodologies and assumptions utilized in providing information to the FDIC and Federal Reserve. We estimate total uninsured deposits were $61.81 billion, which represented approximately 38.3% of total deposits at December 31, 2025, compared to $59.51 billion or 38.3% of total deposits at December 31, 2024.
Refer to the “Executive Overview—Funding, Liquidity and Capital Overview” and “Results by Segment” sections of this MD&A for further discussion of deposit composition, uninsured deposits, and recent deposit trends.
The following table provides the expected maturity of time deposits with balances in excess of $250,000 as of December 31, 2025:
Table 27
Maturities of Time Deposits In Excess of $250,000
| dollars in millions | December 31, 2025 | |
|---|---|---|
| Time deposits maturing in: | ||
| Three months or less | $ | 695 |
| Over three months through six months | 404 | |
| Over six months through 12 months | 328 | |
| More than 12 months | 13 | |
| Total | $ | 1,440 |
Borrowings
Total borrowings at December 31, 2025 were $36.01 billion, a decrease of $1.04 billion or 3% from $37.05 billion at December 31, 2024. The decrease from December 31, 2024 primarily related to the 2025 Debt Redemptions, which included a Partial Prepayment of the Purchase Money Note, partially offset by the 2025 Debt Issuances. Refer to the “Executive Overview—Recent Events” section earlier in this MD&A for further detail on the 2025 Debt Redemptions and 2025 Debt Issuances.
65
The following table presents borrowings, net of the respective unamortized purchase accounting adjustments, premiums, discounts, and issuance costs:
Table 28
Borrowings
| dollars in millions | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | Increase (Decrease) | ||||||||||||||||||||
| Securities sold under agreements to repurchase | $ | 224 | $ | 367 | $ | (143) | (39) | % | ||||||||||||||
| Federal Deposit Insurance Corporation | ||||||||||||||||||||||
| 3.500% fixed rate note due March 2028 (1) | 33,385 | 35,816 | (2,431) | (7) | ||||||||||||||||||
| Senior Unsecured Borrowings | ||||||||||||||||||||||
| 5.231% fixed-to-floating rate notes due March 2031 (2) | 497 | — | 497 | 100 | ||||||||||||||||||
| 6.000% fixed rate notes due April 2036 | 58 | 58 | — | — | ||||||||||||||||||
| Subordinated debt | ||||||||||||||||||||||
| 6.125% fixed rate notes due March 2028 | 430 | 445 | (15) | (3) | ||||||||||||||||||
| 3.375% fixed-to-floating rate notes due March 2030 (3) | — | 350 | (350) | (100) | ||||||||||||||||||
| 5.600% fixed rate reset notes due September 2035 (4) | 597 | — | 597 | 100 | ||||||||||||||||||
| 6.254% fixed-to-fixed rate notes due March 2040 (5) | 745 | — | 745 | 100 | ||||||||||||||||||
| Capital lease obligations | 72 | 15 | 57 | 380 | ||||||||||||||||||
| Total borrowings | $ | 36,008 | $ | 37,051 | $ | (1,043) | (3) | % |
(1) Issued in connection with the SVBB Acquisition and secured by collateral. Refer to Note 2—Business Combinations and Note 5—Loans and Leases. The unamortized discount was $115 million and $176 million at December 31, 2025 and December 31, 2024, respectively.
(2) The fixed rate period will end on March 12, 2030, and the notes will thereafter bear a floating interest rate equal to a benchmark rate based on the Compounded Secured Overnight Financing Rate (“SOFR”) Index Rate plus 141 bps per annum until the maturity date (or date of earlier redemption).
(3) The fixed rate period ended on March 15, 2025, and the notes converted to a floating interest rate equal to Three-Month Term SOFR plus 246.5 bps per annum. The notes included a callable feature and were redeemed on June 15, 2025.
(4) The interest rate will reset on September 5, 2030, and the notes will thereafter bear a fixed interest rate equal to the Five-year U.S. Treasury Rate as of the day falling two business days prior to the notes reset date plus 185 bps per annum until the maturity date (or date of earlier redemption).
(5) The interest rate will reset on March 12, 2035, and the notes will thereafter bear a fixed interest rate equal to the Five-year U.S. Treasury Rate as of the day falling two business days prior to the notes reset date plus 197 bps per annum until the maturity date (or date of earlier redemption).
The following summarizes the 2025 Debt Issuances:
Table 29
Parent Company Notes Issued
| Issuance Date | Amount | Description | ||
|---|---|---|---|---|
| September 5, 2025 | $600 Million | $600 million aggregate principal amount of subordinated fixed rate reset notes with a maturity date of September 5, 2035. Interest is payable semi-annually in arrears on March 5 and September 5 of each year, beginning on March 5, 2026, and ending on the maturity date (or date of earlier redemption), at a fixed rate of 5.6000% per annum. The interest rate will reset on September 5, 2030 and the notes will thereafter bear a fixed interest rate equal to the Five-year U.S. Treasury Rate as of the day falling two business days prior to the notes reset date plus 185 bps per annum until the maturity date (or date of earlier redemption). | ||
| March 12, 2025 | $500 Million | $500 million aggregate principal amount of senior fixed-to-floating rate notes with a maturity date of March 12, 2031. Interest is payable semi-annually in arrears on March 12 and September 12 of each year, beginning on September 12, 2025, and ending on March 12, 2030 (or date of earlier redemption), at a fixed rate of 5.231% per annum. The fixed rate period will end on March 12, 2030, and the notes will thereafter bear a floating interest rate equal to a benchmark rate based on the Compounded SOFR plus 141 bps per annum until the maturity date (or date of earlier redemption). During the floating rate period, interest on the notes will be payable quarterly in arrears on June 12, 2030, September 12, 2030, December 12, 2030, and on the maturity date (or date of earlier redemption). | ||
| March 12, 2025 | $750 Million | $750 million aggregate principal amount of subordinated fixed-to-fixed rate notes with a maturity date of March 12, 2040. Interest is payable semi-annually in arrears on March 12 and September 12 of each year and on the maturity date (or date of earlier redemption), commencing on September 12, 2025, at a fixed rate of 6.254% per annum. The interest rate will reset on March 12, 2035, and the notes will thereafter bear a fixed interest rate equal to the Five-year U.S. Treasury Rate as of the day falling two business days prior to the notes reset date plus 197 bps per annum until the maturity date (or date of earlier redemption). |
We continually monitor our capital needs and market conditions in an effort to diversify our borrowing base and capital mix when appropriate. Additionally, we continue to monitor the status of the proposed interagency rule for new long term debt that has not been finalized as mentioned in the “Regulatory Considerations—Enhanced Prudential Standards” section in Item 1. Business of this Form 10-K.
Refer to the “Risk Management—Liquidity Risk” section of this MD&A and Note 12—Borrowings for further information regarding liquidity and borrowings.
66
Other Assets and Liabilities
The following table includes the components of other assets:
Table 30
Other Assets
| dollars in millions | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | Increase (Decrease) | ||||||||||||||||||||
| Affordable housing tax credit and other unconsolidated investments (1) | $ | 2,955 | $ | 2,516 | $ | 439 | 17 | % | ||||||||||||||
| Accrued interest receivable | 912 | 902 | 10 | 1 | ||||||||||||||||||
| Fair value of derivative financial instruments | 534 | 660 | (126) | (19) | ||||||||||||||||||
| Pension and other retirement plan assets | 784 | 658 | 126 | 19 | ||||||||||||||||||
| Right of use assets for operating leases, net | 294 | 316 | (22) | (7) | ||||||||||||||||||
| Income tax assets | 510 | 511 | (1) | — | ||||||||||||||||||
| Counterparty receivables | 124 | 69 | 55 | 80 | ||||||||||||||||||
| Bank-owned life insurance | 108 | 106 | 2 | 1 | ||||||||||||||||||
| Nonmarketable investments | 167 | 127 | 40 | 32 | ||||||||||||||||||
| Other real estate owned | 119 | 56 | 63 | 115 | ||||||||||||||||||
| Mortgage servicing rights | 32 | 27 | 5 | 17 | ||||||||||||||||||
| Federal Home Loan Bank stock | 20 | 20 | — | — | ||||||||||||||||||
| Other | 964 | 772 | 192 | 25 | ||||||||||||||||||
| Total other assets | $ | 7,523 | $ | 6,740 | $ | 783 | 12 | % |
(1) Refer to Note 10—Variable Interest Entities for additional information.
The following table includes the components of other liabilities:
Table 31
Other Liabilities
| dollars in millions | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | Increase (Decrease) | ||||||||||||||||||||
| Income tax liabilities | $ | 3,819 | $ | 3,669 | $ | 150 | 4 | % | ||||||||||||||
| Commitments to fund tax credit investments | 1,321 | 1,214 | 107 | 9 | ||||||||||||||||||
| Accrued personnel cost | 1,042 | 1,024 | 18 | 2 | ||||||||||||||||||
| Fair value of derivative financial instruments | 494 | 625 | (131) | (21) | ||||||||||||||||||
| Lease liabilities | 329 | 357 | (28) | (8) | ||||||||||||||||||
| Reserve for off-balance sheet credit exposure | 260 | 278 | (18) | (7) | ||||||||||||||||||
| Accrued interest payable | 140 | 134 | 6 | 5 | ||||||||||||||||||
| Accounts payable and other | 1,321 | 895 | 426 | 47 | ||||||||||||||||||
| Total other liabilities | $ | 8,726 | $ | 8,196 | $ | 530 | 7 | % |
A reserve for off-balance sheet credit exposure is established for unfunded commitments and is included in other liabilities. BancShares estimates the expected funding amounts and applies its probability of obligor default (“PD”) and loss given default (“LGD”) models to those expected funding amounts to estimate the reserve. The reserve for off-balance sheet credit exposure was $260 million at December 31, 2025, a decrease of $18 million compared to $278 million at December 31, 2024. Refer to the “Results of Operations—Provision for Credit Losses” section of this MD&A for further discussion. Refer to Note 22—Commitments and Contingencies for information relating to off-balance sheet commitments.
67
RISK MANAGEMENT
Risk is inherent in any business. BancShares has defined a moderate risk appetite and a balanced approach to risk taking with a philosophy that does not preclude higher risk business activities commensurate with acceptable returns while meeting regulatory objectives. Through the comprehensive Risk Management Framework and Risk Appetite Policy and Statement, senior management has primary responsibility for day-to-day management of the risks we face with accountability of and support from all associates. Senior management applies various strategies to reduce the risks to which BancShares may be exposed, with effective challenge by independent risk management and oversight by Management Committees. The Board strives to ensure that risk management is a part of our business culture and that our policies and procedures to identify, assess, respond, and monitor risk are part of the decision-making process. The Board’s role in risk oversight is an integral part of our overall Risk Management Framework and Risk Appetite Policy. The Board administers its risk oversight function primarily through its Risk Committee.
The Risk Committee structure is designed to allow for information flow, effective challenge and timely escalation of risk-related issues. The Risk Committee monitors adherence to our Risk Management Framework and Risk Appetite Policy and Statement and provides quarterly updates to the Board on risk management. Our Chief Risk Officer also provides regular reports to the Risk Committee and the Board. Management and independent risk functions make regular reports to the Risk Committee on key risk areas, including credit, market, capital, liquidity, operational, compliance, and strategic risks. The Risk Committee also reviews reports of examination by and communications from regulatory agencies, the results of internal and third-party testing and qualitative and quantitative assessments related to risk management, and any other matters within the scope of the Risk Committee’s oversight responsibilities. The Risk Committee monitors management’s response to certain risk-related regulatory and audit issues. In addition, the Risk Committee may coordinate with the Board’s Audit Committee, Technology Committee and the Compensation, Nominations and Governance Committee for the review of financial statements and related risks, technology and cybersecurity risk, compensation risk management, and other areas of responsibility.
BancShares leverages a Three Lines Model to promote clarity of roles and responsibilities in managing risk. The first line is comprised of organizational functions that own or support the management of risk. The second line is led by the Chief Risk Officer, who reports to the Risk Committee of the Board, and is comprised of organizational functions that make up the Risk Management Department which has the responsibility for establishing risk frameworks, policies, standards, and procedures which support the Framework; providing proactive, transparent, and independent oversight and effective challenge of the first line; and identifying, measuring, monitoring, or controlling for aggregate risks. Internal audit is independent of the first and second lines, reporting directly to the Audit Committee of the Board and constitutes the third line.
In combination with other risk management and monitoring practices, enterprise-wide stress testing activities are conducted within a defined framework. Stress tests are performed for various risks to ensure the financial institution can support continued operations during stressed periods.
BancShares monitors and stress tests its capital and liquidity consistent with the safety and soundness expectations of the federal regulators. Refer to the “Regulatory Considerations” section of Item 1. Business included in this Form 10-K for further discussion.
BancShares has been assessing the emerging impacts of recent and potential U.S. and international tariffs and other retaliatory actions and has continued monitoring the international tensions that could impact the economy and exacerbate headwinds of elevated market volatility, global supply chain disruptions, and recessionary pressures. BancShares also continues to assess operational risks such as those associated with potential cyberattacks for FCB and third parties upon whom it relies. Assessments have not identified material impacts to date, but those assessments will remain ongoing as the conditions continue to exist and develop. BancShares is also assessing the potential risk of an economic slowdown or recession that could create increased credit and market risk having downstream impacts on earnings, capital, and/or liquidity. While economic data continues to be mixed, baseline economic forecasts reflect a decline in CRE property values due to current interest rate levels that impacted the ALLL forecasts. Key indicators will continue to be monitored, and impacts assessed as part of our ongoing Risk Management Framework.
68
Credit Risk
Credit risk is the risk arising from a borrower, obligor, or counterparty’s failure to meet the terms of any financial obligation, which can result in financial impact to current or anticipated earnings or capital, or strategic objectives. Loans and leases we originate are underwritten in accordance with our credit policies and procedures and are subject to periodic ongoing reviews. Acquired loans, regardless of whether purchased credit deteriorated (“PCD”) or Non-PCD, are recorded at fair value as of the acquisition date and are subject to periodic reviews to identify any further credit deterioration. Our independent credit review function conducts risk reviews and analyses of both originated and acquired loans to ensure compliance with credit policies and to monitor asset quality trends and borrower financial strength. These reviews include portfolio analysis by geographic location, industry, collateral type, and product. We strive to identify potential problem loans as early as possible, to record charge-offs as appropriate and to maintain an appropriate ALLL that accounts for expected losses over the life of the loan and lease portfolios.
Commercial Lending and Leasing
BancShares employs a credit ratings system where each commercial loan is assigned a PD, LGD, and/or overall credit rating using scorecards developed to rate each type of transaction incorporating assessments of both quantitative and qualitative factors. When commercial loans and leases are graded during underwriting, or when updated periodically thereafter, a model is run to generate a preliminary risk rating. These models incorporate both internal and external historical default and loss data, as well as other borrower and loan characteristics, to assign a risk rating. The preliminary risk rating assigned by the model can be adjusted as a result of borrower specific facts and circumstances that, in management’s judgment, warrant a modification of the modeled risk rating to arrive at the final approved risk ratings.
Consumer Lending
Consumer lending begins with an evaluation of a consumer borrower’s credit profile against published standards. Credit decisions are made after analyzing quantitative and qualitative factors to assess the borrower’s ability to repay the loan, and secondary sources of repayment, such as collateral value.
Consumer products use traditional and measurable standards to document and assess the creditworthiness of a loan applicant. Credit standards follow industry standard documentation requirements. Performance is largely evaluated based on an acceptable pay history along with a quarterly assessment which incorporates current market conditions. Loans may also be monitored during quarterly reviews of the borrower’s refreshed credit score. When warranted, an additional review of the loan-to-value of the underlying collateral may be conducted.
ALLL
The loan and ALLL disclosures for the 2024 and 2023 periods presented in this Form 10-K were recast to reflect the Loan Class Changes summarized in the “Executive Overview—Recent Events” section of this MD&A and further discussed in Note 1—Significant Accounting Policies and Basis of Presentation.
Our ALLL estimate as of December 31, 2025 included extensive reviews of the changes in credit risk associated with the uncertainties around macroeconomic forecasts. These loss estimates consider industry risk and the actual net losses incurred during prior periods of economic stress as well as recent credit trends.
Our ALLL methodology is discussed further in the section entitled “Critical Accounting Estimates” of the MD&A and Note 1—Significant Accounting Policies and Basis of Presentation.
69
The following table summarizes the ALLL for commercial, consumer and total loans.
Table 32
ALLL
| dollars in millions | Year Ended December 31, 2025 | Year Ended December 31, 2024 | Year Ended December 31, 2023 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | Consumer | Total | Commercial | Consumer | Total | Commercial | Consumer | Total | ||||||||||||||||||||||||||
| Balance at beginning of period | $ | 1,518 | $ | 158 | $ | 1,676 | $ | 1,581 | $ | 166 | $ | 1,747 | $ | 789 | $ | 133 | $ | 922 | ||||||||||||||||
| Initial PCD ALLL | — | — | — | — | — | — | 217 | 3 | 220 | |||||||||||||||||||||||||
| Day 2 Provision for Loan and Lease Losses | — | — | — | — | — | — | 419 | 43 | 462 | |||||||||||||||||||||||||
| Provision (benefit) for loan and lease losses | 538 | (8) | 530 | 461 | 8 | 469 | 701 | 2 | 703 | |||||||||||||||||||||||||
| Total provision (benefit) for loan and lease losses | 538 | (8) | 530 | 461 | 8 | 469 | 1,120 | 45 | 1,165 | |||||||||||||||||||||||||
| Charge-offs | (708) | (33) | (741) | (627) | (30) | (657) | (610) | (28) | (638) | |||||||||||||||||||||||||
| Recoveries | 88 | 13 | 101 | 103 | 14 | 117 | 65 | 13 | 78 | |||||||||||||||||||||||||
| Balance at end of period | $ | 1,436 | $ | 130 | $ | 1,566 | $ | 1,518 | $ | 158 | $ | 1,676 | $ | 1,581 | $ | 166 | $ | 1,747 | ||||||||||||||||
| Net charge-off ratio | 0.45 | % | 0.39 | % | 0.47 | % | ||||||||||||||||||||||||||||
| Net charge-offs | $ | 620 | $ | 20 | $ | 640 | $ | 524 | $ | 16 | $ | 540 | $ | 545 | $ | 15 | $ | 560 | ||||||||||||||||
| Average loans | $ | 143,110 | $ | 137,456 | $ | 119,176 | ||||||||||||||||||||||||||||
| Percent of loans in each category to total loans | 81 | % | 19 | % | 100 | % | 80 | % | 20 | % | 100 | % | 79 | % | 21 | % | 100 | % |
The ALLL was $1.57 billion at December 31, 2025, compared to $1.68 billion at December 31, 2024, resulting in an ALLL reserve release of $110 million in the current year, mainly driven by loan growth concentrated in capital call lines which have a lower loss rate relative to our other loan portfolios, elimination of the reserves related to Hurricane Helene, a modest shift in our weighting from the downside to baseline economic scenario (as further discussed in the “Critical Accounting Estimates” section of this MD&A), improvements in the economic outlook and credit quality, and lower specific reserves for individually evaluated loans. The ALLL reserve release was $71 million in the prior year. The ALLL as a percentage of loans was 1.06% at December 31, 2025, a decrease of 14 bps from 1.20% at December 31, 2024.
The following table summarizes the ALLL as a percentage of loans for each loan class:
Table 33
ALLL by Loan Class
| dollars in millions | December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ALLL | Loan Balance | ALLL as a Percentage of Loans | ALLL | Loan Balance | ALLL as a Percentage of Loans | ||||||||||||||||||||
| Commercial | |||||||||||||||||||||||||
| Commercial and industrial | $ | 807 | $ | 44,721 | 1.80 | % | $ | 815 | $ | 43,559 | 1.87 | % | |||||||||||||
| Capital call lines | 29 | 31,791 | 0.09 | 44 | 25,501 | 0.17 | |||||||||||||||||||
| Owner occupied commercial mortgage | 50 | 17,660 | 0.28 | 51 | 16,842 | 0.30 | |||||||||||||||||||
| Investor dependent | 181 | 2,778 | 6.52 | 195 | 3,193 | 6.10 | |||||||||||||||||||
| Commercial real estate | 369 | 23,784 | 1.55 | 413 | 23,282 | 1.77 | |||||||||||||||||||
| Total commercial | 1,436 | 120,734 | 1.19 | 1,518 | 112,377 | 1.35 | |||||||||||||||||||
| Consumer | |||||||||||||||||||||||||
| Residential mortgage | 67 | 21,861 | 0.31 | 85 | 22,768 | 0.37 | |||||||||||||||||||
| Revolving mortgage | 26 | 2,863 | 0.89 | 21 | 2,567 | 0.83 | |||||||||||||||||||
| Auto | 9 | 1,416 | 0.67 | 5 | 1,523 | 0.35 | |||||||||||||||||||
| Other consumer | 28 | 1,056 | 2.62 | 47 | 986 | 4.75 | |||||||||||||||||||
| Total consumer | 130 | 27,196 | 0.48 | 158 | 27,844 | 0.56 | |||||||||||||||||||
| Total | $ | 1,566 | $ | 147,930 | 1.06 | % | $ | 1,676 | $ | 140,221 | 1.20 | % |
The ALLL may vary significantly from period to period due to changes in economic conditions, economic forecasts and the composition and credit quality of the loan and lease portfolio, and the related impacts to the ALLL models. We continuously monitor and update our ALLL estimation methodology, as appropriate. During 2025, we updated our PD, LGD, and exposure at default methodology for the capital call lines, investor dependent, residential mortgage, revolving mortgage, auto and consumer other portfolios, which contributed to the changes in the ALLL compared to December 31, 2024 for those portfolios.
70
Net Charge-Offs
The following table summarizes net charge-offs for each loan class:
Table 34
Net Charge-Offs
| dollars in millions | Year Ended December 31, 2025 | Year Ended December 31, 2024 | Year Ended December 31, 2023 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Charge-offs | Recoveries | Net charge-offs (recoveries) | Charge-offs | Recoveries | Net charge-offs (recoveries) | Charge-offs | Recoveries | Net charge-offs (recoveries) | ||||||||||||||||||||||||||
| Commercial | ||||||||||||||||||||||||||||||||||
| Commercial and industrial | $ | 453 | $ | 52 | $ | 401 | $ | 294 | $ | 51 | $ | 243 | $ | 340 | $ | 51 | $ | 289 | ||||||||||||||||
| Capital call lines | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Owner occupied commercial mortgage | 7 | — | 7 | 12 | — | 12 | 1 | 1 | — | |||||||||||||||||||||||||
| Investor dependent | 125 | 35 | 90 | 204 | 49 | 155 | 172 | 12 | 160 | |||||||||||||||||||||||||
| Commercial real estate | 123 | 1 | 122 | 117 | 3 | 114 | 97 | 1 | 96 | |||||||||||||||||||||||||
| Total commercial | 708 | 88 | 620 | 627 | 103 | 524 | 610 | 65 | 545 | |||||||||||||||||||||||||
| Consumer | ||||||||||||||||||||||||||||||||||
| Residential mortgage | 7 | 5 | 2 | 1 | 5 | (4) | 2 | 6 | (4) | |||||||||||||||||||||||||
| Revolving mortgage | — | 1 | (1) | 1 | 2 | (1) | — | 1 | (1) | |||||||||||||||||||||||||
| Auto | 5 | 2 | 3 | 6 | 2 | 4 | 4 | 1 | 3 | |||||||||||||||||||||||||
| Other consumer | 21 | 5 | 16 | 22 | 5 | 17 | 22 | 5 | 17 | |||||||||||||||||||||||||
| Total consumer | 33 | 13 | 20 | 30 | 14 | 16 | 28 | 13 | 15 | |||||||||||||||||||||||||
| Total | $ | 741 | $ | 101 | $ | 640 | $ | 657 | $ | 117 | $ | 540 | $ | 638 | $ | 78 | $ | 560 |
Net charge-offs for the current year were $640 million, an increase of $100 million from $540 million for the prior year, primarily due to an increase of $158 million in commercial and industrial, partially offset by a decrease of $65 million in investor dependent. The increase of $158 million in commercial and industrial net charge-offs mainly includes the previously discussed $82 million charge-off on a single supply chain finance client, and modest increases in the Commercial Finance and Tech and Finance lines of business in the Commercial Bank segment. At December 31, 2025, the total balance of our supply chain finance portfolio was approximately $270 million.
Nonperforming Assets
Nonperforming assets include nonaccrual loans and leases, other real estate owned (“OREO”) and repossessed assets. Accounting policies related to nonperforming assets are discussed in Note 1—Significant Accounting Policies and Basis of Presentation in this Form 10-K.
Table 35
Non-Performing Assets
| dollars in millions | December 31, 2025 | December 31, 2024 | ||||||
|---|---|---|---|---|---|---|---|---|
| Nonaccrual loans: | ||||||||
| Commercial loans | $ | 1,082 | $ | 1,008 | ||||
| Consumer loans | 225 | 176 | ||||||
| Total nonaccrual loans | 1,307 | 1,184 | ||||||
| Other real estate owned (1) and repossessed assets | 124 | 64 | ||||||
| Total nonperforming assets | $ | 1,431 | $ | 1,248 | ||||
| Total loans and leases | $ | 147,930 | $ | 140,221 | ||||
| Total loans and leases, other real estate owned, and repossessed assets | 148,054 | 140,285 | ||||||
| ALLL to total loans and leases | 1.06 | % | 1.20 | % | ||||
| Ratio of total nonperforming assets to total loans, leases, other real estate owned and repossessed assets | 0.97 | 0.89 | ||||||
| Ratio of nonaccrual loans and leases to total loans and leases | 0.88 | 0.84 | ||||||
| Ratio of ALLL to nonaccrual loans and leases | 119.80 | 141.58 |
(1) Other real estate owned includes former branch property and other non-foreclosed property of $26 million as of December 31, 2025 and 2024.
OREO and repossessed assets were $124 million at December 31, 2025 compared to $64 million at December 31, 2024. The increase of $60 million compared to December 31, 2024 mainly reflects foreclosures on CRE properties. Trends in past due and nonaccrual loans are discussed below.
71
Past Due and Nonaccrual Loans
Past due and nonaccrual loans by loan class are summarized in the following table:
Table 36
Delinquencies and Nonaccrual Loans
| dollars in millions | December 31, 2025 | December 31, 2024 | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accruing Loans | Accruing loans | |||||||||||||||||||||||||||||||||||||||||
| 30-59 DaysPast Due | 60-89 DaysPast Due | Total 30-89 Days Past Due | 90 Days orGreater | Nonaccrual Loans | 30-59 DaysPast Due | 60-89 DaysPast Due | Total 30-89 Days Past Due | 90 Days orGreater | Nonaccrual Loans | |||||||||||||||||||||||||||||||||
| Commercial | ||||||||||||||||||||||||||||||||||||||||||
| Commercial and industrial | $ | 232 | $ | 56 | $ | 288 | $ | 63 | $ | 456 | $ | 203 | $ | 50 | $ | 253 | $ | 17 | $ | 420 | ||||||||||||||||||||||
| Capital call lines | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
| Owner occupied commercial mortgage | 78 | 19 | 97 | 1 | 159 | 30 | 9 | 39 | 2 | 62 | ||||||||||||||||||||||||||||||||
| Investor dependent | 11 | 1 | 12 | — | 49 | 11 | 1 | 12 | — | 87 | ||||||||||||||||||||||||||||||||
| Commercial real estate | 221 | 31 | 252 | 171 | 418 | 65 | 30 | 95 | 79 | 439 | ||||||||||||||||||||||||||||||||
| Total commercial | 542 | 107 | 649 | 235 | 1,082 | 309 | 90 | 399 | 98 | 1,008 | ||||||||||||||||||||||||||||||||
| Consumer | — | — | — | — | ||||||||||||||||||||||||||||||||||||||
| Residential mortgage | 168 | 42 | 210 | 7 | 179 | 172 | 25 | 197 | 7 | 143 | ||||||||||||||||||||||||||||||||
| Revolving mortgage | 25 | 4 | 29 | — | 35 | 20 | 4 | 24 | — | 24 | ||||||||||||||||||||||||||||||||
| Auto | 15 | 3 | 18 | — | 9 | 12 | 3 | 15 | — | 8 | ||||||||||||||||||||||||||||||||
| Other consumer | 5 | 3 | 8 | 2 | 2 | 5 | 3 | 8 | 3 | 1 | ||||||||||||||||||||||||||||||||
| Total consumer | 213 | 52 | 265 | 9 | 225 | 209 | 35 | 244 | 10 | 176 | ||||||||||||||||||||||||||||||||
| Total | $ | 755 | $ | 159 | $ | 914 | $ | 244 | $ | 1,307 | $ | 518 | $ | 125 | $ | 643 | $ | 108 | $ | 1,184 |
The increase of $271 million in accruing loans that are 30 to 89 days past due is largely attributable to increases of $157 million in commercial real estate and $58 million in owner occupied commercial mortgage. Accruing loans that are 30 to 89 days past due are early stage delinquencies that are not showing signs of significant credit deterioration. Delinquency status is considered in the estimate of the ALLL.
The increase of $136 million in accruing loans that are 90 days or greater past due is primarily attributable to increases of $92 million in commercial real estate and $46 million in commercial and industrial, partially offset by net decreases in all other loan classes. The increases are mainly due to a small number of larger balance and well-secured loans for which we expect payment of principal and interest. Loans 90 days or greater past due are assigned a more severe PD in accordance with our ALLL methodology.
Nonaccrual loans and leases at December 31, 2025 were $1.31 billion, an increase of $123 million compared to $1.18 billion at December 31, 2024, mainly due to increases of $97 million in owner occupied commercial mortgage, $36 million in commercial and industrial, and $36 million in residential mortgage, partially offset by decreases of $38 million in investor dependent and $21 million in commercial real estate. Nonaccrual loans over an established threshold are individually evaluated for specific ALLL reserves as further discussed in Note 1—Significant Accounting Policies and Basis of Presentation.
72
Commercial Real Estate Portfolio Composition
Our CRE portfolio is diversified across various property types. The following table provides an overview of the property type exposures within our CRE portfolio:
Table 37
Commercial Real Estate Portfolio
| dollars in millions | December 31, 2025 | |||||
|---|---|---|---|---|---|---|
| Balance | % to Total Loans and Leases | |||||
| Multi-family | $ | 5,195 | 3.5 | % | ||
| Medical office | 3,502 | 2.4 | ||||
| Industrial, including warehouses | 3,315 | 2.2 | ||||
| General office | 2,000 | 1.4 | ||||
| Retail | 1,632 | 1.1 | ||||
| Healthcare | 1,382 | 0.9 | ||||
| Hotel and motel | 849 | 0.6 | ||||
| Other | 5,909 | 4.0 | ||||
| Total commercial real estate | $ | 23,784 | 16.1 | % |
Evolving macroeconomic and social conditions (including the shift to hybrid work arrangements) may result in changes for general office demand moving forward. Our general office portfolio has experienced more negative credit quality trends relative to our other CRE portfolios. Our general office portfolio is 1.35% of total loans and leases and 8.41% of total CRE at December 31, 2025. Select metrics for our general office portfolio are summarized in the following table:
Table 38
General Office Portfolio
| dollars in millions | December 31, 2025 | |
|---|---|---|
| General office as a percentage of total loans and leases | 1.35 | % |
| General office as a percentage of CRE loans | 8.41 | % |
| Net charge-offs as a percentage of general office | 4.44 | % |
| Percentage of general office 30 days or more past due | 11.48 | % |
| Nonaccrual loans as a percentage of general office | 10.17 | % |
| ALLL as a percentage of general office | 3.51 | % |
Concentration
We strive to minimize the risks associated with large concentrations within specific geographic areas, collateral types or industries. Despite our focus on diversification, several characteristics of our loan portfolio subject us to concentration risk. Loan concentration for our commercial and consumer loans is summarized below.
Commercial Loan Concentration
Industry Concentration
The following table summarizes the industry concentration of our commercial loans and leases based the obligors’ industries:
Table 39
Commercial Loans and Leases - Industry
| dollars in millions | December 31, 2025 | December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Finance and insurance | $ | 38,417 | 31.8 | % | $ | 31,162 | 27.7 | % | |||||||||
| Real estate | 17,911 | 14.8 | 17,905 | 15.9 | |||||||||||||
| Healthcare | 11,155 | 9.2 | 11,053 | 9.8 | |||||||||||||
| Information | 9,699 | 8.0 | 9,569 | 8.5 | |||||||||||||
| Business services | 9,601 | 8.0 | 9,089 | 8.1 | |||||||||||||
| Transportation, communication, gas, utilities | 7,567 | 6.3 | 8,175 | 7.3 | |||||||||||||
| Manufacturing | 7,137 | 5.9 | 7,160 | 6.4 | |||||||||||||
| Retail | 4,329 | 3.6 | 4,141 | 3.7 | |||||||||||||
| Service industries | 4,274 | 3.5 | 4,124 | 3.7 | |||||||||||||
| Wholesale | 3,571 | 3.0 | 3,437 | 3.1 | |||||||||||||
| Other | 7,073 | 5.9 | 6,562 | 5.8 | |||||||||||||
| Total | $ | 120,734 | 100.0 | % | $ | 112,377 | 100.0 | % |
73
Loans to non-depository financial institutions (“NDFIs”)
Loans to borrowers in the finance and insurance industry were $38.42 billion, or 31.8% of commercial loans and leases at December 31, 2025, compared to $31,162 or 27.7% of commercial loans and leases at December 31, 2024. Loans to NDFIs comprise 97.9% of our loans to borrowers in the finance and insurance industry. Our NDFI portfolio composition is described below.
As of December 31, 2025, loans to NDFIs were approximately $37.59 billion. Capital call lines comprise $31.79 billion, or 85%, of the NDFI portfolio. The primary source of repayment for capital call lines is the capital commitments of the underlying limited partner (“LP”) investors in funds managed by certain private equity and venture capital firms. Capital calls are contractual obligations of the LPs and are not subject to the performance of the underlying portfolio of investments. Capital call lines are typically governed by financial covenants oriented towards ensuring that the funds’ remaining callable capital is sufficient to repay the loan, and larger commitments (typically provided to larger private equity funds) are typically secured by an assignment of the general partner's right to call capital from the fund's LP investors. The credit quality is strong for capital call lines based on the structural protection provided by the funds and the underlying investors. Capital call lines have a significantly lower loss rate relative to our other loan portfolios. As of December 31, 2025, the ALLL was 0.09% of capital call lines, compared to 1.06% of total loans.
The loans to NDFIs that are not capital call lines (the “Other NDFI Portfolios”) have balances totaling approximately $5.80 billion at December 31, 2025, and the largest portfolios are described below:
•The net asset value (“NAV”) portfolio ($1.63 billion) consists of: (i) loans to private equity funds collateralized by the funds’ portfolios of direct equity investments in private companies, and (ii) loans to predominantly secondary funds collateralized by the funds’ portfolios of investments in LP interests in private funds and/or co-investment vehicles.
•Leveraged fund lines ($970 million) are lines of credit provided to private credit funds and are collateralized by portfolios of the underlying assets, primarily first lien loans.
•Warehouse lines ($871 million) are asset-based lines of credit that finance cash flows for large pools of assets, such as accounts receivable and loans, that the borrower (or sponsor) typically sell or transfer to special purpose vehicle entities.
•Specialty finance ($726 million) includes asset-based lending facilities to lenders that are primarily investing in first lien senior debt.
The Other NDFI Portfolios are included in commercial and industrial loans and leases. As of December 31, 2025, the ALLL was 1.80% of commercial and industrial loans and leases.
NDFIs could be subject to a less stringent regulatory environment than IDIs or BHCs as further discussed in Item 1A. Risk Factors of this Form 10-K. We strive to mitigate the credit risk of our loans to NDFIs through our underwriting and credit monitoring processes. As discussed above, approximately 85% of our NDFI portfolio at December 31, 2025 is comprised of capital call lines which have strong credit quality based on the structural protection provided by the funds and the underlying investors. Additionally, we establish advance rates (the percentage of the collateral value FCB will lend to the borrower) for loans in the Other NDFI Portfolios commensurate with the risks of the underlying collateral type, structural protection of the funds or investors, diversification of the funds, and financial strength of the borrower (or sponsor).
Real estate secured loans
Our CRE portfolio comprises the vast majority of the real estate industry loans in the table above, which is based on the industry of the obligor. Additionally, we have CRE and owner occupied commercial mortgage loans that are secured by real estate, but are categorized in other industries in the table above. At December 31, 2025, the combined balances of our CRE and owner occupied commercial mortgage loans were $41.44 billion, or 34% of commercial loans and leases, compared to $40.12 billion or 36% at December 31, 2024. We have historically carried a concentration of real estate secured loans, but actively mitigate exposure through underwriting policies, which primarily rely on borrower cash flow rather than underlying collateral values. When we do rely on underlying real property values, we prefer financing secured by owner-occupied real property.
Healthcare and information industries
The healthcare and information industries in the table above largely consist of the healthcare, life sciences, and technology sectors, which include clients in our Commercial Finance, Global Fund Banking, and Tech and Healthcare lines of business within our Commercial Bank segment. Loans and leases to borrowers in medical, dental or other healthcare fields were $11.16 billion as of December 31, 2025, which represents 9.2% of commercial loans and leases, compared to $11.05 billion or 9.8% of commercial loans and leases at December 31, 2024. Loans and leases to borrowers in the information industry were $9.70 billion as of December 31, 2025, which represents 8.0% of commercial loans and leases, compared to $9.57 billion or 8.5% of commercial loans and leases at December 31, 2024. We actively mitigate credit risk exposure of these industry concentrations through our underwriting policies that emphasize reliance on adequate levels of borrower repayment sources.
74
Larger Balance Loans
The following table provides a summary of commercial loans by loan size and loan class as of December 31, 2025:
Table 40
Commercial Loans by Size and Class
| dollars in millions | Less Than $10 Million | $10 Million to $30 Million | Greater Than $30 Million | Total Commercial Loans | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 16,337 | $ | 12,077 | $ | 16,307 | $ | 44,721 | ||||||
| Capital call lines | 1,174 | 3,330 | 27,287 | 31,791 | ||||||||||
| Owner occupied commercial mortgage | 14,792 | 2,187 | 681 | 17,660 | ||||||||||
| Investor dependent | 1,636 | 896 | 246 | 2,778 | ||||||||||
| Commercial real estate | 8,561 | 6,706 | 8,517 | 23,784 | ||||||||||
| Total | $ | 42,500 | $ | 25,196 | $ | 53,038 | $ | 120,734 |
Most of our loans greater than $30 million at December 31, 2025 are capital call lines which are described above in “Loans to non-depository financial institutions (“NDFIs”).”
Geographic Concentrations
The following table summarizes geographic concentrations based on the location of the real estate collateral for owner occupied commercial mortgage and commercial real estate loans, and based on the obligor address for all other commercial loans.
Table 41
Commercial Loans and Leases - Geography
| dollars in millions | December 31, 2025 | December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | |||||||||||||||||
| California | $ | 26,056 | 21.6 | % | $ | 24,363 | 21.7 | % | |||||||||
| New York | 12,193 | 10.1 | 10,154 | 9.0 | |||||||||||||
| North Carolina | 11,005 | 9.1 | 11,122 | 9.9 | |||||||||||||
| Texas | 8,811 | 7.3 | 8,417 | 7.5 | |||||||||||||
| Massachusetts | 7,325 | 6.1 | 7,249 | 6.4 | |||||||||||||
| Florida | 6,175 | 5.1 | 6,091 | 5.4 | |||||||||||||
| All other states | 46,093 | 38.2 | 42,446 | 37.8 | |||||||||||||
| Total U.S. | $ | 117,658 | 97.5 | % | $ | 109,842 | 97.7 | % | |||||||||
| Total international | 3,076 | 2.5 | 2,535 | 2.3 | |||||||||||||
| Total | $ | 120,734 | 100.0 | % | $ | 112,377 | 100.0 | % |
Consumer Loan Concentration
Loan concentrations may exist when multiple borrowers could be similarly impacted by economic or other conditions. The following table summarizes state concentrations greater than 5.0% of consumer loans based on customer address:
Table 42
Consumer Loans - Geography
| dollars in millions | December 31, 2025 | December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | |||||||||||||||||
| California | $ | 8,118 | 29.8 | % | $ | 8,615 | 31.0 | % | |||||||||
| North Carolina | 6,736 | 24.8 | 6,716 | 24.1 | |||||||||||||
| South Carolina | 3,502 | 12.9 | 3,509 | 12.6 | |||||||||||||
| Massachusetts | 1,597 | 5.9 | 1,683 | 6.0 | |||||||||||||
| Other states | 7,243 | 26.6 | 7,321 | 26.3 | |||||||||||||
| Total | $ | 27,196 | 100.0 | % | $ | 27,844 | 100.0 | % |
Asset Risk
Asset risk is a form of price risk that is a primary risk of our leasing businesses. This relates to the risk to earning capital arising from changes in the value of owned leasing equipment. Refer to Note 7—Leases. Asset risk in our leasing business is evaluated and managed in the divisions and overseen by risk management processes. In our asset-based lending business, we also use residual value guarantees to mitigate or partially mitigate exposure to end of lease residual value exposure on certain of our finance leases. Our business process consists of: (1) setting residual values at transaction inception, (2) systematic periodic residual value reviews, and (3) monitoring levels of residual realizations. Residual realizations, by business and product, are reviewed as part of the quarterly financial and asset quality review. Reviews for impairment are performed at least annually.
75
In combination with other risk management and monitoring practices, asset risk is monitored through reviews of the equipment markets, including utilization rates and traffic flows; the evaluation of supply and demand dynamics; the impact of new technologies; and changes in regulatory requirements on different types of equipment. At a high level, demand for equipment is correlated with gross domestic product (“GDP”) growth trends for the markets the equipment serves, as well as the more immediate conditions of those markets. Cyclicality in the economy and shifts in trade flows due to specific events represent risks to the earnings that can be realized by these businesses. In the Rail segment, BancShares seeks to mitigate these risks by maintaining a relatively young fleet of assets, which can bolster attractive lease and utilization rates.
Market Risk
Market risk is the risk arising from changes in interest rates, foreign exchange, fixed income, commodity, or equity prices which can result in financial loss, or adverse impact to earnings and capital.
Interest rate risk management
BancShares is exposed to the risk that changes in market conditions may affect interest rates and negatively impact earnings. The risk arises from the nature of BancShares’ business activities, the composition of BancShares’ balance sheet, and changes in the level or shape of the yield curve. BancShares manages this inherent risk strategically based on prescribed guidelines and approved limits.
Interest rate risk can arise from many of BancShares’ business activities, such as lending, leasing, investing, deposit taking, derivatives, and funding activities. We evaluate and monitor interest rate risk primarily through two metrics.
•Net Interest Income Sensitivity (“NII Sensitivity”) measures the net impact of hypothetical changes in interest rates on forecasted NII; and
•Economic Value of Equity (“EVE”) Sensitivity (“EVE Sensitivity”) measures the net impact of these hypothetical changes on the value of equity by assessing the economic value of assets, liabilities and off-balance sheet instruments.
BancShares uses a holistic process to measure and monitor both short term and long term risks, which includes, but is not limited to, gradual and immediate parallel rate shocks, changes in the shape of the yield curve, and changes in the relationship of various yield curves. NII Sensitivity generally focuses on shorter term earnings risk, while EVE Sensitivity assesses the longer-term risk of the existing balance sheet.
Our exposure to NII Sensitivity is guided by the Risk Appetite Policy and Statement and a range of risk metrics, and BancShares may utilize tools across the balance sheet to adjust its interest rate risk exposures, including through business line actions and actions within the investment, funding and derivative portfolios.
The composition of our interest rate sensitive assets and liabilities generally results in a net asset-sensitive position for NII Sensitivity, whereby our assets will reprice faster than our liabilities. A component of our interest rate risk management strategy is the use of derivative instruments to mitigate fluctuations in earnings caused by changes in market interest rates. Interest rate swaps are the primary type of derivative instrument that we use as part of our interest rate risk management strategy. These derivatives hedge interest income variability of floating rate loans indexed to SOFR. Refer to Note 13—Derivative Financial Instruments for further information on our derivative portfolio.
Our funding sources consist primarily of deposits, and we also support our funding needs through wholesale funding sources (including unsecured and secured borrowings).
The deposit rates we offer are influenced by market conditions and competitive factors. Market rates are the key factors of deposit costs, and we continue to optimize deposit costs by improving our deposit mix. Changes in interest rates, expected funding needs, as well as actions by competitors, can affect our deposit taking activities and deposit pricing. We believe our targeted non-maturity deposit customer retention is strong and we remain focused on optimizing our mix of deposits. We regularly assess the effect of deposit rate changes on our balances and seek to achieve optimal alignment between assets and liabilities.
The following table summarizes the results of 12-month NII Sensitivity simulations produced by our asset/liability management system. These simulations assume static balance sheet replacement with like products and implied forward market rates, and also incorporate additional internal models and assumptions, which we may update periodically, including rate dependent prepayment for certain loans and securities and repricing of interest-bearing non-maturity deposits. The below simulations assume an immediate 100 and 200 bps parallel increase and decrease from current interest rates.
76
Table 43
NII Sensitivity Simulation Analysis
| Estimated (Decrease) Increase in NII | ||||||||
|---|---|---|---|---|---|---|---|---|
| Change in interest rate (bps) | December 31, 2025 | December 31, 2024 | ||||||
| -200 | (11.3) | % | (10.6) | % | ||||
| -100 | (5.8) | (6.1) | ||||||
| +100 | 6.5 | 6.9 | ||||||
| +200 | 13.6 | 11.1 |
NII Sensitivity metrics at December 31, 2025, compared to December 31, 2024, were primarily affected by balance sheet growth and compositional changes, as well as impacts from lower market interest rates.
As of December 31, 2025, BancShares continues to have an asset sensitive interest rate risk profile and the potential exposure to forecasted earnings was largely due to the composition of the balance sheet (primarily due to floating rate commercial loans and cash), as well as estimates of modest future deposit betas. Approximately 65% of our loans have floating contractual reference rates, indexed primarily to SOFR and the U.S. prime rate. Deposit betas are currently modeled to have a portfolio average of approximately 35%-40% over the twelve-month forecast horizon, including 50%-55% for interest-bearing non-maturity deposits. Deposit beta is the portion of a change in the federal funds rate that is passed on to the deposit rate. Actual deposit betas may be different than modeled, depending on various factors, including liquidity requirements, deposit mix and competitive pressures. Impacts to NII Sensitivity may change due to actual results differing from modeled expectations.
As noted above, EVE Sensitivity supplements NII simulations as it estimates risk exposures beyond a twelve-month horizon. EVE Sensitivity measures the change in the EVE due to changes in assets, liabilities, and off-balance sheet instruments in response to a change in interest rates. EVE Sensitivity was calculated by estimating the change in the net present value of assets, liabilities, and off-balance sheet items under various rate movements, including utilizing a dynamic rate level dependent modeling approach for our deposit attrition assumption. In addition to interest rate changes, other key assumptions used in our EVE Sensitivity simulations include asset prepayments, as well as balance attrition and pricing of non-maturity deposits.
The below simulations assume an immediate 100 and 200 bps parallel increase and decrease from current interest rates and the estimated impact on our EVE profile based on our current modeling approach:
Table 44
EVE Modeling Analysis
| Estimated Increase (Decrease) in EVE | ||||||||
|---|---|---|---|---|---|---|---|---|
| Change in interest rate (bps) | December 31, 2025 | December 31, 2024 | ||||||
| -200 | 6.7 | % | 5.4 | % | ||||
| -100 | 4.3 | 3.1 | ||||||
| +100 | (4.2) | (3.2) | ||||||
| +200 | (8.2) | (7.0) |
In addition to the above reported sensitivities, a wide variety of potential interest rate scenarios are simulated within our asset/liability management system. Scenarios that impact balance sheet composition or the sensitivity to key assumptions are also evaluated.
We use results of our various interest rate risk analyses to formulate and implement asset and liability management strategies, in coordination with the Asset and Liability Committee, to achieve the desired risk profile, while managing our objectives for market risk and other strategic objectives. Specifically, we may manage our interest rate risk position through certain pricing strategies and product design for loans and deposits, our investment portfolio, funding portfolio, or by using derivatives to mitigate earnings volatility.
The above sensitivities provide an estimate of our interest rate sensitivity; however, they do not account for potential changes in credit quality, size, mix, or changes in the competition for business in the industries we serve. They also do not account for other business developments and other actions. Accordingly, we can give no assurance that actual results would not differ materially from the estimated outcomes of our simulations.
77
Loan Maturity and Loan Interest Rate Sensitivity
The following table provides loan maturity distribution information:
Table 45
Loan Maturity Distribution
| dollars in millions | At December 31 2025, Maturing | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to 15 Years | After 15 Years | Total | ||||||||||||||
| Commercial | ||||||||||||||||||
| Commercial and industrial | $ | 12,644 | $ | 25,967 | $ | 5,306 | $ | 804 | $ | 44,721 | ||||||||
| Capital call lines | 31,650 | 141 | — | — | 31,791 | |||||||||||||
| Owner occupied commercial mortgage | 1,917 | 8,938 | 6,352 | 453 | 17,660 | |||||||||||||
| Investor dependent | 1,181 | 1,597 | — | — | 2,778 | |||||||||||||
| Commercial real estate | 5,519 | 14,162 | 2,894 | 1,209 | 23,784 | |||||||||||||
| Total commercial | 52,911 | 50,805 | 14,552 | 2,466 | 120,734 | |||||||||||||
| Consumer | ||||||||||||||||||
| Residential mortgage | 655 | 2,780 | 7,460 | 10,966 | 21,861 | |||||||||||||
| Revolving mortgage | 47 | 185 | 1,099 | 1,532 | 2,863 | |||||||||||||
| Consumer auto | 324 | 953 | 139 | — | 1,416 | |||||||||||||
| Consumer other | 320 | 616 | 115 | 5 | 1,056 | |||||||||||||
| Total consumer | 1,346 | 4,534 | 8,813 | 12,503 | 27,196 | |||||||||||||
| Total loans and leases | $ | 54,257 | $ | 55,339 | $ | 23,365 | $ | 14,969 | $ | 147,930 |
As noted above, approximately 65% of our total loans have floating contractual reference rates, indexed primarily to SOFR and the U.S. prime rate. The following table provides information regarding fixed and variable interest rate loans and leases maturing one year or after, as of December 31, 2025:
Table 46
Fixed and Variable Interest Rate Loans
| dollars in millions | Loans Maturing One Year or After with | |||||
|---|---|---|---|---|---|---|
| Fixed Interest Rates | Variable Interest Rates | |||||
| Commercial | ||||||
| Commercial and industrial | $ | 10,354 | $ | 21,723 | ||
| Capital call lines | — | 141 | ||||
| Owner occupied commercial mortgage | 13,818 | 1,925 | ||||
| Investor dependent | 4 | 1,593 | ||||
| Commercial real estate | 8,207 | 10,058 | ||||
| Total commercial | 32,383 | 35,440 | ||||
| Consumer | ||||||
| Residential mortgage | 8,561 | 12,645 | ||||
| Revolving mortgage | 28 | 2,788 | ||||
| Consumer auto | 1,092 | — | ||||
| Consumer other | 283 | 453 | ||||
| Total consumer | 9,964 | 15,886 | ||||
| Total loans and leases | $ | 42,347 | $ | 51,326 |
78
Counterparty Risk
We enter into interest rate and foreign exchange derivatives as part of our overall risk management practices and also on behalf of our clients. We establish risk metrics and evaluate and manage the counterparty risk associated with these derivative instruments in accordance with the comprehensive Risk Management Framework and Risk Appetite Policy and Statement.
Counterparty credit exposure or counterparty risk is a primary risk of derivative instruments, relating to the ability of a counterparty to perform its financial obligations under the derivative contract. We seek to control credit risk of derivative agreements through counterparty credit approvals, pre-established exposure limits and monitoring procedures, which are integrated with our cash and issuer related credit processes.
Derivative agreements for BancShares’ risk management purposes and for the hedging of client transactions are primarily executed with investment grade financial institutions, with others cleared through certain central party clearing houses. Credit exposure is mitigated via the exchange of collateral between the counterparties covering mark-to-market valuations. Client related derivative transactions, which are primarily related to lending activities, are incorporated into our loan underwriting and reporting processes.
Liquidity Risk
Liquidity risk is the risk arising from BancShares being unable to meet its obligations as they come due because of an inability to: (i) liquidate assets or obtain adequate funding, or (ii) unwind or offset specific exposures without significantly lowering market prices because of inadequate market depth or market disruptions. This may result in impairment of safety and soundness.
Our liquidity risk management and monitoring process is designed to ensure the availability of adequate cash and collateral resources and funding capacity to meet our obligations. Our overall liquidity management strategy is intended to ensure appropriate liquidity to meet expected and contingent funding needs under both normal and stressed environments. Consistent with this strategy, we maintain sufficient amounts of available cash and HQLS. Additional sources of liquidity include committed credit facilities, repurchase agreements, brokered certificates of deposit issuances, unsecured debt issuances, and cash collections generated by portfolio asset sales to third parties.
We utilize measurement tools to assess and monitor the level and adequacy of our liquidity position, liquidity conditions and trends. We measure and forecast liquidity and liquidity risks under different hypothetical scenarios and across different horizons. We use a liquidity stress testing framework to better understand the range of potential risks and their impacts to which BancShares is exposed. Stress test results inform our business strategy, risk appetite, levels of liquid assets, and contingency funding plans. Also included among our liquidity measurement tools are key risk indicators that assist in identifying potential liquidity risk and stress events.
BancShares maintains a framework to establish liquidity risk tolerances, monitoring, and breach escalation protocol to alert management of potential funding and liquidity risks and to initiate mitigating actions as appropriate. Further, BancShares maintains a contingent funding plan, which details protocols and potential actions to be taken under liquidity stress conditions.
79
Liquidity includes available cash and HQLS. At December 31, 2025 we had $56.01 billion of high-quality liquid assets (24.4% of total assets) and $30.74 billion of contingent liquidity sources available. Some of the more significant changes from December 31, 2024 included increased borrowing capacity under agreements with the FRB through expansion of the eligible loan population to targeted loans previously not pledged to the FRB. As noted below, the draw period under the Advance Facility Agreement with the FDIC ended March 27, 2025, as of which date, FCB had no outstanding amounts under the facility. Other significant changes are discussed above in “Executive Overview—Financial Performance Summary—Balance Sheet Highlights.” Investment securities were a primary funding source for the $2.49 billion Partial Prepayment of the Purchase Money Note in December 2025, which contributed to the decline in HQLS.
Table 47
Liquidity
| dollars in millions | December 31, 2025 | December 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Available cash | $ | 19,111 | $ | 20,545 | |||||
| High-quality liquid securities (1) | 36,895 | 38,794 | |||||||
| High-quality liquid assets | $ | 56,006 | $ | 59,339 | |||||
| Current Capacity (2) of Credit Facilities: | |||||||||
| FHLB facility (3) | $ | 17,775 | $ | 16,423 | |||||
| FRB facility | 12,962 | 5,475 | |||||||
| FDIC facility (4) | — | 5,291 | |||||||
| Line of credit | — | 100 | |||||||
| Total contingent sources | $ | 30,737 | $ | 27,289 | |||||
| Total liquid assets and contingent sources | $ | 86,743 | $ | 86,628 | |||||
| Total uninsured deposits | $ | 61,809 | $ | 59,510 | |||||
| Coverage ratio of total liquid assets and contingent sources to uninsured deposits | 140 | % | 146 | % |
(1) Consists of readily marketable, unpledged securities, as well as securities pledged but not drawn against at the FHLB and available for sale, and generally is comprised of U.S. Treasury and U.S. agency investment securities held outright or via reverse repurchase agreements.
(2) Current capacity is based on the amount of collateral pledged and available for use at December 31, 2025 and December 31, 2024.
(3) Refer to Table 48 for additional details.
(4) The Advance Facility Agreement with the FDIC was obtained in connection with SVBB Acquisition and the draw period ended on March 27, 2025.
We fund our operations through deposits and borrowings. Our primary source of liquidity is derived from our various deposit channels, including our Branch Network and Direct Bank. Total deposits at December 31, 2025 were $161.58 billion, an increase of $6.35 billion or 4% from $155.23 billion at December 31, 2024.
We use borrowings to diversify the funding of our business operations. In addition to the Purchase Money Note and FHLB advances, borrowings also include senior unsecured notes, securities sold under customer repurchase agreements, and subordinated notes. Total borrowings at December 31, 2025 were $36.01 billion, a decrease of $1.04 billion or 3% from $37.05 billion at December 31, 2024. Refer to details of debt redemptions and issuances in the “Executive Overview—Recent Events” section of this MD&A. We continually monitor our capital needs and market conditions in an effort to diversify our borrowing base and capital mix when appropriate.
80
FHLB Capacity
A source of available funds is advances from the FHLB of Atlanta. We may pledge assets for secured borrowing transactions, which include borrowings from the FHLB or FRB, or for other purposes as required or permitted by law. The debt issued in conjunction with these transactions is collateralized by certain discrete receivables, securities, loans, leases and underlying equipment. Certain related cash balances are restricted.
Table 48
FHLB Balances
| dollars in millions | December 31, 2025 | December 31, 2024 | ||||||
|---|---|---|---|---|---|---|---|---|
| Total borrowing capacity | $ | 19,225 | $ | 17,873 | ||||
| Less: | ||||||||
| Advances | — | — | ||||||
| Letters of credit (1) | 1,450 | 1,450 | ||||||
| Available capacity | $ | 17,775 | $ | 16,423 | ||||
| Pledged Non-PCD loans | $ | 31,713 | $ | 30,421 |
(1) Letters of credit were established with the FHLB to collateralize public funds.
FRB Capacity
Under borrowing arrangements with the FRB, FCB has access to $12.96 billion on a secured basis at December 31, 2025. During 2025, we pledged additional loan collateral and increased our borrowing capacity under agreements with the FRB. Loans pledged are disclosed in Note 5—Loans and Leases. There were no outstanding borrowings with the FRB Discount Window at December 31, 2025, September 30, 2025 and December 31, 2024.
FDIC Credit Facility
FCB and the FDIC entered into the Advance Facility Agreement, dated as of March 27, 2023, and effective as of November 20, 2023, providing total advances available through March 27, 2025 of up to $70 billion solely to provide liquidity to offset deposit withdrawal or runoff of former SVBB deposit accounts and to fund the unfunded commercial lending commitments acquired in the SVBB Acquisition. There were no amounts outstanding at the end of the draw period on March 27, 2025.
Refer to Note 2—Business Combinations for further discussion.
Contractual Obligations and Commitments
The following table includes significant contractual obligations and commitments as of December 31, 2025, representing required and potential cash outflows, including impacts from purchase accounting adjustments and deferred fees. Refer to Note 22—Commitments and Contingencies for additional information regarding commitments. Financing commitments, letters of credit and deferred purchase commitments are presented at contractual amounts and do not necessarily reflect future cash outflows, as many are expected to expire unused or partially used.
Table 49
Contractual Obligations and Commitments
| dollars in millions | Payments Due by Period | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Less than 1 year | 1-3 years | 4-5 years | Thereafter | Total | ||||||||||||||
| Contractual obligations: | ||||||||||||||||||
| Time deposits | $ | 11,002 | $ | 190 | $ | 44 | $ | — | $ | 11,236 | ||||||||
| Short-term borrowings | 224 | — | — | — | 224 | |||||||||||||
| Long-term borrowings (1) (2) | (37) | 33,850 | (2) | 1,974 | 35,785 | |||||||||||||
| Total contractual obligations | $ | 11,189 | $ | 34,040 | $ | 42 | $ | 1,974 | $ | 47,245 | ||||||||
| Commitments: | ||||||||||||||||||
| Financing commitments | $ | 25,899 | $ | 10,194 | $ | 8,226 | $ | 7,407 | $ | 51,726 | ||||||||
| Letters of credit | 1,891 | 541 | 279 | 100 | 2,811 | |||||||||||||
| Deferred purchase agreements | 1,723 | — | — | — | 1,723 | |||||||||||||
| Purchase and funding commitments | 102 | — | — | — | 102 | |||||||||||||
| Affordable housing partnerships (1) | 584 | 662 | 24 | 51 | 1,321 | |||||||||||||
| Total commitments | $ | 30,199 | $ | 11,397 | $ | 8,529 | $ | 7,558 | $ | 57,683 |
(1) Long-term borrowings are presented net of purchase accounting adjustments of $78 million. On-balance sheet commitments for affordable housing partnerships are included in other liabilities and presented net of a purchase accounting adjustment of $14 million.
(2) Balance in parenthesis represents the estimated amortization of the purchase accounting adjustment and deferred costs in excess of any principal balance.
81
Long-term Borrowings
As displayed above in Table 49, we do not have any significant long-term debt obligations due until the Purchase Money Note matures. While scheduled principal payments are not required until maturity in March 2028, FCB may voluntarily prepay principal without a premium or penalty. As noted above in “Executive Overview—Recent Events,” FCB made a $2.49 billion Partial Prepayment of the Purchase Money Note in December 2025 and additional prepayments of $500 million in both January and February 2026. We will continue to monitor the interest rate environment and FCB’s collateral position for the Purchase Money Note and assess whether any further voluntary prepayments are prudent considering the fixed rate of 3.50%. Potential sources that could fund voluntary prepayments or the amount due at maturity include excess liquidity (primarily comprised of interest-earning deposits at banks and proceeds from maturities and paydowns of investment securities), FHLB advances, deposit growth, loan portfolio sales, and issuance of perpetual preferred stock, unsecured debt or other borrowings. At the time of any further voluntary prepayment or maturity, the interest rates for the potential interest-bearing sources of prepayment could be higher than the 3.50% rate.
Refer to the respective “Deposits” and “Borrowings” discussions in the “Balance Sheet Analysis—Interest-bearing Liabilities” section of this MD&A for further details. The Purchase Money Note is discussed further in Note 2—Business Combinations.
Strategic Risk
The risk arising from ill-advised business decisions, ineffective implementation, or the failure to adapt to changes in the external and internal operating environment which can result in financial loss or reduced competitiveness and hinder BancShares’ ability to achieve its strategic objectives.
Operational Risk
The risk arising from inadequate or failed internal processes or systems, human errors, or adverse external events which may result in impact to current or projected financial condition and resilience.
Capital Adequacy Risk
The risks associated with maintaining inadequate levels or an unsuitable composition of capital. Refer to the “Capital” section further in this MD&A.
Compliance Risk
The risk arising from a failure to adhere to applicable laws, regulations, internal policies, or other industry standards which can result in financial loss, regulatory sanctions, reputational harm, operational disruptions, and/or strategic objectives.
Refer to the section Item 1A. Risk Factors in this Form 10-K for further discussion of potential risks associated with our business.
82
CAPITAL
Capital requirements applicable to BancShares are discussed in the “Regulatory Considerations” section in Item 1. Business of this Form 10-K.
Common and Preferred Stock Dividends
During 2025, we paid quarterly dividends of $1.95 per share during the first three quarters and $2.10 per common share in the fourth quarter, on the Class A common stock and Class B common stock. In January 2026, the Board declared a quarterly dividend on the Class A common stock and Class B common stock of $2.10 per common share. The dividends are payable on March 16, 2026 to stockholders of record as of February 27, 2026.
During 2025, we paid quarterly dividends on our Series A Preferred Stock, Series B Preferred Stock and Series C Preferred Stock as disclosed in Note 15—Stockholders' Equity. In January 2026, the Board declared dividends on our Series A Preferred Stock, Series B Preferred Stock, Series C Preferred Stock, and Series D Preferred Stock in accordance with their terms. The dividends are payable on March 16, 2026.
Capital Composition and Ratios
As discussed earlier in the “Executive Overview—Recent Events” section of this MD&A, the Board authorized the 2024 SRP, and the 2025 SRP, which permitted repurchases upon completion of the 2024 SRP. During the current year, we repurchased 1,578,462 shares. Repurchases under the 2025 SRP commenced in September 2025 upon the completion of the 2024 SRP in August 2025. Refer to the “Executive Overview—Recent Events” section above for more information and Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities for fourth quarter 2025 monthly repurchase activity.
The following table summarizes the change in outstanding Class A common stock through December 31, 2025. Refer to Note 15—Stockholders' Equity for additional information.
Table 50
Changes in Shares of Class A Common Stock Outstanding
| Year Ended December 31, 2025 | ||||
|---|---|---|---|---|
| Class A common stock shares outstanding at beginning of period | 12,712,436 | |||
| Shares repurchased under authorized repurchase plan | (1,578,462) | |||
| Class A common stock shares outstanding at end of period | 11,133,974 |
We also had 1,005,185 Class B common stock outstanding at December 31, 2025 and December 31, 2024.
We are committed to effectively managing our capital to protect our depositors, creditors and stockholders. We continually monitor the capital levels and ratios for BancShares and FCB to ensure they exceed the minimum requirements imposed by regulatory authorities and to ensure they are appropriate given growth projections, risk profile and potential changes in the regulatory or external environment. Failure to meet certain capital requirements may result in actions by regulatory agencies that could have a material impact on our operations or consolidated financial statements.
In accordance with GAAP, the unrealized gains and losses on certain assets and liabilities, net of deferred taxes, are included in AOCI within stockholders’ equity. These amounts are excluded from the calculation of our Regulatory Capital Ratios under current regulatory guidelines.
83
Table 51
Analysis of Capital Adequacy
| dollars in millions | Basel III Requirements | PCA Well Capitalized Thresholds | December 31, 2025 | December 31, 2024 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Ratio | Amount | Ratio | Adjusted Ratio (1) | ||||||||||||||||||||||||||
| BancShares | ||||||||||||||||||||||||||||||
| Risk-based capital ratios | ||||||||||||||||||||||||||||||
| Total risk-based capital | 10.50 | % | 10.00 | % | $ | 24,945 | 13.71 | % | $ | 24,610 | 15.04 | % | 14.27 | % | ||||||||||||||||
| Tier 1 risk-based capital | 8.50 | 8.00 | 21,660 | 11.91 | 22,137 | 13.53 | 12.84 | |||||||||||||||||||||||
| Common equity Tier 1 | 7.00 | 6.50 | 20,285 | 11.15 | 21,256 | 12.99 | 12.33 | |||||||||||||||||||||||
| Tier 1 leverage ratio | 4.00 | 5.00 | 21,660 | 9.29 | 22,137 | 9.90 | n/a (2) | |||||||||||||||||||||||
| FCB | ||||||||||||||||||||||||||||||
| Risk-based capital ratios | ||||||||||||||||||||||||||||||
| Total risk-based capital | 10.50 | % | 10.00 | % | $ | 24,739 | 13.62 | % | $ | 23,975 | 14.66 | % | 13.91 | % | ||||||||||||||||
| Tier 1 risk-based capital | 8.50 | 8.00 | 22,796 | 12.55 | 21,852 | 13.37 | 12.68 | |||||||||||||||||||||||
| Common equity Tier 1 | 7.00 | 6.50 | 22,796 | 12.55 | 21,852 | 13.37 | 12.68 | |||||||||||||||||||||||
| Tier 1 leverage ratio | 4.00 | 5.00 | 22,796 | 9.79 | 21,852 | 9.78 | n/a (2) |
(1) Adjusted capital ratios exclude the impact of the FDIC Shared-Loss Agreement and are considered non-GAAP measures. Refer to the “Non-GAAP Financial Measurements” section of this MD&A for a reconciliation from the most comparable GAAP measure to the non-GAAP measure.
(2) The adjusted tier 1 leverage ratio is not applicable because the FDIC Shared-Loss Agreement did not impact the tier 1 leverage ratio.
As of December 31, 2025, BancShares and FCB had total risk-based capital ratio conservation buffers of 5.71% and 5.62%, respectively, which are in excess of the Basel III conservation buffer of 2.50%. As of December 31, 2024, BancShares and FCB’s total risk-based capital ratio conservation buffers were 7.04% and 6.66%, respectively. The capital ratio conservation buffers represent the excess of the regulatory capital ratios as of December 31, 2025 and December 31, 2024 over the Basel III minimum for the applicable ratio.
Additional Tier 1 capital for BancShares includes perpetual preferred stock. Additional Tier 2 capital for BancShares and FCB primarily consists of qualifying ALLL and qualifying subordinated debt.
Refer to Note 17—Regulatory Capital for additional information.
Termination of the Shared-Loss Agreement with the FDIC
FCB and the FDIC entered into the Shared-Loss Termination Agreement on April 7, 2025 (the “Shared-Loss Termination Date”) as further discussed in the “Executive Overview—Recent Events” section of this MD&A. The risk-based capital ratios of FCB and BancShares for periods in which the Shared-Loss Agreement (as defined in Note 2—Business Combinations) was effective were calculated using favorable RWA assumptions permissible for Covered Assets (as defined in Note 2—Business Combinations). After the Shared-Loss Termination Date, FCB and BancShares are not permitted to apply the favorable RWA assumptions to assets that were previously Covered Assets. As of December 31, 2024, the table above presents risk-based capital ratios (which include the impact of the Shared-Loss Agreement) and adjusted ratios (which exclude the impact of the Shared-Loss Agreement). Refer to the “Non-GAAP Financial Measurements” section of this MD&A for further discussion.
CRITICAL ACCOUNTING ESTIMATES
The accounting and reporting policies of BancShares are in accordance with GAAP and are described in Note 1—Significant Accounting Policies and Basis of Presentation.
The preparation of financial statements in conformity with GAAP requires us to exercise judgment in determining many of the estimates and assumptions utilized to arrive at the carrying value of assets and liabilities and amounts reported for revenues and expenses. Our financial condition and results of operations could be materially affected by changes to these estimates and assumptions.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements. The accounting estimate related to the determination of the ALLL is considered to be a critical accounting estimate because considerable judgment and estimation is applied by management.
84
ALLL
The ALLL represents management’s best estimate of credit losses expected over the life of the loan or lease, adjusted for expected contractual payments and the impact of prepayment expectations. Estimates for loan and lease losses are determined by analyzing quantitative and qualitative components present as of the evaluation date.
The ALLL is calculated based on a variety of considerations, including, but not limited to actual net loss history of the various loan and lease pools, delinquency trends, changes in forecasted economic conditions, loan growth, estimated loan life, and changes in portfolio credit quality. Loans and leases are segregated into pools with similar risk characteristics and each have a model that is utilized to estimate the ALLL.
Macroeconomic Forecasts Utilized in the Estimate of the ALLL
While management utilizes its best judgment and information available, the ultimate adequacy of our ALLL is dependent upon a variety of factors beyond our control which are inherently difficult to predict, the most significant being the macroeconomic scenario forecasts that determine the economic variables, including the U.S. unemployment rate, U.S. real GDP, home price index (“HPI”), and CRE price index utilized in the ALLL models. These economic variables are based on macroeconomic scenario forecasts with a forecast horizon that covers the reasonable and supportable period. Due to the inherent uncertainty in the macroeconomic forecasts, BancShares utilizes baseline, upside, and downside macroeconomic scenarios and probability weights the scenarios based on review of variable forecasts for each scenario and comparison to expectations.
The potential impacts of new trade, tariff and other economic policies in the United States were more prevalently reflected in the baseline macroeconomic scenario, which resulted in a modest shift in our weighting from the downside to baseline economic scenario in the second quarter of 2025. The scenario weighting at December 31, 2025 was unchanged since the second quarter shift.
At December 31, 2025, ALLL estimates ranged from approximately $1.33 billion, when weighing the upside scenario 100%, to approximately $1.98 billion when weighting the downside scenario 100%. BancShares management determined that an ALLL of $1.57 billion was appropriate as of December 31, 2025.
The following table presents the U.S. unemployment rate, U.S. real GDP, HPI, and CRE price index based on the weighted-average scenario forecasts used in determining the ALLL at December 31, 2025 and December 31, 2024. The projected trends in the macroeconomic variables below may fluctuate depending on the underlying scenarios and our scenario weighting assumptions utilized for the applicable period.
Table 52
Select Variables in ALLL Weighted-average Scenarios
| Assumptions as of December 31, 2025 | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2026 | 2027 | 2028 | ||||||
| U.S. unemployment rate (1) | 5.2 | % | 5.4 | % | 5.1 | % | ||
| U.S. real GDP (2) | 1.5 | % | 1.6 | % | 2.0 | % | ||
| HPI (2) | (1.4) | % | 2.2 | % | 3.5 | % | ||
| CRE price index (2) | (3.4) | % | (1.6) | % | 4.1 | % | ||
| Assumptions as of December 31, 2024 | ||||||||
| 2025 | 2026 | 2027 | ||||||
| U.S. unemployment rate (1) | 5.0 | % | 5.1 | % | 4.7 | % | ||
| U.S. real GDP (2) | 1.4 | % | 1.7 | % | 2.3 | % | ||
| HPI (2) | (1.3) | % | 2.0 | % | 2.8 | % | ||
| CRE price index (2) | (3.6) | % | 0.4 | % | 8.8 | % |
(1) Assumptions as of December 31, 2025 represent the projected quarterly averages for the years ending December 31, 2026, 2027, and 2028. Assumptions as of December 31, 2024 represent the projected quarterly averages for the years ending December 31, 2025, 2026, and 2027.
(2) Represents the projected year-over-year percent changes.
Qualitative Component of the ALLL
ALLL model outputs may be adjusted through a qualitative assessment to reflect trends that may not be adequately reflected within the models, which could include economic conditions, uncertainty in macroeconomic forecasts, credit quality, risk to specific industry concentrations, and any significant policy and underwriting changes. These qualitative adjustments are also used to accommodate for the imprecision of certain assumptions and uncertainties inherent in the model calculations.
85
Current economic conditions and forecasts can change which could affect the anticipated amount of estimated credit losses and therefore the appropriateness of the ALLL. It is difficult to estimate how potential changes in any one economic factor or input might affect the overall ALLL because a wide variety of factors and inputs are considered in estimating the ALLL and changes in those factors and inputs considered may not occur at the same rate and may not be consistent across all product types. Additionally, changes in factors and inputs may be directionally inconsistent, such that improvement in one factor may offset deterioration in others.
Accounting policies related to the ALLL are discussed in Note 1—Significant Accounting Policies and Basis of Presentation. For more information regarding the ALLL, refer to the “Risk Management—Credit Risk— ALLL” section of this MD&A and Note 6—Allowance for Loan and Lease Losses.
RECENT ACCOUNTING PRONOUNCEMENTS
BancShares adopted the following FASB Accounting Standards Updates (“ASUs”) as of January 1, 2026:
| ASU | Summary | Effective Date and Expected Impact |
|---|---|---|
| ASU 2025-08—Financial Instruments — Credit Losses (Topic 326): Purchased Loans Issued November 2025 | Under this ASU, purchased seasoned loans (“PSLs” as described below) must be recognized at the purchase price, plus the ALLL at the acquisition date (the “Gross-Up Approach”). Since the ALLL at the acquisition date is established through the Gross-Up Approach, there is no corresponding increase to the provision for credit losses (“Day 2 Provision for Loan and Lease Losses”). Prior to this ASU, the Gross-Up Approach was only permitted for PCD loans, while the initial ALLL for Non-PCD loans was established through the Day 2 Provision for Loan and Lease Losses. Under this ASU, the Gross-Up Approach applies to PCD loans and the following Non-PCD loans which qualify as PSLs: (i) non-credit card loans acquired in a business combination and (ii) non-credit card loans purchased more than 90 days after origination in a non-business combination transaction, provided the acquirer was not involved in the original lending. This ASU specifically excludes credit card loans from the definition of PSLs. | This ASU is effective for annual and interim periods beginning after December 15, 2026. Early adoption is permitted as of the beginning of an interim or annual reporting period. This ASU must be applied prospectively. We early adopted this ASU on January 1, 2026 (the “Adoption Date”). We are currently evaluating the impact of this ASU on our consolidated financial statements and disclosures. For business combinations or loan acquisitions that close after the Adoption Date, this ASU could reduce the Day 2 Provision for Loan and Lease Losses, and the subsequent credit-related loan PAA that was prevalent for Non-PCD loans acquired prior the Adoption Date. |
| ASU 2025-05—Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets Issued July 2025 | This ASU provides an optional practical expedient which permits an entity to assume that current conditions as of the balance sheet date do not change for the remaining life of the asset when estimating the ALLL for accounts receivable. | This ASU is effective for annual and interim reporting periods beginning after December 15, 2025. We adopted this ASU as of January 1, 2026. We did not elect the optional practical expedient and adoption of this ASU did not impact our consolidated financial statements and disclosures. |
86
The following ASUs issued by the FASB have not been adopted BancShares as of January 1, 2026:
| ASU | Summary | Effective Date and Expected Impact |
|---|---|---|
| ASU 2024-03—Income Statement—Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses Issued November 2024 | This ASU enhances expense disclosures, primarily by requiring footnote disaggregation of specified expenses in a tabular format. This ASU does not change the requirements for the presentation of expenses on the consolidated statements of income. | This ASU is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. This ASU may be applied prospectively or retrospectively. We are currently evaluating the impact of this ASU on our notes to the consolidated financial statements. We do not plan to early adopt this ASU. |
| ASU 2025-06—Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software Issued September 2025 | This ASU amends certain aspects of the accounting for internal-use software. This ASU eliminated references to software development stages, which were previously determinants of whether internal-use software costs should be capitalized. This ASU also provided more specific criteria to assess when determining whether internal-use software costs should be capitalized. | This ASU is effective for annual reporting periods beginning after December 15, 2027, and interim reporting periods within those annual reporting periods. Early adoption is permitted as of the beginning of an annual reporting period. This ASU may be applied using either a prospective, retrospective, or modified transition approach. We are currently evaluating the impact of this ASU on our consolidated financial statements. We do not plan to early adopt this ASU on January 1, 2026, but are considering whether we may early adopt on January 1, 2027. |
| ASU 2025-09—Derivatives and Hedging (Topic 815)—Hedge Accounting Improvements Issued November 2025 | This ASU clarified certain aspects of hedge accounting to better reflect the economics of risk management activities. For example, this ASU eliminated the requirement that a group of interest payments be based on the same index in order to be hedged as a group, and provided more flexibility for grouping transactions with similar risks for cash flow hedges. | This ASU is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods within those annual reporting periods. Early adoption is permitted on any date on or after the issuance date of this ASU. Entities are required to apply this ASU on a prospective basis for all hedging relationships. We are currently evaluating the impact of this ASU on our consolidated financial statements and considering whether we may early adopt during 2026. |
NON-GAAP FINANCIAL MEASUREMENTS
BancShares provides certain non-GAAP information in reporting its financial results to give investors additional data to evaluate its operations. A non-GAAP financial measure is a numerical measure of a company’s historical or future financial performance or financial position that may either exclude or include amounts, or is adjusted in some way to the effect of including or excluding amounts, as compared to the most directly comparable measure calculated and presented in accordance with GAAP financial statements. BancShares’ management believes that non-GAAP financial measures, when reviewed in conjunction with GAAP financial information, can provide transparency about, or an alternate means of assessing, its operating results and financial position to its investors, analysts and management. These non-GAAP measures should be considered in addition to, and not superior to or a substitute for, GAAP measures presented in BancShares’ consolidated financial statements and other publicly filed reports. In addition, our non-GAAP measures may be different from or inconsistent with non-GAAP financial measures used by other institutions.
Whenever we refer to a non-GAAP financial measure we will generally define and present the most directly comparable financial measure calculated and presented in accordance with GAAP, along with a reconciliation between the GAAP financial measure and the non-GAAP financial measure. We describe each of these measures below and explain why we believe the measure to be useful.
87
Net Rental Income on Operating Lease Equipment for Commercial Bank and Rail Segments
Commercial Bank segment net income, rental income on operating lease equipment, and net rental income on operating lease equipment are utilized to measure profitability. Net rental income on operating lease equipment is a non-GAAP measure calculated as rental income on operating lease equipment less depreciation on operating lease equipment, as well as maintenance and other operating lease expenses, if any. This measure is meaningful because it enables management to monitor the performance and profitability of operating leases after deducting direct expenses.
The following tables reconcile the most comparable GAAP measures to the non-GAAP measures for the Commercial Bank and Rail segments.
Table 53
Commercial Bank Segment
| dollars in millions | Year Ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||||||||
| Rental income on operating leases (GAAP) | $ | 219 | $ | 227 | $ | 231 | |||||||||||
| Less: depreciation on operating lease equipment | 175 | 185 | 179 | ||||||||||||||
| Net rental income on operating lease equipment (non-GAAP) | $ | 44 | $ | 42 | $ | 52 |
Rail segment net income, rental income on operating lease equipment and net rental income on operating lease equipment are utilized to measure profitability. Net rental income on operating lease equipment is calculated as rental income on operating lease equipment reduced by depreciation, maintenance and other operating lease expenses. This measure is meaningful because it enables management to monitor the performance and profitability of operating leases after deducting direct expenses. Due to the nature of the Rail segment portfolio, which is essentially all operating lease equipment, certain financial measures commonly used by banks, such as NII, are not as meaningful for the Rail segment. NII is not used because it includes the impact of debt costs funding our operating lease assets but excludes the associated net rental income.
Table 54
Rail Segment
| dollars in millions | Year Ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||||||||
| Rental income on operating leases (GAAP) | $ | 877 | $ | 821 | $ | 740 | |||||||||||
| Less: depreciation on operating lease equipment | 223 | 209 | 192 | ||||||||||||||
| Less: maintenance and other operating lease expenses | 244 | 219 | 222 | ||||||||||||||
| Net rental income on operating lease equipment (non-GAAP) | $ | 410 | $ | 393 | $ | 326 |
88
NII, NIM, and Interest Income on Loans and Leases, Excluding PAA
NII and NIM, excluding PAA, and interest income on loans and leases, excluding loan PAA are meaningful metrics as they allow management to analyze NII, NIM and loan and lease interest income trends more directly related to the rates of the underlying interest-earning assets and interest-bearing liabilities. Loan PAA is primarily related to the loan discount in the SVBB Acquisition. Other PAA is primarily related to the discount on the Purchase Money Note and the premium on deposits assumed in the merger with CIT Group Inc.
The following table reconciles NII to NII, excluding PAA, NIM to NIM, excluding PAA, and interest income on loans and leases to interest income on loans and leases, excluding loan PAA:
Table 55
NII, NIM, and Interest Income on Loans and Leases, Excluding PAA
| dollars in millions | Year Ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||||||||
| NII (GAAP) | a | $ | 6,814 | $ | 7,143 | $ | 6,712 | ||||||||||
| Loan PAA | b | 289 | 505 | 733 | |||||||||||||
| Other PAA | c | (38) | (24) | 7 | |||||||||||||
| PAA | d = (b+c) | 251 | 481 | 740 | |||||||||||||
| NII, excluding PAA (non-GAAP) | e = (a-d) | $ | 6,563 | $ | 6,662 | $ | 5,972 | ||||||||||
| Average interest-earning assets | f | $ | 209,658 | $ | 201,578 | $ | 170,771 | ||||||||||
| NIM (GAAP) | a/f | 3.25 | % | 3.54 | % | 3.92 | % | ||||||||||
| NIM, excluding PAA (non-GAAP) | e/f | 3.13 | 3.30 | 3.50 | |||||||||||||
| Interest income on loans and leases (GAAP) | $ | 9,096 | $ | 9,528 | $ | 8,187 | |||||||||||
| Less: loan PAA | b | 289 | 505 | 733 | |||||||||||||
| Interest income on loans and leases, excluding loan PAA (non-GAAP) | $ | 8,807 | $ | 9,023 | $ | 7,454 |
89
Adjusted Risk-Based Capital Ratios
FCB and the FDIC entered into the Shared-Loss Termination Agreement on April 7, 2025, after which time FCB and BancShares were no longer permitted to apply favorable RWA assumptions to the Covered Assets. Adjusted risk-based capital ratios exclude the favorable RWA assumptions related to the Shared-Loss Agreement. Adjusted risk-based capital ratios as of December 31, 2024 are meaningful metrics for comparison to risk-based capital ratios as of December 31, 2025 (which exclude the impacts of the Shared-Loss Agreement as a result of the Shared-Loss Termination Agreement). Refer to the “Capital” section of this MD&A for further discussion.
The following table reconciles the Shared-Loss Agreement impact to the total risk-based, CET1 and tier 1 capital ratios of BancShares and FCB:
Table 56
Adjusted Risk-Based Capital Ratios
| December 31, 2024 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| BancShares | FCB | |||||||||
| Risk-weighted assets (GAAP) | a | $ | 163,615 | $ | 163,493 | |||||
| Plus: impact of FDIC Shared-Loss Agreement | 8,813 | 8,813 | ||||||||
| Adjusted risk-weighted assets (non-GAAP) | b | $ | 172,428 | $ | 172,306 | |||||
| Total Risk-Based Capital Ratio | ||||||||||
| Total risk-based capital | c | $ | 24,610 | $ | 23,975 | |||||
| Total risk-based capital ratio (GAAP) | c/a | 15.04 | % | 14.66 | % | |||||
| Less: impact of FDIC Shared-Loss Agreement | 0.77 | 0.75 | ||||||||
| Adjusted total risk-based capital ratio (non-GAAP) | c/b | 14.27 | % | 13.91 | % | |||||
| CET1 Capital Ratio | ||||||||||
| CET1 capital | d | $ | 21,256 | $ | 21,852 | |||||
| CET1 capital ratio (GAAP) | d/a | 12.99 | % | 13.37 | % | |||||
| Less: impact of FDIC Shared-Loss Agreement | 0.66 | 0.69 | ||||||||
| Adjusted CET1 capital ratio (non-GAAP) | d/b | 12.33 | % | 12.68 | % | |||||
| Tier 1 Risk-Based Capital Ratio | ||||||||||
| Tier 1 risk-based capital | e | $ | 22,137 | $ | 21,852 | |||||
| Tier 1 risk-based capital ratio (GAAP) | e/a | 13.53 | % | 13.37 | % | |||||
| Less: impact of FDIC Shared-Loss Agreement | 0.69 | 0.69 | ||||||||
| Adjusted tier 1 risk-based capital ratio (non-GAAP) | e/b | 12.84 | % | 12.68 | % |
90
Forward-Looking Statements
Statements in this Annual Report on Form 10-K contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 regarding the financial condition, results of operations, business plans, asset quality, future performance, and other strategic goals of BancShares. Words such as “anticipates,” “believes,” “estimates,” “expects,” “predicts,” “forecasts,” “intends,” “plans,” “projects,” “targets,” “designed,” “could,” “may,” “should,” “will,” “potential,” “continue,” “aims,” “strives” or other similar words and expressions are intended to identify these forward-looking statements. These forward-looking statements are based on BancShares’ current expectations and assumptions regarding BancShares’ business, the economy, and other future conditions.
Because forward-looking statements relate to future results and occurrences, they are subject to inherent risks, uncertainties, changes in circumstances and other factors that are difficult to predict. Many possible events or factors could affect BancShares’ future financial results and performance and could cause actual results, performance or achievements of BancShares to differ materially from any anticipated results expressed or implied by such forward-looking statements. Such risks and uncertainties include, among others, general competitive, economic (including the imposition of tariffs, retaliatory tariff measures, or trade barriers on trading partners), political (including impacts of any U.S. government shutdown), geopolitical events (including conflicts or developments in Ukraine, the Middle East, and Latin America), natural disasters and market conditions, including changes in competitive pressures among financial institutions and the impacts related to or resulting from previous bank failures, the risks and impacts of future bank failures and other volatility in the banking industry, public perceptions of our business practices, including our deposit pricing and acquisition activity, the financial success or changing conditions or strategies of BancShares’ vendors or customers, including changes in demand for deposits, loans and other financial services, fluctuations in interest rates, changes in the quality or composition of BancShares’ loan or investment portfolio, actions of government regulators, including interest rate decisions by the Federal Reserve, changes to estimates of future costs and benefits of actions taken by BancShares, BancShares’ ability to maintain adequate sources of funding and liquidity, the potential impact of decisions by the Federal Reserve on BancShares’ capital plans, adverse developments with respect to U.S. or global economic conditions, including significant turbulence in the capital or financial markets, the impact of any sustained or elevated inflationary environment, the impact of any cyberattack, information or security breach, the impact of implementation and compliance with current or proposed laws, regulations and regulatory interpretations, including potential increased regulatory requirements, limitations, and costs, such as FDIC special assessments, increases to FDIC deposit insurance premiums, changes in regulatory capital requirements, or limitations on credit card interest rates, along with the risk that such laws, regulations and regulatory interpretations may change, the availability of capital and personnel, and the risks associated with BancShares’ previously completed acquisition transactions, the pending BMO Branch Acquisition, or any future transactions.
BancShares’ 2025 SRP allows BancShares to repurchase shares of its Class A common stock through 2026. BancShares is not obligated under the 2025 SRP to repurchase any minimum or particular number of shares, and repurchases may be suspended or discontinued at any time (subject to the terms of any Rule 10b5-1 plan in effect) without prior notice. The authorization to repurchase Class A common stock pursuant to the 2025 SRP will be utilized at management’s discretion. The actual timing and amount of Class A common stock that may be repurchased under the plan will depend on a number of factors, including the terms of any Rule 10b5-1 plan then in effect, price, general business and market conditions, regulatory requirements, and alternative investment opportunities or capital needs.
Except to the extent required by applicable laws or regulations, BancShares disclaims any obligation to update forward-looking statements or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments. Additional factors which could affect the forward-looking statements may be included in BancShares’ other filings with the SEC.
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: 0000798941-25-000010.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Management’s discussion and analysis (“MD&A”) of earnings and related financial data is presented to assist in understanding BancShares’ financial condition and results of operations. Unless otherwise noted, the terms “we,” “us,” “our,” and “BancShares” in this MD&A refer to our consolidated financial condition and results of operations.
This MD&A is expected to provide our investors with a view of our financial condition and results of operations from our management’s perspective. This MD&A should be read in conjunction with the audited consolidated financial statements and Notes to the Consolidated Financial Statements in Item 8. Financial Statements and Supplementary Data. Throughout this MD&A, references to a specific “Note” refer to the Notes to Consolidated Financial Statements contained in Item 8. Financial Statements and Supplementary Data.
Intercompany accounts and transactions have been eliminated. Although certain amounts for prior years have been reclassified to conform with financial statement presentations for 2024, the reclassifications had no effect on stockholders’ equity or net income as previously reported. Refer to Note 1—Significant Accounting Policies and Basis of Presentation.
Management uses certain financial measures that are not presented in accordance with GAAP in its analysis of the financial condition and results of operations of BancShares. Refer to the "Non-GAAP Financial Measurements" section of this MD&A for a reconciliation of these financial measures to the most directly comparable financial measures in accordance with GAAP.
Comparisons of the financial data as of and for the years ended December 31, 2023 and 2022 are contained in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations of BancShares’ Annual Report on Form 10-K as of and for the year ended December 31, 2023 filed with the SEC on February 23, 2024 and included in a Current Report on Form 8-K filed on August 14, 2024 to reflect segment reporting changes summarized in Note 1—Significant Accounting Policies and Basis of Presentation and available through our investor relations website ir.firstcitizens.com or the SEC’s EDGAR database.
EXECUTIVE OVERVIEW
Key Strategic Objectives
BancShares defines strategic priorities to further our vision and align goals to enhance productivity while focusing on risk management throughout the organization. Our strategic priorities center around the themes summarized below.
•Client Focus
▪Expand and grow our capabilities and products while harnessing the scale of the enterprise and maintaining a client-first focus.
•Talent and Culture
▪Attract, retain and develop associates who align with our long-term direction and culture while scaling for continued growth.
•Operational Efficiency
▪Enhance processes and systems to reduce organizational complexity and maximize productivity.
▪Continue to streamline systems to simplify our information technology operating environment and improve our data infrastructure.
•Balance Sheet Optimization
▪Manage our balance sheet prudently to optimize our funding and liquidity profile while driving core deposit growth and enhancing returns.
48
Recent Events
Share Repurchase Program
On July 25, 2024, BancShares announced that the Board authorized an SRP, which allows BancShares to repurchase shares of its Class A common stock in an aggregate amount up to $3.50 billion through 2025. During 2024, we repurchased approximately $1.66 billion of our Class A common stock. Refer to Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities for additional information regarding repurchase activity.
Under the authorized SRP, shares of BancShares’ Class A common stock may be purchased from time to time on the open market or in privately negotiated transactions, including through a Rule 10b5-1 plan, but the Board’s action does not obligate BancShares to repurchase any minimum or particular number of shares, and repurchases may be suspended or discontinued at any time (subject to the terms of any Rule 10b5-1 plan in effect) without prior notice.
Hurricanes Helene and Milton
On September 26, 2024, Hurricane Helene (“Helene”) made landfall in the Big Bend area of the Florida Gulf Coast as a Category 4 hurricane. Helene's most significant impacts were across the Southern Appalachians, where widespread and severe flooding occurred. On October 9, 2024, Hurricane Milton (“Milton”) made landfall in the central west coast of Florida and caused extensive damage and flooding across the Florida peninsula. The operations of our branches and offices were not significantly affected. At December 31, 2024, our estimated loan loss reserve related to Helene was $20 million and there was no estimated loan loss reserve for Milton. We will continue to assess the impacts of Helene and Milton as further information becomes available.
Southern California Wildfires
In January 2025, several wildfires broke out in Southern California, causing widespread damage to the affected areas. One of our leased bank branches in Southern California was destroyed. We expect the financial impact of the destroyed branch to be immaterial. The Southern California wildfires did not significantly impact our operations.
Segment Updates
We made changes to our segment reporting during the first quarter of 2024 as further discussed in Note 1—Significant Accounting Policies and Basis of Presentation. Segment disclosures for 2023 and 2022 periods included in this Annual Report on Form 10-K were recast to reflect the segment reporting changes. BancShares’ segments include the General Bank, the Commercial Bank, SVB Commercial, and Rail. All other financial information not included in the segments is reported in the “Corporate” section of the segment disclosures. Refer to Note 22—Segment Information for the segment descriptions and the section entitled “Results by Segment” in this MD&A.
Updates to Loan Classes
We updated our loan classes during the first quarter of 2024 as further discussed in Note 1—Significant Accounting Policies and Basis of Presentation. Loan and lease and ALLL disclosures for 2023 and 2022 periods included in this Annual Report on Form 10-K were recast to reflect the changes in loan classes.
49
Recent Economic, Industry and Regulatory Developments
During its September 2024 meeting, the FOMC reduced the benchmark federal funds rate to a range between 4.75% - 5.00%. In its statement, the FOMC said it gained greater confidence that inflation is moving sustainably toward 2 percent, and therefore lowered the target range for the federal funds rate by 0.50%. The FOMC followed this with further 0.25% reductions at its November and December 2024 meetings to reduce the benchmark federal funds rate to a range between 4.25% - 4.50%, but cautioned further reductions in 2025 may be fewer than initially expected due to continued inflation pressures. As such, the FOMC maintained the range for the benchmark federal funds rate at its January 2025 meeting.
During 2023, the FDIC finalized an NPR covering an industry-wide special assessment to recover losses associated with protecting uninsured depositors following the closures of Silicon Valley Bank, Signature Bank, and First Republic Bank. We accrued a FDIC insurance special assessment charge of $64 million in 2023 and an additional expense of approximately $11 million in 2024.
Also in 2023, the federal banking agencies issued an NPR related to enhanced capital and another for long-term debt requirements for banking organizations with $100 billion or more in total consolidated assets. We are in the process of evaluating the proposals and the potential impacts. However, if the long-term debt requirement NPR is finalized as proposed, we expect we would need to issue additional long-term debt to satisfy the requirements.
These NPRs are discussed above in Item 1. Business in the section entitled “Regulatory Considerations.”
Financial Performance Summary
The following tables in this MD&A include financial data as of and for the year ended December 31, 2024 (“Current Year”), December 31, 2023 (“Prior Year”) and December 31, 2022. The operations acquired in the SVBB Acquisition (the “Acquired SVBB Operations”) were included in our results of operations for all of the Current Year, but only from the SVBB Acquisition Date through December 31, 2023 (the “Partial Prior Year”). Certain Current Year comparisons to the Prior Year in this MD&A highlight the impact of including the Acquired SVBB Operations for the entire Current Year and only the Partial Prior Year (the “Timing of the SVBB Acquisition”).
We primarily focus the discussion of our financial position by comparing balances as of December 31, 2024 to December 31, 2023, but the tables also provide December 31, 2022 balances.
50
The following table summarizes BancShares’ results:
Table 1
Selected Financial Data
| dollars in millions, except share data | Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||
| Results of Operations: | ||||||||||||||||
| Interest income | $ | 12,353 | $ | 10,391 | $ | 3,413 | ||||||||||
| Interest expense | 5,210 | 3,679 | 467 | |||||||||||||
| Net interest income | 7,143 | 6,712 | 2,946 | |||||||||||||
| Provision for credit losses | 431 | 1,375 | 645 | |||||||||||||
| Net interest income after provision for credit losses | 6,712 | 5,337 | 2,301 | |||||||||||||
| Noninterest income | 2,615 | 12,075 | 2,136 | |||||||||||||
| Noninterest expense | 5,735 | 5,335 | 3,075 | |||||||||||||
| Income before income taxes | 3,592 | 12,077 | 1,362 | |||||||||||||
| Income tax expense | 815 | 611 | 264 | |||||||||||||
| Net income | 2,777 | 11,466 | 1,098 | |||||||||||||
| Preferred stock dividends | 61 | 59 | 50 | |||||||||||||
| Net income available to common stockholders | $ | 2,716 | $ | 11,407 | $ | 1,048 | ||||||||||
| Per Common Share Information: | ||||||||||||||||
| Weighted average common shares outstanding (diluted) | 14,342,655 | 14,539,613 | 15,549,944 | |||||||||||||
| Diluted earnings per common share | $ | 189.41 | $ | 784.51 | $ | 67.40 | ||||||||||
| Key Performance Metrics: | ||||||||||||||||
| Return on average assets | 1.26 | % | 5.90 | % | 1.01 | % | ||||||||||
| Net interest margin (1) | 3.54 | 3.92 | 3.16 | |||||||||||||
| Net interest margin, excluding purchase accounting accretion (1)(3) | 3.30 | 3.50 | 3.05 | |||||||||||||
| Select Average Balances: | ||||||||||||||||
| Investment securities | $ | 37,029 | $ | 23,112 | $ | 19,166 | ||||||||||
| Total loans and leases (2) | 137,546 | 119,234 | 67,787 | |||||||||||||
| Operating lease equipment, net | 9,003 | 8,495 | 7,982 | |||||||||||||
| Total assets | 219,800 | 194,281 | 108,915 | |||||||||||||
| Total deposits | 151,004 | 130,590 | 89,916 | |||||||||||||
| Total stockholders’ equity | 22,297 | 17,937 | 10,276 | |||||||||||||
| Select Ending Balances: | ||||||||||||||||
| Investment securities | $ | 44,090 | $ | 29,999 | $ | 19,369 | ||||||||||
| Total loans and leases | 140,221 | 133,302 | 70,781 | |||||||||||||
| Operating lease equipment, net | 9,323 | 8,746 | 8,156 | |||||||||||||
| Total assets | 223,720 | 213,758 | 109,298 | |||||||||||||
| Total deposits | 155,229 | 145,854 | 89,408 | |||||||||||||
| Total stockholders’ equity | 22,228 | 21,255 | 9,662 | |||||||||||||
| Loan to deposit ratio | 90.33 | % | 91.39 | % | 79.17 | % | ||||||||||
| Noninterest-bearing deposits to total deposits | 24.89 | 27.29 | 27.87 | |||||||||||||
| Capital Ratios: | ||||||||||||||||
| Total risk-based capital | 15.04 | % | 15.75 | % | 13.18 | % | ||||||||||
| Tier 1 risk-based capital | 13.53 | 13.94 | 11.06 | |||||||||||||
| Common equity Tier 1 | 12.99 | 13.36 | 10.08 | |||||||||||||
| Tier 1 leverage | 9.90 | 9.83 | 8.99 | |||||||||||||
| Asset Quality: | ||||||||||||||||
| Ratio of nonaccrual loans to total loans | 0.84 | % | 0.73 | % | 0.89 | % | ||||||||||
| Allowance for loan and lease losses to loans ratio | 1.20 | 1.31 | 1.30 | |||||||||||||
| Net charge off ratio | 0.39 | 0.47 | 0.12 |
(1) Calculated net of average credit balances and deposits of factoring clients.
(2) Average loan balances include loans held for sale and nonaccrual loans.
(3) Net interest margin (“NIM”), excluding purchase accounting accretion or amortization (“PAA”), is a non-GAAP financial measure. Refer to the “NII, NIM, and Interest and Fees on Loans, Excluding PAA” item in the “Non-GAAP Financial Measurements” section of this MD&A for a reconciliation from the most comparable GAAP measure to the non-GAAP measure.
51
Financial highlights are summarized below. Further details are discussed in the “Results of Operations” section of this MD&A.
Income Statement Highlights
•Net income for the Current Year was $2.78 billion, a decrease of $8.69 billion or 76% from $11.47 billion for the Prior Year. Net income available to common stockholders for the Current Year was $2.72 billion, a decrease of $8.69 billion from $11.41 billion for the Prior Year. Earnings per diluted common share for the Current Year was $189.41, a decrease from $784.51 for the Prior Year. The decreases were largely due to the gain on acquisition of $9.81 billion in the Prior Year, partially offset by the Timing of the SVBB Acquisition and a lower provision for credit losses.
•The Current Year included the following select items:
◦Acquisition-related expenses of $210 million, and
◦Additional FDIC insurance special assessment of $11 million.
•The Prior Year included the following select items:
◦Gain on acquisition of $9.81 billion for the SVBB Acquisition,
◦Day 2 Provision for Credit Losses of $716 million for the SVBB Acquisition,
◦Acquisition-related expenses of $470 million, and
◦FDIC insurance special assessment of $64 million.
•Return on average assets for the Current Year was 1.26% compared to 5.90% for the Prior Year, which benefited from the gain on acquisition.
•NII for the Current Year was $7.14 billion, an increase of $431 million or 6% from $6.71 billion for the Prior Year. While the increase was largely due to the Timing of the SVBB Acquisition, other contributing factors included organic loan growth, purchases of investment securities, and higher yields on interest-earning assets, partially offset by higher interest expense due to higher average balances and rates for interest-bearing deposits, and lower loan PAA.
•NIM for the Current Year was 3.54%, a decrease of 38 bps from 3.92% for the Prior Year. The decline was due to a higher average balance of interest-bearing deposits and the Purchase Money Note, a higher average rate paid on deposits, and lower PAA, partially offset by higher average balances and yields on loans and investment securities. NIM, excluding PAA, was 3.30% for the Current Year compared to 3.50% for the Prior Year. Refer to the “NII, NIM, and Interest and Fees on Loans, Excluding PAA” discussion in the “Non-GAAP Financial Measurements” section of this MD&A for further discussion.
•Noninterest income for the Current Year was $2.62 billion, a decrease of $9.46 billion from $12.08 billion for the Prior Year. The decrease was mostly due to the gain on acquisition of $9.81 billion in the Prior Year, partially offset by increases in rental income on operating lease equipment, realized gain on sales of investment securities, and the impact of the Timing of the SVBB Acquisition.
•Noninterest expense for the Current Year was $5.74 billion, an increase of $400 million or 8% from $5.34 billion for the Prior Year, mainly due to the Timing of the SVBB Acquisition, but also reflecting net staff additions and continued investments in technology, partially offset by lower acquisition-related expenses.
•Provision for credit losses for the Current Year was $431 million, a decrease of $944 million from $1.38 billion for the Prior Year. The decrease was mostly related to the provision for non-purchased credit deteriorated (“Non-PCD”) loans and leases and the unfunded commitments acquired in the SVBB Acquisition (collectively, the “Day 2 Provision for Credit Losses”) of $716 million in the Prior Year, along with the ALLL decrease in the Current Year versus an increase in the Prior Year as summarized below in the Balance Sheet Highlights.
52
Balance Sheet Highlights
•Loans and leases at December 31, 2024 were $140.22 billion, an increase of $6.92 billion or 5% from $133.30 billion at December 31, 2023, due to loan growth in each of our segments. Loan growth in the General Bank segment was primarily related to business and commercial loans in our Branch Network. Loan growth in the Commercial Bank segment was mainly in the technology media and telecommunications (“TMT”) and the healthcare industry verticals. Loan growth in the SVB Commercial segment was concentrated in the global fund banking portfolio.
•ALLL at December 31, 2024 was $1.68 billion, representing a decrease of $71 million from $1.75 billion at December 31, 2023, mainly due to changes in loan mix, improvements in the macroeconomic forecast, and decreases in specific reserves for individually evaluated loans. The mix shift was mostly within SVB loans and reflected increases in the global fund banking portfolio, which has a lower loss rate relative to the rest of our portfolios, and decreases in the investor dependent portfolios, which have higher loss rates. These decreases were partially offset by increases related to loan growth and a $20 million loan loss reserve for Helene.
•Investment securities at December 31, 2024 were $44.09 billion, an increase of $14.09 billion or 47% from $30.00 billion at December 31, 2023, primarily due to purchases of short-duration U.S. agency mortgage-backed and U.S. Treasury investment securities, partially offset by payments and maturities.
•Deposits at December 31, 2024 were $155.23 billion, an increase of $9.38 billion or 6% from $145.85 billion at December 31, 2023, reflecting deposit growth in our Branch Network in the General Bank segment, the Direct Bank in Corporate, and the SVB Commercial segment.
•Borrowings at December 31, 2024 were $37.05 billion, a decrease of $603 million from $37.65 billion at December 31, 2023, mostly due to redemptions of our senior unsecured borrowings and subordinated debentures.
•At December 31, 2024, BancShares remained well capitalized with a total risk-based capital ratio of 15.04%, a Tier 1 risk-based capital ratio of 13.53%, a CET1 ratio of 12.99% and a Tier 1 leverage ratio of 9.90%.
Funding, Liquidity and Capital Overview
Deposit Composition and Trends
We fund our business primarily through deposits. Deposits represented approximately 81% of total funding at December 31, 2024. The following table summarizes the composition, average size and uninsured percentages of our deposits:
Table 2
Select Deposit Data
| Deposits as of December 31, 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Ending Balance (in millions) | Average Size (in thousands) | Uninsured % | |||||||
| General Bank segment | $ | 73,062 | $ | 36 | 34 | % | |||
| Commercial Bank segment | 3,283 | 281 | 86 | ||||||
| SVB Commercial segment | 36,637 | 519 | 71 | ||||||
| Corporate and Rail segment(1) | 42,247 | 58 | 13 | ||||||
| Total | $ | 155,229 | 54 | 38 |
(1) The average size is reflective of the Direct Bank deposits and excludes brokered deposits and rail.
The General Bank segment mainly includes deposits from our Branch Network, which deploys a relationship-based approach to deposit gathering. The Commercial Bank segment includes deposits of commercial customers, and the SVB Commercial segment includes deposits related to its commercial customer base. Deposits in Corporate mainly included $41.09 billion in our Direct Bank, with the remaining primarily comprised of brokered deposits.
As displayed in the table above, the average size of deposits varies across our business segments. The uninsured percentage is the percentage of uninsured deposits to total deposits at period end for the respective segments and Corporate. Total uninsured deposits were approximately $59.51 billion or 38% of total deposits at December 31, 2024 and $54.15 billion or 37% at December 31, 2023.
53
Table 3
Deposit Trends
| dollars in millions | Deposit Balance | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | December 31, 2022 | ||||||||||
| General Bank segment | $ | 73,062 | $ | 68,729 | $ | 67,894 | ||||||
| Commercial Bank segment | 3,283 | 3,228 | 3,219 | |||||||||
| SVB Commercial segment | 36,637 | 34,730 | — | |||||||||
| Corporate and Rail segment | 42,247 | 39,167 | 18,295 | |||||||||
| Total deposits | $ | 155,229 | $ | 145,854 | $ | 89,408 |
From December 31, 2023 to December 31, 2024, General Bank segment and Corporate deposits increased, primarily due to deposit growth in our Branch Network and Direct Bank, respectively. SVB Commercial segment deposits increased from December 31, 2023 to December 31, 2024, mainly due to growth in money market deposits and interest-bearing checking, partially offset by declines in noninterest-bearing checking. Refer to the Deposits section later in this MD&A for additional information on deposits.
Liquidity Position
We strive to maintain a strong liquidity position and our risk appetite for liquidity is low. At December 31, 2024, we had $59.34 billion in high-quality liquid assets consisting of $20.55 billion in cash and interest-earning deposits at banks (primarily held at the FRB) and $38.79 billion in high-quality liquid securities (“HQLS”). Additionally, we have unused borrowing capacity with the FHLB and FRB of $16.42 billion and $5.48 billion, respectively.
In connection with the SVBB Acquisition, FCB and the FDIC, as lender and as collateral agent, entered into the Advance Facility Agreement providing total advances available through March 27, 2025 of up to $70 billion, subject to limits subsequently described in this MD&A as referenced below. The immediate available capacity of the Advance Facility Agreement was $5.29 billion at December 31, 2024. The draw period under the Advance Facility Agreement ends March 27, 2025, thus we will no longer have access to advance funds under the agreement after this date. However, we are actively working to increase our borrowing capacity under agreements with the FRB through expansion of the eligible loan population to targeted loans historically not pledged to the FRB. Refer to the “Liquidity Risk” section of this MD&A for further discussion.
In connection with the SVBB Acquisition, FCB issued a five-year Purchase Money Note with carrying value of $35.82 billion at December 31, 2024. While scheduled principal payments are not required under the Purchase Money Note until maturity, FCB may voluntarily prepay principal without premium or penalty. We will continue to monitor the interest rate environment and assess whether any voluntary prepayments are prudent considering the fixed rate of 3.50% on the Purchase Money Note. Potential sources that could fund voluntary prepayments of the Purchase Money Note or the amount due at maturity include excess liquidity (primarily comprised of interest-earning deposits at banks and proceeds from maturities and paydowns of investment securities), FHLB advances, deposit growth, and issuance of unsecured debt or other borrowings. At the time of voluntary prepayment or maturity, the interest rates for the potential interest-bearing sources of repayment could be higher than the 3.50% rate on the Purchase Money Note.
54
Investment Securities Duration
At December 31, 2024, our investment securities portfolio primarily consisted of debt securities available for sale and held to maturity as summarized below. We manage debt security market risk by monitoring the average duration of our investment securities portfolio. The duration of our investment securities was approximately 2.8 years at December 31, 2024. The investment securities available for sale portfolio had an average duration of 2.4 years and the held to maturity portfolio had an average duration of 4.4 years. Refer to the “Interest-earning Assets—Investment Securities” section of this MD&A and Note 3—Investment Securities for further information.
Table 4
Investment Securities
| dollars in millions | December 31, 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Composition(1) | Amortized Cost | Fair Value | Fair Value to Amortized Cost | ||||||||||||||||
| Total investment securities available for sale | 79.3 | % | $ | 34,512 | $ | 33,750 | 97.8 | % | |||||||||||
| Total investment securities held to maturity | 20.5 | 10,239 | 8,702 | 85.0 | |||||||||||||||
| Investment in marketable equity securities | 0.2 | 79 | 101 | 127.8 | |||||||||||||||
| Total investment securities | 100 | % | $ | 44,830 | $ | 42,553 | |||||||||||||
| (1) Calculated as a percentage of the total fair value of investment securities. |
Capital Position
All regulatory capital ratios for BancShares and FCB significantly exceed the PCA well capitalized thresholds and Basel III requirements as further discussed in the “Capital” section of this MD&A.
RESULTS OF OPERATIONS
Net Interest Income and Net Interest Margin
NII is affected by changes in interest rates and changes in the amount and composition of interest-earning assets and interest-bearing liabilities. Interest income and expense and the respective yields and rates include amortization of premiums, accretion of discounts, and impacts from hedging activities.
The following tables present the average balances of interest-earning assets and interest-bearing liabilities, yields on interest-earning assets, rates on interest-bearing liabilities, and changes in NII due to changes in volume and yields or rates. Changes in NII due to changes in (i) volume (average balances of interest-earning assets and interest-bearing liabilities) and (ii) yields or rates are based on the following:
•The change in NII due to volume is calculated as the change in average balance multiplied by the yield or rate from the prior period.
•The change in NII due to yield or rate is calculated as the change in yield or rate multiplied by the average balance from the prior period.
•The change in NII due to changes in both volume and yield or rate (i.e., portfolio mix) is calculated as the change in rate multiplied by the change in volume. This component is allocated between the changes due to volume and yield or rate based on the ratio each component bears to the absolute dollar amounts of their total.
•Tax equivalent NII was not materially different from NII, therefore we present NII in our analysis.
55
Table 5
Average Balances and Yields/Rates
| dollars in millions | Year Ended | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | Change in NII Due to: | ||||||||||||||||||||||||||||||
| Average Balance | Income / Expense | Yield / Rate | Average Balance | Income / Expense | Yield / Rate | Volume(1) | Yield /Rate(1) | Total Change | ||||||||||||||||||||||||
| Loans and leases (1)(2) | $ | 136,026 | $ | 9,528 | 7.00 | % | $ | 117,708 | $ | 8,187 | 6.95 | % | $ | 1,278 | $ | 63 | $ | 1,341 | ||||||||||||||
| Investment securities | 37,029 | 1,334 | 3.60 | 23,112 | 640 | 2.77 | 462 | 232 | 694 | |||||||||||||||||||||||
| Securities purchased under agreements to resell | 247 | 13 | 5.18 | 161 | 8 | 5.20 | 5 | — | 5 | |||||||||||||||||||||||
| Interest-earning deposits at banks | 28,276 | 1,478 | 5.23 | 29,790 | 1,556 | 5.22 | (79) | 1 | (78) | |||||||||||||||||||||||
| Total interest-earning assets (2) | $ | 201,578 | $ | 12,353 | 6.12 | % | $ | 170,771 | $ | 10,391 | 6.08 | % | $ | 1,666 | $ | 296 | $ | 1,962 | ||||||||||||||
| Operating lease equipment, net | $ | 9,003 | $ | 8,495 | ||||||||||||||||||||||||||||
| Cash and due from banks | 753 | 879 | ||||||||||||||||||||||||||||||
| Allowance for loan and lease losses | (1,748) | (1,495) | ||||||||||||||||||||||||||||||
| All other noninterest-earning assets | 10,214 | 15,631 | ||||||||||||||||||||||||||||||
| Total assets | $ | 219,800 | $ | 194,281 | ||||||||||||||||||||||||||||
| Interest-bearing deposits | ||||||||||||||||||||||||||||||||
| Checking with interest | $ | 24,199 | $ | 526 | 2.17 | % | $ | 22,296 | $ | 402 | 1.80 | % | $ | 36 | $ | 88 | $ | 124 | ||||||||||||||
| Money market | 33,107 | 1,031 | 3.11 | 27,583 | 618 | 2.24 | 140 | 273 | 413 | |||||||||||||||||||||||
| Savings | 38,997 | 1,663 | 4.26 | 26,104 | 963 | 3.69 | 532 | 168 | 700 | |||||||||||||||||||||||
| Time deposits | 15,202 | 644 | 4.23 | 14,947 | 514 | 3.44 | 10 | 120 | 130 | |||||||||||||||||||||||
| Total interest-bearing deposits | 111,505 | 3,864 | 3.47 | 90,930 | 2,497 | 2.75 | 718 | 649 | 1,367 | |||||||||||||||||||||||
| Borrowings: | ||||||||||||||||||||||||||||||||
| Securities sold under customer repurchase agreements | 392 | 2 | 0.51 | 455 | 2 | 0.35 | — | — | — | |||||||||||||||||||||||
| Short-term FHLB borrowings | — | — | — | 108 | 5 | 4.79 | (6) | 1 | (5) | |||||||||||||||||||||||
| Short-term borrowings | 392 | 2 | 0.51 | 563 | 7 | 1.20 | (6) | 1 | (5) | |||||||||||||||||||||||
| Federal Home Loan Bank borrowings | — | — | — | 2,307 | 120 | 5.22 | (74) | (46) | (120) | |||||||||||||||||||||||
| Senior unsecured borrowings | 292 | 8 | 2.63 | 608 | 14 | 2.21 | (8) | 2 | (6) | |||||||||||||||||||||||
| Subordinated debt | 889 | 29 | 3.18 | 1,043 | 39 | 3.65 | (5) | (5) | (10) | |||||||||||||||||||||||
| Other borrowings | 35,826 | 1,307 | 3.65 | 27,322 | 1,002 | 3.67 | 310 | (5) | 305 | |||||||||||||||||||||||
| Long-term borrowings | 37,007 | 1,344 | 3.63 | 31,280 | 1,175 | 3.75 | 223 | (54) | 169 | |||||||||||||||||||||||
| Total borrowings | 37,399 | 1,346 | 3.60 | 31,843 | 1,182 | 3.71 | 217 | (53) | 164 | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 148,904 | $ | 5,210 | 3.50 | % | $ | 122,773 | $ | 3,679 | 3.00 | % | $ | 935 | $ | 596 | $ | 1,531 | ||||||||||||||
| Noninterest-bearing deposits | $ | 39,499 | $ | 39,660 | ||||||||||||||||||||||||||||
| Credit balances of factoring clients | 1,192 | 1,166 | ||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 7,908 | 12,745 | ||||||||||||||||||||||||||||||
| Stockholders' equity | 22,297 | 17,937 | ||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 219,800 | $ | 194,281 | ||||||||||||||||||||||||||||
| Interest rate spread (2) | 2.62 | % | 3.08 | % | ||||||||||||||||||||||||||||
| Net interest income and net interest margin (2) | $ | 7,143 | 3.54 | % | $ | 6,712 | 3.92 | % |
(1) Loans and leases include nonaccrual loans and loans held for sale. Interest income on loans and leases includes accretion income and loan fees.
(2) The balance and rate presented are calculated net of average credit balances and deposits of factoring clients.
56
NII and NIM - 2024 compared to 2023
•NII for the Current Year was $7.14 billion, an increase of $431 million or 6% from $6.71 billion for the Prior Year. While the increase was largely due to the Timing of the SVBB Acquisition, other contributing factors included organic loan growth, purchases of investment securities, and higher yields on interest-earning assets, partially offset by higher interest expense due to higher average balances and rates for interest-bearing deposits, and lower loan PAA. Compared to the Partial Prior Year, NII in the comparable period during the Current Year declined by $536 million as higher interest expense on interest-bearing deposits (driven by both higher rates and average balances), and a decline in loan PAA, more than offset higher interest income (driven by loan and investment portfolio growth and a higher yield on interest-earning assets).
◦NII, excluding PAA, was $6.66 billion for the Current Year and $5.97 billion for the Prior Year, an increase of $690 million. Refer to the “NII, NIM, and Interest and Fees on Loans, Excluding PAA” discussion in the “Non-GAAP Financial Measurements” section of this MD&A for further discussion.
•Interest income on loans and leases for the Current Year was $9.53 billion, an increase of $1.34 billion or 16% from $8.19 billion for the Prior Year. The increase was primarily due to the Timing of the SVBB Acquisition, but also reflected organic loan growth and higher loan yields, partially offset by lower loan PAA. Loan PAA was $505 million for the Current Year and $733 million for the Prior Year, a decrease of $228 million. Interest income on loans, excluding PAA, was $9.02 billion for the Current Year and $7.45 billion for the Prior Year, an increase of $1.57 billion. Refer to the “NII, NIM, and Interest and Fees on Loans, Excluding PAA” discussion in the “Non-GAAP Financial Measurements” section of this MD&A for further discussion.
•Interest income on investment securities for the Current Year was $1.35 billion, an increase of $699 million or 108% from $648 million for the Prior Year. The increase was due to purchases of short duration agency mortgage-backed and U.S. Treasury investment securities available for sale, and to a lesser extent, a higher yield on the purchased investment securities.
•Interest income on interest-earning deposits at banks for the Current Year was $1.48 billion, a decrease of $78 million or 5% from $1.56 billion for the Prior Year. The decrease was mainly the result of a lower average balance due to outflows that funded the purchases of investment securities discussed above, partially offset by a higher average balance due to the Timing of the SVBB Acquisition.
•Interest expense on interest-bearing deposits for the Current Year was $3.86 billion, an increase of $1.37 billion or 55% from $2.50 billion for the Prior Year. The increase was due to a higher average balance due in part to the Timing of the SVBB Acquisition, as well as organic growth in interest-bearing deposits, and higher rates paid on average interest-bearing deposits.
•Interest expense on borrowings for the Current Year was $1.35 billion, an increase of $164 million or 14% from $1.18 billion for the Prior Year, mainly the result of a higher average balance of the Purchase Money Note due to the Timing of the SVBB Acquisition.
•Average interest-earning assets for the Current Year were $201.58 billion, an increase of $30.81 billion or 18% from $170.77 billion for the Prior Year, mostly due to the Timing of the SVBB Acquisition, but also reflecting organic loan growth discussed in the “Loans” section of this MD&A and purchases of investment securities, partially offset by lower interest-earning deposits at banks.
◦The yield on average interest-earning assets was 6.12% in the Current Year, an increase of 4 bps from the Prior Year.
•Average interest-bearing liabilities for the Current Year were $148.90 billion, an increase of $26.13 billion or 21% from $122.77 billion for the Prior Year, mostly due to the Timing of the SVBB Acquisition, but also reflecting organic interest-bearing deposit growth discussed in the “Deposits” section of this MD&A.
◦The rate paid on average interest-bearing liabilities was 3.50%, an increase of 50 bps from the Prior Year, primarily due to a higher rate paid on average interest-bearing deposits, partially offset by the impact of repaying FHLB borrowings in the Prior Year.
•NIM for the Current Year was 3.54%, a decrease of 38 bps from 3.92% for the Prior Year. The decline was due to a higher average balance of interest-bearing deposits and the Purchase Money Note, a higher average rate paid on interest-bearing deposits, and lower PAA, partially offset by higher average balances and yields on loans and investment securities. NIM, excluding PAA, was 3.30% for the Current Year compared to 3.50% for the Prior Year. Refer to the “NII, NIM, and Interest and Fees on Loans, Excluding PAA” discussion in the “Non-GAAP Financial Measurements” section of this MD&A for further discussion.
57
Table 6
Average Balances and Yields/Rates
| dollars in millions | Year Ended | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | December 31, 2022 | Change in NII Due to: | ||||||||||||||||||||||||||||||
| Average Balance | Income / Expense | Yield / Rate | Average Balance | Income / Expense | Yield / Rate | Volume(1) | Yield /Rate(1) | Total Change | ||||||||||||||||||||||||
| Loans and leases (1)(2) | $ | 117,708 | $ | 8,187 | 6.95 | % | $ | 66,303 | $ | 2,953 | 4.45 | % | $ | 3,035 | $ | 2,199 | $ | 5,234 | ||||||||||||||
| Investment securities | 23,112 | 640 | 2.77 | 19,166 | 354 | 1.85 | 84 | 202 | 286 | |||||||||||||||||||||||
| Securities purchased under agreements to resell | 161 | 8 | 5.20 | — | — | — | 8 | — | 8 | |||||||||||||||||||||||
| Interest-earning deposits at banks | 29,790 | 1,556 | 5.22 | 7,726 | 106 | 1.38 | 733 | 717 | 1,450 | |||||||||||||||||||||||
| Total interest-earning assets (2) | $ | 170,771 | $ | 10,391 | 6.08 | % | $ | 93,195 | $ | 3,413 | 3.66 | % | $ | 3,860 | $ | 3,118 | $ | 6,978 | ||||||||||||||
| Operating lease equipment, net | $ | 8,495 | $ | 7,982 | ||||||||||||||||||||||||||||
| Cash and due from banks | 879 | 512 | ||||||||||||||||||||||||||||||
| Allowance for loan and lease losses | (1,495) | (875) | ||||||||||||||||||||||||||||||
| All other noninterest-earning assets | 15,631 | 8,101 | ||||||||||||||||||||||||||||||
| Total assets | $ | 194,281 | $ | 108,915 | ||||||||||||||||||||||||||||
| Interest-bearing deposits | ||||||||||||||||||||||||||||||||
| Checking with interest | $ | 22,296 | $ | 402 | 1.80 | % | $ | 16,323 | $ | 29 | 0.18 | % | $ | 14 | $ | 359 | $ | 373 | ||||||||||||||
| Money market | 27,583 | 618 | 2.24 | 23,963 | 125 | 0.52 | 22 | 471 | 493 | |||||||||||||||||||||||
| Savings | 26,104 | 963 | 3.69 | 14,378 | 117 | 0.81 | 158 | 688 | 846 | |||||||||||||||||||||||
| Time deposits | 14,947 | 514 | 3.44 | 8,934 | 64 | 0.72 | 68 | 382 | 450 | |||||||||||||||||||||||
| Total interest-bearing deposits | 90,930 | 2,497 | 2.75 | 63,598 | 335 | 0.53 | 262 | 1,900 | 2,162 | |||||||||||||||||||||||
| Borrowings: | ||||||||||||||||||||||||||||||||
| Securities sold under customer repurchase agreements | 455 | 2 | 0.35 | 590 | 1 | 0.19 | — | 1 | 1 | |||||||||||||||||||||||
| Short-term FHLB borrowings | 108 | 5 | 4.79 | 824 | 28 | 3.35 | (32) | 9 | (23) | |||||||||||||||||||||||
| Short-term borrowings | 563 | 7 | 1.20 | 1,414 | 29 | 2.03 | (32) | 10 | (22) | |||||||||||||||||||||||
| Federal Home Loan Bank borrowings | 2,307 | 120 | 5.22 | 1,414 | 43 | 3.01 | 35 | 42 | 77 | |||||||||||||||||||||||
| Senior unsecured borrowings | 608 | 14 | 2.21 | 1,348 | 25 | 1.89 | (15) | 4 | (11) | |||||||||||||||||||||||
| Subordinated debt | 1,043 | 39 | 3.65 | 1,056 | 33 | 3.15 | — | 6 | 6 | |||||||||||||||||||||||
| Other borrowings | 27,322 | 1,002 | 3.67 | 64 | 2 | 3.22 | 1,000 | — | 1,000 | |||||||||||||||||||||||
| Long-term borrowings | 31,280 | 1,175 | 3.75 | 3,882 | 103 | 2.66 | 1,020 | 52 | 1,072 | |||||||||||||||||||||||
| Total borrowings | 31,843 | 1,182 | 3.71 | 5,296 | 132 | 2.49 | 988 | 62 | 1,050 | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 122,773 | $ | 3,679 | 3.00 | % | $ | 68,894 | $ | 467 | 0.68 | % | $ | 1,250 | $ | 1,962 | $ | 3,212 | ||||||||||||||
| Noninterest-bearing deposits | $ | 39,660 | $ | 26,318 | ||||||||||||||||||||||||||||
| Credit balances of factoring clients | 1,166 | 1,153 | ||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 12,745 | 2,274 | ||||||||||||||||||||||||||||||
| Stockholders' equity | 17,937 | 10,276 | ||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 194,281 | $ | 108,915 | ||||||||||||||||||||||||||||
| Interest rate spread (2) | 3.08 | % | 2.98 | % | ||||||||||||||||||||||||||||
| Net interest income and net yield on interest-earning assets (2) | $ | 6,712 | 3.92 | % | $ | 2,946 | 3.16 | % |
(1) Loans and leases include nonaccrual loans and loans held for sale. Interest income on loans and leases includes accretion income and loan fees.
(2) The balance and rate presented are calculated net of average credit balances and deposits of factoring clients.
58
The following table includes the average interest-earning assets by category:
Table 7
Average Interest-earning Asset Mix
| % of Average Interest-earning Assets | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||
| 2024 | 2023 | 2022 | ||||||||||||
| Loans and leases | 68 | % | 69 | % | 71 | % | ||||||||
| Investment securities | 18 | 14 | 21 | |||||||||||
| Interest-earning deposits at banks | 14 | 17 | 8 | |||||||||||
| Total interest-earning assets | 100 | % | 100 | % | 100 | % |
The following table shows the average interest-bearing liability mix:
Table 8
Average Interest-bearing Liability Mix
| % of Average Interest-bearing Liabilities | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||
| 2024 | 2023 | 2022 | ||||||||||||
| Total interest-bearing deposits | 75 | % | 74 | % | 92 | % | ||||||||
| Securities sold under customer repurchase agreements | — | — | 1 | |||||||||||
| Other short-term borrowings | — | — | 1 | |||||||||||
| Long-term borrowings | 25 | 26 | 6 | |||||||||||
| Total interest-bearing liabilities | 100 | % | 100 | % | 100 | % |
Provision for Credit Losses
The provision for credit losses for the Current Year was $431 million, a decrease of $944 million or 69% from $1.38 billion for the Prior Year. The decrease was primarily related to the Day 2 Provision for Credit Losses of $716 million in the Prior Year. The decrease in the provision for credit losses was also due to the ALLL decrease in the Current Year, mainly due to changes in loan mix, improvements in the macroeconomic forecast, and decreases in specific reserves for individually evaluated loans. The mix shift was mostly within SVB loans and reflected increases in the global fund banking portfolio, which has a lower loss rate relative to the rest of our portfolios, and decreases in the investor dependent portfolios, which have higher loss rates. These decreases were partially offset by increases related to loan growth and a $20 million loan loss reserve for Helene.
The ALLL and net charge-offs are further discussed in the “Risk Management—Credit Risk—Allowance for Loan and Lease Losses” and “—Credit Metrics” in this MD&A and in Note 5—Allowance for Loan and Lease Losses.
Table 9
Provision for Credit Losses
| dollars in millions | Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||
| Day 2 Provision for Loan and Lease Losses | $ | — | $ | 462 | 454 | |||||||||||
| Provision for loan and lease losses | 469 | 703 | 97 | |||||||||||||
| Total provision for loan and lease losses | 469 | 1,165 | 551 | |||||||||||||
| Day 2 Provision for Off-Balance Sheet Credit Exposure | — | 254 | 59 | |||||||||||||
| (Benefit) provision for off-balance sheet credit exposure | (38) | (44) | 35 | |||||||||||||
| Total (benefit) provision for off-balance sheet credit exposure | (38) | 210 | 94 | |||||||||||||
| Provision for credit losses | $ | 431 | $ | 1,375 | $ | 645 |
59
Noninterest Income
Noninterest income is an essential part of our total revenue. The primary sources of noninterest income consist of rental income on operating lease equipment, lending-related fees, deposit fees and service charges, client investment fees, wealth management services, international fees, factoring commissions, cardholder and merchant services, and insurance commissions. Descriptions of noninterest income are included in the revenue recognition section in Note 1—Significant Accounting Policies and Basis of Presentation.
Table 10
Noninterest Income
| dollars in millions | Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||
| Rental income on operating lease equipment | $ | 1,048 | $ | 971 | $ | 864 | ||||||||||
| Other noninterest income: | ||||||||||||||||
| Lending-related fees | 257 | 218 | 103 | |||||||||||||
| Deposit fees and service charges | 230 | 200 | 142 | |||||||||||||
| Client investment fees | 213 | 157 | — | |||||||||||||
| Wealth management services | 211 | 188 | 142 | |||||||||||||
| International fees | 119 | 91 | 8 | |||||||||||||
| Factoring commissions | 75 | 82 | 104 | |||||||||||||
| Cardholder services, net | 163 | 139 | 102 | |||||||||||||
| Merchant services, net | 49 | 48 | 35 | |||||||||||||
| Insurance commissions | 55 | 54 | 47 | |||||||||||||
| Realized gain (loss) on sale of investment securities, net | 6 | (26) | — | |||||||||||||
| Fair value adjustment on marketable equity securities, net | 13 | (11) | (3) | |||||||||||||
| Gain on sale of leasing equipment, net | 30 | 20 | 15 | |||||||||||||
| Gain on acquisition | — | 9,808 | 431 | |||||||||||||
| (Loss) gain on extinguishment of debt | (2) | — | 7 | |||||||||||||
| Other noninterest income | 148 | 136 | 139 | |||||||||||||
| Total other noninterest income | 1,567 | 11,104 | 1,272 | |||||||||||||
| Total noninterest income | $ | 2,615 | $ | 12,075 | $ | 2,136 |
Rental Income on Operating Lease Equipment
Rental income on operating lease equipment was $1.05 billion for the Current Year, an increase of $77 million or 8% from $971 million for the Prior Year. The Current Year benefited from growth in rail operating lease equipment, as well as strong re-pricing and utilization rates in the rail portfolio. Rental income is generated primarily in the Rail segment and, to a lesser extent, in the Commercial Bank segment. Revenue is generally dictated by the size of the portfolio, utilization of the railcars, re-pricing of equipment renewed upon lease maturities, and pricing on new leases. Re-pricing refers to the rental rate in the renewed equipment contract compared to the prior contract. Refer to the Rail segment discussion in the “Results by Segment” section of this MD&A for further details.
Total Other Noninterest Income
Total other noninterest income for the Current Year was $1.57 billion, a decrease of $9.54 billion from $11.10 billion for the Prior Year. The decrease was mostly due to the gain on acquisition of $9.81 billion in the Prior Year, offset by the items discussed below.
•Client investment fees increased $56 million, mainly due to the Timing of the SVBB Acquisition, as well as growth in off-balance sheet client fund balances and expanded transaction-based services.
•Lending-related fees increased $39 million, mostly due to the Timing of the SVBB Acquisition, but also reflecting organic loan growth as discussed in the Loans section later in this MD&A. Additionally, capital market fees increased $17 million, due to higher syndication volume in the Current Year.
•Deposit fees and service charges increased $30 million, primarily due to the Timing of the SVBB Acquisition, but also impacted by deposit growth in the Branch Network and Direct Bank.
•International fees increased $28 million, mainly due to the Timing of the SVBB Acquisition, but also reflecting higher commissions we earned on customer foreign currency transactions.
•Cardholder services, net increased $24 million due to the Timing of the SVBB Acquisition and higher transaction volumes in the Current Year.
•The $24 million increase in fair value adjustment on marketable equity securities reflects higher market prices of the underlying securities.
60
•Wealth management services increased $23 million due to higher assets under management.
•Factoring commissions decreased $7 million, mainly due to lower factoring volume and surcharges.
•Realized gain on sales of investment securities improved $32 million compared to the Prior Year. We sold investment securities and realized a $6 million gain in the Current Year, whereas the Prior Year included a net loss of $26 million associated with the sale of a single corporate bond of a distressed financial institution and our strategic decision to sell the municipal bonds acquired in the SVBB Acquisition.
•Other noninterest income increased $12 million, primarily related to higher gains on loan sales.
Noninterest Expense
Noninterest expense includes depreciation on operating lease equipment, maintenance and other operating lease expenses, and operating expenses.
Table 11
Noninterest Expense
| dollars in millions | Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||
| Depreciation on operating lease equipment | $ | 394 | $ | 371 | $ | 345 | ||||||||||
| Maintenance and other operating lease expenses | 219 | 222 | 189 | |||||||||||||
| Operating expenses: | ||||||||||||||||
| Personnel cost | 3,078 | 2,636 | 1,408 | |||||||||||||
| Net occupancy expense | 242 | 244 | 191 | |||||||||||||
| Equipment expense | 504 | 422 | 216 | |||||||||||||
| Professional fees | 121 | 71 | 45 | |||||||||||||
| Third-party processing fees | 230 | 205 | 103 | |||||||||||||
| FDIC insurance expense | 138 | 158 | 31 | |||||||||||||
| Marketing expense | 76 | 102 | 53 | |||||||||||||
| Acquisition-related expenses | 210 | 470 | 231 | |||||||||||||
| Intangible asset amortization | 63 | 57 | 23 | |||||||||||||
| Other noninterest expense | 460 | 377 | 240 | |||||||||||||
| Total operating expenses | 5,122 | 4,742 | 2,541 | |||||||||||||
| Total noninterest expense | $ | 5,735 | $ | 5,335 | $ | 3,075 |
Depreciation on Operating Lease Equipment
Depreciation expense on operating lease equipment is primarily related to rail equipment and small and large ticket equipment we own and lease to others. The increase in depreciation expense for the Current Year compared to the Prior Year was primarily due to the higher operating lease equipment balance. Operating lease activity is in the Rail and Commercial Bank segments. The useful life of rail equipment is generally longer in duration, 40-50 years, whereas small and large ticket equipment is generally 3-10 years. Refer to the Commercial Bank and Rail segments discussion in the section entitled “Results by Segment” of this MD&A for further details.
Maintenance and Other Operating Lease Expenses
The Rail segment leases railcars, primarily pursuant to full-service lease contracts under which we, as lessor, are responsible for railcar maintenance and repair. Maintenance and other operating lease expenses for the Current Year were $219 million, a decrease of $3 million or 2% from $222 million for the Prior Year. Maintenance and other operating lease expenses relate to equipment ownership and leasing costs associated with the railcar portfolio and tend to be variable due to timing and the number of railcars coming on or off lease as well as asset condition. Refer to the Rail segment discussion in the section entitled “Results by Segment” of this MD&A for further details.
61
Operating Expenses
Operating expenses for the Current Year were $5.12 billion, an increase of $380 million or 8% compared to $4.74 billion in the Prior Year.
•The $442 million increase in personnel cost was mostly due to the Timing of the SVBB Acquisition, but also reflected net staff additions, as well as higher incentive compensation and benefit costs.
•The $82 million increase in equipment expense was mainly due to the Timing of the SVBB Acquisition, but also reflected continued investments in technology, including software.
•The $50 million increase in professional fees included consulting costs for continued enhancements to our large financial institution regulatory compliance capabilities.
•The $25 million increase in third-party processing fees was due in part to higher transaction volume and expanded services.
•The $26 million decrease in marketing expense was primarily due to reduced marketing campaigns for Direct Bank deposits.
•The $20 million decrease in FDIC insurance expense was largely due to a special assessment of approximately $64 million in the Prior Year compared to $11 million in the Current Year, partially offset by increases as a result of deposit growth.
•The $83 million increase in other noninterest expense was spread across multiple categories, with notable increases in state-related non-income tax, employee training, regulatory agency expense, and charitable contributions, including our support relief efforts for Helene and Milton.
Acquisition-related expenses decreased $260 million from the Prior Year. The following table presents the major components of acquisition-related expenses:
Table 12
Acquisition-related expenses
| dollars in millions | Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||
| Personnel cost | $ | 78 | $ | 275 | $ | 167 | ||||||||||
| Professional fees | 109 | 92 | 36 | |||||||||||||
| Asset impairment | 9 | 67 | 9 | |||||||||||||
| Other acquisition-related expense | 14 | 36 | 19 | |||||||||||||
| Total acquisition-related expense | $ | 210 | $ | 470 | $ | 231 |
Personnel cost primarily includes severance and retention costs for employees associated with business combinations. These amounts are recognized over the requisite service period, if any.
Professional fees mainly include consulting, legal and accounting costs associated with business combinations and the related integration, optimization, and business process reengineering, including enhancements to technology. These amounts are expensed as incurred.
Income Taxes
Table 13
Income Tax Data
| dollars in millions | Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||
| Income before income taxes | $ | 3,592 | $ | 12,077 | $ | 1,362 | ||||||||||
| Income tax expense | $ | 815 | $ | 611 | $ | 264 | ||||||||||
| Effective income tax rate | 22.7 | % | 5.1 | % | 19.4 | % |
The effective income tax rate (“ETR”) was 22.7% for the Current Year compared to 5.1% for the Prior Year. The higher Current Year ETR compared to the Prior Year was mostly due to the non-taxable nature of the gain on the SVBB Acquisition in the Prior Year.
62
The ETR is impacted by a number of factors, including the relative mix of domestic and international earnings, effects of changes in enacted tax laws, adjustments to valuation allowances, and discrete items. The ETR in future periods may vary from the Current Year ETR due to changes in these factors.
BancShares monitors and evaluates the potential impact of current events on the estimates used to establish income tax expense and income tax liabilities. On a periodic basis, we evaluate our income tax positions based on current tax law and positions taken by various tax auditors within the jurisdictions where BancShares is required to file income tax returns, as well as potential or pending audits or assessments by tax auditors. Refer to Note 20—Income Taxes for additional information.
RESULTS BY SEGMENT
We made changes to our segment reporting during the first quarter of 2024 as further discussed in Note 1—Significant Accounting Policies and Basis of Presentation. Segment disclosures for 2023 and 2022 periods included in this Form 10-K were recast to reflect the segment reporting changes.
BancShares’ segments include the General Bank, the Commercial Bank, SVB Commercial, and Rail. All other financial information not included in the segments is reported in the Corporate section of the segment disclosures. Certain noninterest expenses are directly incurred by a segment, while others are not. Noninterest expenses not directly incurred by a segment are included in Corporate unless allocated to a segment (“Allocated Expenses”). Under our segment expense allocation methodology, Allocated Expenses increase noninterest expense of the applicable segment(s), with an offsetting decrease to Corporate noninterest expense. “All other noninterest expense” in the segment reporting tables below are presented net of Allocated Expenses, resulting in a reduction to expense (or “Contra Expense”) for Corporate. Refer to Note 22—Segment Information for descriptions of segment products and services.
General Bank
Table 14
General Bank: Financial Data
| dollars in millions | As of and for the Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2024 | 2023 | 2022 | |||||||||||||
| Net interest income | $ | 2,980 | $ | 2,580 | $ | 1,830 | ||||||||||
| Noninterest income | 612 | 526 | 483 | |||||||||||||
| Total revenue | 3,592 | 3,106 | 2,313 | |||||||||||||
| Personnel cost | 787 | 725 | 549 | |||||||||||||
| All other noninterest expense | 1,244 | 1,114 | 909 | |||||||||||||
| Total noninterest expense | 2,031 | 1,839 | 1,458 | |||||||||||||
| Provision for credit losses | 153 | 77 | 11 | |||||||||||||
| Income before income taxes | 1,408 | 1,190 | 844 | |||||||||||||
| Income tax expense | 362 | 319 | 214 | |||||||||||||
| Net income | $ | 1,046 | $ | 871 | $ | 630 | ||||||||||
| Pre-provision net revenue (“PPNR”) (1) | $ | 1,561 | $ | 1,267 | $ | 855 | ||||||||||
| Select Period End Balances | ||||||||||||||||
| Loans and leases | $ | 66,768 | $ | 62,832 | $ | 43,212 | ||||||||||
| Deposits | 73,062 | 68,729 | 67,894 |
(1) PPNR is a non-GAAP measure. Refer to the “Non-GAAP Financial Measurements” section of this MD&A for a reconciliation from the most comparable GAAP measure to the non-GAAP measure.
General Bank segment net income for the Current Year increased $175 million compared to the Prior Year. PPNR increased $294 million from the Prior Year. The increases in net income and PPNR were partially due to the Timing of the SVBB Acquisition.
The $400 million increase in NII reflected loan growth discussed below and improved yields, partially offset by higher deposit costs resulting from deposit growth and higher average deposit costs. Noninterest income increased $86 million, benefiting in areas such as higher wealth management services and cardholder services. Personnel cost and all other noninterest expense increased $62 million and $130 million in the Current Year, respectively, mainly due the Timing of the SVBB Acquisition.
63
The $76 million increase in provision for credit losses in the Current Year was mainly due to reserve increase for loan growth and the $20 million loan loss reserve for Helene.
The $3.94 billion increase in loans and leases compared to the Prior Year was mainly due to growth in commercial and business loans in our Branch Network. Consumer mortgage loans were up modestly as we continue to originate and sell rather than hold for investment.
Deposits in the General Bank segment primarily include deposits from the Branch Network, as well as Wealth and Community Association Banking channels. The $4.33 billion increase in deposits compared to the Prior Year was primarily in money market deposits in the Branch Network.
Commercial Bank
Table 15
Commercial Bank: Financial Data
| dollars in millions | As of and for the Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2024 | 2023 | 2022 | |||||||||||||
| Net interest income | $ | 1,100 | $ | 1,015 | $ | 884 | ||||||||||
| Rental income on operating lease equipment | 227 | 231 | 212 | |||||||||||||
| Less: depreciation on operating lease equipment | 185 | 180 | 169 | |||||||||||||
| Net rental income on operating lease equipment (1) | 42 | 51 | 43 | |||||||||||||
| All other noninterest income | 315 | 329 | 306 | |||||||||||||
| Total noninterest income (2) | 542 | 560 | 518 | |||||||||||||
| Noninterest income, net of depreciation (1) | 357 | 380 | 349 | |||||||||||||
| Total revenue | 1,457 | 1,395 | 1,233 | |||||||||||||
| Personnel cost | 233 | 194 | 171 | |||||||||||||
| All other noninterest expense | 493 | 450 | 405 | |||||||||||||
| Total noninterest expense (2) | 911 | 824 | 745 | |||||||||||||
| Noninterest expense, net of depreciation (1) | 726 | 644 | 576 | |||||||||||||
| Provision for credit losses | 144 | 517 | 121 | |||||||||||||
| Income before income taxes | 587 | 234 | 536 | |||||||||||||
| Income tax expense | 147 | 69 | 128 | |||||||||||||
| Net income | $ | 440 | $ | 165 | $ | 408 | ||||||||||
| PPNR (1) | $ | 731 | $ | 751 | $ | 657 | ||||||||||
| Select Period End Balances | ||||||||||||||||
| Loans and leases | $ | 33,197 | $ | 30,936 | $ | 27,491 | ||||||||||
| Operating lease equipment, net | 750 | 780 | 723 | |||||||||||||
| Deposits | 3,283 | 3,228 | 3,219 |
(1) Net rental income on operating lease equipment, noninterest income, net of depreciation, noninterest expense, net of depreciation, and PPNR are non-GAAP measures. Refer to the “Non-GAAP Financial Measurements” section of this MD&A for a reconciliation from the most comparable GAAP measure to the non-GAAP measure.
(2) Total noninterest income and total noninterest expense include depreciation on operating lease equipment.
Commercial Bank segment net income for the Current Year increased $275 million compared to the Prior Year, mainly due to the $373 million decrease in provision for credit losses. The higher provision for credit losses in the Prior Year was mainly due to loan growth and a reserve increase, partially resulting from then unfavorable trends in certain macroeconomic variables.
PPNR decreased $20 million from the Prior Year. Segment NII increased $85 million compared to the Prior Year, primarily due to higher interest income on loans reflective of growth and higher yields, partially offset by higher interest expense on deposits. The $14 million decline in other noninterest income was mostly due to lower factoring commissions and fair value changes in customer derivative positions, partially offset by higher lending-related fees, including capital market fees. The $39 million increase in personnel cost was mainly due to higher incentive compensation. The $43 million increase in all other noninterest expense included items such as higher FDIC insurance expense and impairment on software and related projects.
The $2.26 billion increase in loans and leases compared to the Prior Year reflects loan growth in a number of industry verticals, primarily TMT and healthcare.
Deposits in the Commercial Bank segment increased by $55 million from the Prior Year, as higher noninterest-bearing checking offset declines in interest-bearing deposits.
64
SVB Commercial
Table 16
SVB Commercial: Financial Data
| dollars in millions | As of and for the Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2024 | 2023 | ||||||||||
| Net interest income | $ | 2,274 | $ | 1,647 | ||||||||
| Noninterest income | 565 | 430 | ||||||||||
| Total revenue | 2,839 | 2,077 | ||||||||||
| Personnel cost | 530 | 401 | ||||||||||
| All other noninterest expense | 1,023 | 883 | ||||||||||
| Total noninterest expense | 1,553 | 1,284 | ||||||||||
| Provision for credit losses | 134 | 65 | ||||||||||
| Income before income taxes | 1,152 | 728 | ||||||||||
| Income tax expense | 295 | 184 | ||||||||||
| Net income | $ | 857 | $ | 544 | ||||||||
| PPNR (1) | $ | 1,286 | $ | 793 | ||||||||
| Select Period End Balances | ||||||||||||
| Loans and leases | $ | 40,194 | $ | 39,511 | ||||||||
| Deposits | 36,637 | 34,730 |
(1) PPNR is a non-GAAP measure. Refer to the “Non-GAAP Financial Measurements” section of this MD&A for a reconciliation from the most comparable GAAP measure to the non-GAAP measure.
SVB Commercial segment net income for the Current Year increased $313 million compared to the Prior Year. PPNR increased $493 million from the Prior Year. The increases in net income and PPNR were mainly due to the Timing of the SVBB Acquisition.
NII increased $627 million due to higher interest income on loans due to growth and higher yields, partially offset by higher interest expense on deposits due to higher rates and balances, along with a shift to interest-bearing deposits from noninterest-bearing deposits.
The provision for credit losses increased $69 million, which included higher specific reserves in the investor dependent portfolios.
The increase of $683 million in loans was attributed to the global fund banking portfolio, partially offset by declines in investor dependent loans as payments exceeded new originations.
Deposits increased $1.91 billion from the Prior Year, mainly due to growth in money market deposits and interest-bearing checking, partially offset by declines in noninterest-bearing deposits.
65
Rail
Table 17
Rail: Financial Data
| dollars in millions | As of and for the Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2024 | 2023 | 2022 | |||||||||||||
| Net interest expense | $ | (186) | $ | (143) | $ | (80) | ||||||||||
| Rental income on operating lease equipment | 821 | 740 | 652 | |||||||||||||
| Less: depreciation on operating lease equipment | 209 | 191 | 176 | |||||||||||||
| Less: maintenance and other operating lease expenses | 219 | 222 | 189 | |||||||||||||
| Net rental income on operating lease equipment (1) | 393 | 327 | 287 | |||||||||||||
| All other noninterest income | 15 | 5 | 4 | |||||||||||||
| Total noninterest income (2) | 836 | 745 | 656 | |||||||||||||
| Noninterest income, net of depreciation and maintenance (1) | 408 | 332 | 291 | |||||||||||||
| Total revenue | 222 | 189 | 211 | |||||||||||||
| Personnel cost | 25 | 22 | 20 | |||||||||||||
| All other noninterest expense | 50 | 45 | 42 | |||||||||||||
| Total noninterest expense (2) | 503 | 480 | 427 | |||||||||||||
| Noninterest expense, net of depreciation and maintenance (1) | 75 | 67 | 62 | |||||||||||||
| Provision for credit losses | — | — | — | |||||||||||||
| Income before income taxes | 147 | 122 | 149 | |||||||||||||
| Income tax expense | 36 | 32 | 37 | |||||||||||||
| Net income | $ | 111 | $ | 90 | $ | 112 | ||||||||||
| PPNR (1) | $ | 147 | $ | 122 | $ | 149 | ||||||||||
| Select Period End Balances | ||||||||||||||||
| Loans and leases | $ | 62 | $ | 23 | $ | 78 | ||||||||||
| Operating lease equipment, net | 8,573 | 7,966 | 7,433 | |||||||||||||
| Deposits | 18 | 13 | 15 |
(1) Net rental income on operating lease equipment, noninterest income, net of depreciation and maintenance, noninterest expense, net of depreciation and maintenance, and PPNR are non-GAAP measures. Refer to the “Non-GAAP Financial Measurements” section of this MD&A for a reconciliation from the most comparable GAAP measure to the non-GAAP measure.
(2) Total noninterest income and total noninterest expense include depreciation and maintenance on operating lease equipment.
Rail segment net income, rental income on operating leases and net rental income on operating lease equipment are utilized to measure the profitability of our Rail segment. Net rental income on operating lease equipment is calculated as rental income on operating lease equipment reduced by depreciation, maintenance and other operating lease expenses. Railcar depreciation is recognized on a straight-line basis over the estimated useful life of the asset. Maintenance and other operating lease expenses relate to equipment ownership and leasing costs associated with the portfolio and tend to be variable due to timing and number of railcars coming on or off lease and the asset condition. Due to the nature of our portfolio, which is essentially all operating lease equipment, certain financial measures commonly used by banks, such as NII, are not as meaningful for this segment. NII is not used because it includes the impact of debt costs funding our operating lease assets but excludes the associated net rental income.
Rail segment net income for the Current Year compared to the Prior Year increased $21 million. PPNR increased $25 million from the Prior Year. The increases were mostly due to higher rental income on operating leases. Net rental income on operating leases for the Current Year compared to the Prior Year increased $66 million, largely attributable to growth of our railcar fleet, along with strong re-pricing. Noninterest income primarily reflects net gains on sale of leasing equipment. Refer to the “Non-GAAP Financial Measurements” section of this MD&A for a reconciliation from the most comparable GAAP measure to the non-GAAP measure.
Our fleet is diverse and the average re-pricing of equipment upon lease maturities was 128% of the average prior or expiring lease rate during the fourth quarter of 2024. Our fleet remains effectively fully utilized. Railcar utilization, including commitments to lease, was 97.6% at December 31, 2024 and 98.7% at December 31, 2023.
Portfolio
Rail segment customers include all of the U.S. and Canadian Class I railroads (i.e., railroads with annual revenues of approximately $500 million and greater) and other railroads, as well as manufacturers and commodity shippers. Our total operating lease fleet at December 31, 2024 consisted of approximately 126,000 railcars and locomotives.
66
The following tables reflect the proportion of railcars by type based on units and net investment, and rail operating lease equipment by obligor industry:
Table 18
Operating Lease Railcar Portfolio by Type (units and net investment)
| December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Railcar Type | Total Owned Fleet - % Total Units | Total Owned Fleet - % Total Net Investment | Total Owned Fleet - % Total Units | Total Owned Fleet - % Total Net Investment | Total Owned Fleet - % Total Units | Total Owned Fleet - % Total Net Investment | |||||||||||||||
| Covered hoppers | 45 | % | 42 | % | 45 | % | 42 | % | 43 | % | 41 | % | |||||||||
| Tank cars | 27 | 38 | 27 | 38 | 29 | 40 | |||||||||||||||
| Mill/ coil gondolas | 8 | 6 | 8 | 7 | 8 | 6 | |||||||||||||||
| Coal | 7 | 1 | 7 | 1 | 8 | 1 | |||||||||||||||
| Boxcars | 6 | 6 | 6 | 6 | 6 | 6 | |||||||||||||||
| Other | 7 | 7 | 7 | 6 | 6 | 6 | |||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
Table 19
Rail Operating Lease Equipment by Obligor Industry
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Manufacturing | $ | 3,467 | 40 | % | $ | 3,281 | 41 | % | $ | 3,016 | 41 | % | ||||||||||||
| Rail | 2,003 | 23 | 1,889 | 24 | 1,981 | 27 | ||||||||||||||||||
| Wholesale | 1,505 | 18 | 1,217 | 15 | 1,101 | 15 | ||||||||||||||||||
| Oil and gas extraction / services | 583 | 7 | 573 | 7 | 552 | 7 | ||||||||||||||||||
| Energy and utilities | 239 | 3 | 230 | 3 | 242 | 3 | ||||||||||||||||||
| Other | 776 | 9 | 776 | 10 | 541 | 7 | ||||||||||||||||||
| Total | $ | 8,573 | 100 | % | $ | 7,966 | 100 | % | $ | 7,433 | 100 | % |
Corporate
Table 20
Corporate: Financial Data
| dollars in millions | As of and for the Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2024 | 2023 | 2022 | |||||||||||||
| Net interest income | $ | 975 | $ | 1,613 | $ | 312 | ||||||||||
| Noninterest income | 60 | 9,814 | 479 | |||||||||||||
| Total revenue | 1,035 | 11,427 | 791 | |||||||||||||
| Personnel cost | 1,503 | 1,294 | 668 | |||||||||||||
| Acquisition-related expenses | 210 | 470 | 231 | |||||||||||||
| All other noninterest expense | (976) | (856) | (454) | |||||||||||||
| Total noninterest expense | 737 | 908 | 445 | |||||||||||||
| Provision for credit losses | — | 716 | 513 | |||||||||||||
| Income before income taxes | 298 | 9,803 | (167) | |||||||||||||
| Income tax expense (benefit) | (25) | 7 | (115) | |||||||||||||
| Net income | $ | 323 | $ | 9,796 | $ | (52) | ||||||||||
| PPNR (1) | $ | 298 | $ | 10,519 | $ | 346 | ||||||||||
| Select Period End Balances | ||||||||||||||||
| Deposits | 42,229 | 39,154 | 18,280 |
(1) PPNR is a non-GAAP measure. Refer to the “Non-GAAP Financial Measurements” section of this MD&A for a reconciliation from the most comparable GAAP measure to the non-GAAP measure.
Corporate net income for the Current Year decreased $9.47 billion compared to the Prior Year. PPNR decreased $10.22 billion from the Prior Year. The decreases were mainly due to the SVBB Acquisition impacts in the Prior Year, such as the gain on acquisition of $9.81 billion.
NII decreased $638 million, mainly due to higher deposit interest expense as a result of Direct Bank deposit growth and higher rates, higher borrowing costs for the Purchase Money Note due to the Timing of the SVBB Acquisition, and a decline in loan PAA, partially offset by the increase in interest income on investment securities resulting from continued purchases and higher yields.
67
Prior Year noninterest income included the previously discussed gain on acquisition and a loss on sales of investment securities of $26 million, while the Current Year benefited from positive fair value adjustments on marketable equity securities and gains on sales of investment securities.
Personnel cost increased due to inclusion of the Timing of the SVBB Acquisition, along with net staff additions and higher incentive compensation. Acquisition-related expenses are further discussed in the “Noninterest Expense” section of this MD&A. All other noninterest expense is presented net of Allocated Expenses, resulting in a Contra Expense for Corporate as further discussed above and in Note 22—Segment Information.
The Prior Year included Day 2 Provision for Credit Losses of $716 million.
The income tax rates for the Current Year were impacted by a change in our estimated state tax rates and other items discussed in the “Income Taxes” section of this MD&A, while the Prior Year was impacted by the gain on acquisition.
Corporate deposits mainly consist of Direct Bank deposits of $41.09 billion, with the remaining primarily brokered deposits. The $3.08 billion increase from the Prior Year was primarily due to higher growth in savings deposits, partially offset by lower time deposits.
2025 Segment Reporting Updates
We updated our segment reporting during the first quarter of 2025 (the “2025 Segment Reporting Updates”) as we integrated certain legacy SVBB components into the Commercial Bank segment. We also updated our segment expense allocation methodology. The 2025 Segment Reporting Updates did not result in the addition or removal of any of our existing segments at December 31, 2024 and the global fund banking and investor dependent loan portfolios, as well as a substantial portion of the innovation commercial and industrial (“innovation C&I”) and cash flow dependent loan portfolios, remain in the SVB Commercial segment. The 2025 Segment Reporting Updates are not reflected in the segment reporting tables above because the updates occurred after December 31, 2024. The changes will be reflected in our Form 10-Q for the quarter ending March 31, 2025, including any prior periods included therein.
BALANCE SHEET ANALYSIS
Interest-earning Assets
Interest-earning assets include interest-earning deposits at banks, securities purchased under agreements to resell, investment securities, loans held for sale, and loans and leases, all of which reflect varying interest rates based on the risk level and repricing characteristics of the underlying asset. Higher-risk investments typically carry a higher interest rate, but expose us to higher levels of market and/or credit risk. We strive to maintain a high level of interest-earning assets relative to total assets while keeping non-earning assets at a minimum.
Interest-earning Deposits at Banks
Interest-earning deposits at banks are primarily comprised of interest-bearing deposits with the FRB. Interest-earning deposits at banks as of December 31, 2024 totaled $21.36 billion, a decrease of $12.25 billion or 36% from $33.61 billion at December 31, 2023. The decrease from December 31, 2023 is related to continued liquidity and funding management as we grew customer deposits and purchased investment securities.
Securities Purchased Under Agreements to Resell
Securities purchased under agreements to resell at December 31, 2024 totaled $158 million, a decrease of $315 million from $473 million at December 31, 2023.
68
Investment Securities
The primary objective of the investment portfolio is to generate incremental income by deploying excess funds into securities that have minimal liquidity risk and low to moderate interest rate risk and credit risk. Other objectives include acting as a stable source of liquidity, serving as a tool for asset and liability management and maintaining an interest rate risk profile compatible with our objectives. Additionally, purchases of equities and corporate bonds in other financial institutions have been made under a long-term earnings optimization strategy. Changes in the total balance of our investment securities portfolio result from trends in balance sheet funding and market performance. Generally, when inflows arising from deposit and treasury services products exceed loan and lease demand, we invest excess funds into the securities portfolio or into interest-earning deposits at banks. Conversely, when loan demand exceeds growth in deposits and short-term borrowings, we allow interest-earning deposits at banks to decline and use proceeds from maturing securities and prepayments to fund loan growth. Refer to Note 3—Investment Securities and the “Funding, Liquidity and Capital Overview” in the “Executive Overview” section of this MD&A for additional disclosures regarding investment securities.
The carrying value of investment securities at December 31, 2024 totaled $44.09 billion, an increase of $14.09 billion or 47% from $30.00 billion at December 31, 2023. The increase from December 31, 2023 reflected purchases that totaled $23.29 billion, which were primarily U.S agency residential mortgage-backed and short-duration U.S. Treasury investment securities, partially offset by maturities, sales, and payments of $9.52 billion. The change also included non-cash items, such as amortization, accretion, and fair value changes for investment securities available for sale and marketable equity securities.
Our portfolio of investment securities available for sale consists of mortgage-backed securities issued by government agencies and government sponsored entities, U.S. Treasury securities, corporate bonds, and municipal bonds. Investment securities available for sale are reported at fair value and unrealized gains and losses are included as a component of AOCI, net of deferred taxes. As of December 31, 2024, investment securities available for sale had a net pretax unrealized loss of $762 million, compared to a net pretax unrealized loss of $752 million as of December 31, 2023, primarily reflecting changes in interest rates and maturities. The fair value of investment securities is impacted by interest rates, credit spreads, market volatility and liquidity conditions. The fair value of the investment securities portfolio generally increases when interest rates decrease or when credit spreads tighten. Given the consistently strong credit rating of the U.S. Treasury, and the long history of no credit losses on debt securities issued by government agencies and government sponsored entities, no allowance for credit loss was required as of December 31, 2024. For corporate bonds, we analyzed the changes in interest rates relative to when the investment securities were purchased or acquired, and considered other factors including changes in credit ratings, delinquencies, and other macroeconomic factors. We determined no allowance for credit loss was required as of December 31, 2024.
Our portfolio of investment securities held to maturity consists of similar mortgage-backed securities, U.S. Treasury securities and government agency securities described above, as well as securities issued by the Supranational Entities & Multilateral Development Banks and FDIC guaranteed certificates of deposit with other financial institutions. Given the consistently strong credit rating of the U.S. Treasury and the Supranational Entities & Multilateral Development Banks, and the long history of no credit losses on debt securities issued by government agencies and government sponsored entities, we determined that no allowance for credit loss was required for investment securities held to maturity at December 31, 2024.
69
The following table presents the investment securities portfolio, segregated by major category:
Table 21
Investment Securities
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Composition(1) | Amortized Cost | Fair Value | Composition(1) | Amortized Cost | Fair Value | Composition(1) | Amortized Cost | Fair Value | |||||||||||||||||||||||||||||
| Investment securities available for sale: | |||||||||||||||||||||||||||||||||||||
| U.S. Treasury | 32.7 | % | $ | 13,897 | $ | 13,903 | 36.8 | % | $ | 10,554 | $ | 10,508 | 10.6 | % | $ | 2,035 | $ | 1,898 | |||||||||||||||||||
| Government agency | 0.2 | 79 | 77 | 0.4 | 120 | 117 | 0.9 | 164 | 162 | ||||||||||||||||||||||||||||
| Residential mortgage-backed securities | 36.7 | 16,161 | 15,620 | 23.4 | 7,154 | 6,686 | 26.8 | 5,424 | 4,795 | ||||||||||||||||||||||||||||
| Commercial mortgage-backed securities | 8.6 | 3,869 | 3,666 | 7.5 | 2,319 | 2,131 | 9.0 | 1,774 | 1,604 | ||||||||||||||||||||||||||||
| Corporate bonds | 1.1 | 489 | 467 | 1.7 | 529 | 482 | 3.0 | 570 | 536 | ||||||||||||||||||||||||||||
| Municipal bonds | — | 17 | 17 | — | 12 | 12 | — | — | — | ||||||||||||||||||||||||||||
| Total investment securities available for sale | 79.3 | % | $ | 34,512 | $ | 33,750 | 69.8 | % | $ | 20,688 | $ | 19,936 | 50.3 | % | $ | 9,967 | $ | 8,995 | |||||||||||||||||||
| Investment in marketable equity securities | 0.2 | % | $ | 79 | $ | 101 | 0.3 | % | $ | 75 | $ | 84 | 0.5 | % | $ | 75 | $ | 95 | |||||||||||||||||||
| Investment securities held to maturity: | |||||||||||||||||||||||||||||||||||||
| U.S. Treasury | 1.1 | % | $ | 483 | $ | 452 | 1.5 | % | $ | 479 | $ | 439 | 2.4 | % | $ | 474 | $ | 424 | |||||||||||||||||||
| Government agency | 3.2 | 1,489 | 1,374 | 4.9 | 1,506 | 1,363 | 7.6 | 1,548 | 1,362 | ||||||||||||||||||||||||||||
| Residential mortgage-backed securities | 9.1 | 4,558 | 3,878 | 12.5 | 4,205 | 3,561 | 21.7 | 4,605 | 3,882 | ||||||||||||||||||||||||||||
| Commercial mortgage-backed securities | 6.5 | 3,407 | 2,729 | 10.1 | 3,489 | 2,875 | 16.1 | 3,355 | 2,871 | ||||||||||||||||||||||||||||
| Supranational securities | 0.6 | 300 | 267 | 0.9 | 298 | 263 | 1.4 | 295 | 254 | ||||||||||||||||||||||||||||
| Other | — | 2 | 2 | — | 2 | 2 | — | 2 | 2 | ||||||||||||||||||||||||||||
| Total investment securities held to maturity | 20.5 | % | $ | 10,239 | $ | 8,702 | 29.9 | % | $ | 9,979 | $ | 8,503 | 49.2 | % | $ | 10,279 | $ | 8,795 | |||||||||||||||||||
| Total investment securities | 100.0 | % | $ | 44,830 | $ | 42,553 | 100.0 | % | $ | 30,742 | $ | 28,523 | 100.0 | % | $ | 20,321 | $ | 17,885 | |||||||||||||||||||
| (1) Calculated as a percentage of the total fair value of investment securities. |
70
The following table presents the weighted average yields for investment securities available for sale and held to maturity at December 31, 2024, segregated by major category with ranges of contractual maturities. The weighted average yield on the portfolio was calculated using security-level annualized yields based on book yield to maturity and takes into account amortization of premiums and accretion of discounts, but does not include the effects of hedging. The total weighted average yields for investment securities available for sale and held to maturity are based on the underlying weighted average amortized cost.
Table 22
Weighted Average Yield on Investment Securities
| December 31, 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to 10 Years | After 10 Years | Total | ||||||||||
| Investment securities available for sale: | ||||||||||||||
| U.S. Treasury | 4.13 | % | 4.35 | % | — | % | — | % | 4.27 | % | ||||
| Government agency | — | 4.58 | 4.67 | — | 4.63 | |||||||||
| Residential mortgage-backed securities (1) | — | 4.08 | 4.71 | 3.95 | 4.10 | |||||||||
| Commercial mortgage-backed securities (1) | 4.54 | 4.69 | 6.19 | 3.07 | 4.15 | |||||||||
| Corporate bonds | 6.40 | 7.67 | 5.39 | 6.13 | 6.00 | |||||||||
| Municipal bonds | — | — | — | 7.20 | 7.20 | |||||||||
| Total investment securities available for sale | 4.16 | % | 4.45 | % | 4.82 | % | 3.86 | % | 4.21 | % | ||||
| Investment securities held to maturity: | ||||||||||||||
| U.S. Treasury | 1.19 | % | 1.42 | % | 1.57 | % | — | % | 1.38 | % | ||||
| Government agency | 1.24 | 1.51 | 1.88 | — | 1.54 | |||||||||
| Residential mortgage-backed securities (1) | — | — | 2.62 | 2.43 | 2.43 | |||||||||
| Commercial mortgage-backed securities (1) | — | 2.45 | 1.82 | 2.56 | 2.56 | |||||||||
| Supranational securities | 1.23 | 1.50 | 1.68 | — | 1.56 | |||||||||
| Other | 3.86 | — | — | — | 3.86 | |||||||||
| Total investment securities held to maturity | 1.24 | % | 1.49 | % | 1.79 | % | 2.49 | % | 2.27 | % |
(1) Residential mortgage-backed and commercial mortgage-backed securities, which are not due at a single maturity date, have been included in maturity groupings based on the contractual maturity at December 31, 2024. The expected life will differ from contractual maturities because borrowers have the right to prepay the underlying loans.
Assets Held for Sale
Certain residential mortgage loans and commercial loans are originated with the intent to be sold to investors or lenders, respectively, and are recorded in assets held for sale at fair value. In addition, BancShares may change its strategy for certain loans initially held for investment and decide to sell them in the secondary market. At that time, portfolio loans are transferred to loans held for sale at the lower of cost or fair value (“LOCOM”). When we decide to sell operating lease equipment, it is transferred to assets held for sale at LOCOM.
Assets held for sale at December 31, 2024 were $85 million, an increase of $9 million or 12% from $76 million at December 31, 2023.
Table 23
Assets Held for Sale
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Loans and leases: | ||||||||||
| Commercial | $ | 27 | $ | 26 | $ | 48 | ||||
| Consumer | 55 | 38 | 4 | |||||||
| SVB | — | 9 | — | |||||||
| Loans and leases | 82 | 73 | 52 | |||||||
| Operating lease equipment | 3 | 3 | 8 | |||||||
| Total assets held for sale | $ | 85 | $ | 76 | $ | 60 |
Loans and Leases
We updated our loan classes during the first quarter of 2024 as further discussed in Note 1—Significant Accounting Policies and Basis of Presentation. Loan and lease and ALLL disclosures for 2023 and 2022 periods included in this Annual Report on Form 10-K were recast to reflect the changes in loan classes.
71
Loans and leases held for investment at December 31, 2024 were $140.22 billion, an increase of $6.92 billion or 5% from $133.30 billion at December 31, 2023. The increase from December 31, 2023 reflects growth in commercial, consumer, and SVB loans. The increase of $5.57 billion in commercial loans was spread across various industry verticals such as TMT and healthcare, due to strong loan originations. Growth in our real estate portfolio was mainly in multi-family, partially offset by a decline in general office. The consumer loan growth of $669 million was mostly in residential mortgages, reflecting increased origination activity, partially offset by loan sales which were higher in the Current Year. Within SVB loan classes, the $683 million growth was attributed to the global fund banking portfolio, partially offset by declines in investor dependent loans as loan payments exceeded new originations.
Refer to the Note 4—Loans and Leases for further information.
The following table presents loans and leases by loan segment and loan class, and the respective proportion to total loans:
Table 24
Loans and Leases
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance | % to Total Loans | Balance | % to Total Loans | Balance | % to Total Loans | |||||||||||||||||||
| Commercial: | ||||||||||||||||||||||||
| Commercial construction | $ | 5,109 | 4 | % | $ | 3,918 | 3 | % | $ | 2,804 | 4 | % | ||||||||||||
| Owner occupied commercial mortgage | 16,842 | 12 | 15,471 | 12 | 14,473 | 20 | ||||||||||||||||||
| Non-owner occupied commercial mortgage | 16,194 | 12 | 14,995 | 11 | 9,902 | 14 | ||||||||||||||||||
| Commercial and industrial | 31,640 | 22 | 29,794 | 22 | 24,105 | 34 | ||||||||||||||||||
| Leases | 2,014 | 1 | 2,054 | 2 | 2,171 | 3 | ||||||||||||||||||
| Total commercial | $ | 71,799 | 51 | % | $ | 66,232 | 50 | % | $ | 53,455 | 75 | % | ||||||||||||
| Consumer: | ||||||||||||||||||||||||
| Residential mortgage | $ | 23,152 | 16 | % | $ | 22,776 | 17 | % | $ | 13,309 | 19 | % | ||||||||||||
| Revolving mortgage | 2,567 | 2 | 2,165 | 2 | 1,951 | 3 | ||||||||||||||||||
| Consumer auto | 1,523 | 1 | 1,442 | 1 | 1,414 | 2 | ||||||||||||||||||
| Consumer other | 986 | 1 | 1,176 | 1 | 652 | 1 | ||||||||||||||||||
| Total consumer | $ | 28,228 | 20 | % | $ | 27,559 | 21 | % | $ | 17,326 | 25 | % | ||||||||||||
| SVB: | ||||||||||||||||||||||||
| Global fund banking | $ | 27,904 | 20 | % | $ | 25,553 | 19 | % | $ | — | — | % | ||||||||||||
| Investor dependent - early stage | 997 | 1 | 1,403 | 1 | — | — | ||||||||||||||||||
| Investor dependent - growth stage | 2,196 | 2 | 2,897 | 2 | — | — | ||||||||||||||||||
| Innovation C&I and cash flow dependent | 9,097 | 6 | 9,658 | 7 | — | — | ||||||||||||||||||
| Total SVB | $ | 40,194 | 29 | % | $ | 39,511 | 29 | % | $ | — | — | % | ||||||||||||
| Total loans and leases | $ | 140,221 | 100 | % | $ | 133,302 | 100 | % | $ | 70,781 | 100 | % | ||||||||||||
| Allowance for loan and lease losses | (1,676) | (1,747) | (922) | |||||||||||||||||||||
| Net loans and leases | $ | 138,545 | $ | 131,555 | $ | 69,859 |
The unamortized discount related to acquired loans was $1.60 billion at December 31, 2024, a decrease of $438 million from $2.04 billion at December 31, 2023. The decrease from December 31, 2023 reflects accretion of $505 million, including $81 million for unfunded commitments.
Operating Lease Equipment, Net
As detailed in the following table, our operating lease portfolio mostly relates to the Rail segment, with the remainder included in the Commercial Bank segment. Refer to the “Results by Segment” section of this MD&A for further details on the operating lease equipment portfolio in Rail.
Table 25
Operating Lease Equipment
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Railcars and locomotives | $ | 8,573 | $ | 7,966 | $ | 7,433 | ||||||
| Other equipment | 750 | 780 | 723 | |||||||||
| Total (1) | $ | 9,323 | $ | 8,746 | $ | 8,156 |
(1) Includes off-lease rail equipment of $219 million at December 31, 2024, $253 million at December 31, 2023 and $457 million at December 31, 2022.
72
Interest-bearing Liabilities
Interest-bearing liabilities include interest-bearing deposits, securities sold under agreements to repurchase, and borrowings. Interest-bearing liabilities at December 31, 2024 totaled $153.65 billion, an increase of $9.94 billion or 7% from $143.71 billion at December 31, 2023, mainly due to deposit growth as further discussed below.
Deposits
Total deposits at December 31, 2024 were $155.23 billion, an increase of $9.38 billion or 6% from $145.85 billion at December 31, 2023. The increase from December 31, 2023 was mainly attributable to:
•growth in money market and time deposit accounts in the Branch Network,
•higher savings deposits, partially offset by lower time deposits in the Direct Bank, and
•growth in money market deposits in the SVB Commercial segment.
The following table summarizes the types of deposits:
Table 26
Deposits
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noninterest-bearing demand | $ | 38,633 | $ | 39,799 | $ | 24,922 | ||||||
| Checking with interest | 25,343 | 23,754 | 16,202 | |||||||||
| Money market | 35,722 | 30,625 | 21,047 | |||||||||
| Savings | 42,278 | 35,244 | 16,827 | |||||||||
| Time | 13,253 | 16,432 | 10,410 | |||||||||
| Interest-bearing deposits | 116,596 | 106,055 | 64,486 | |||||||||
| Total deposits | $ | 155,229 | $ | 145,854 | $ | 89,408 | ||||||
| Noninterest-bearing deposits to total deposits | 24.9 | % | 27.3 | % | 27.9 | % |
We strive to maintain a strong liquidity position, and therefore, deposit retention remains a key business objective. We believe traditional bank deposit products remain an attractive option for many customers. As economic conditions change, we recognize that our liquidity position could be adversely affected if bank deposits are withdrawn. Our ability to fund future loan growth is significantly dependent on our success in retaining existing deposits and generating new deposits at a reasonable cost.
Deposit Concentrations
BancShares operates a network of branches and offices, predominantly located in the Southeast, Mid-Atlantic, Midwest and Western United States, providing a broad range of financial services to individuals, businesses and professionals. Based on branch location, our top state deposit concentrations as of December 31, 2024 were in North Carolina, California, and South Carolina, which represented approximately 26.1%, 8.5%, and 7.8%, respectively, of total deposits.
The Direct Bank had $41.09 billion or 26.5% of our total deposits as of December 31, 2024. The Direct Bank deposits mainly consist of savings deposit accounts.
SVB Commercial segment deposits as of December 31, 2024 were $36.64 billion or 23.6% of total deposits and are primarily concentrated in online banking. Deposits in the SVB Commercial segment include large dollar accounts with private equity and venture capital clients, primarily in the technology, life science and healthcare industries. Deposit accounts in the SVB Commercial segment with balances in excess of $50 million totaled approximately $5.01 billion as of December 31, 2024.
Brokered deposits, included in time deposits in the preceding table, are a source of deposit funding but remain an immaterial amount of total deposits at less than 1% as of December 31, 2024 and 2023.
Uninsured Deposits
The amount of uninsured deposits is estimated consistent with the methodologies and assumptions utilized in providing information to the FDIC and Federal Reserve. We estimate total uninsured deposits were $59.51 billion, which represented approximately 38.3% of total deposits at December 31, 2024, compared to $54.15 billion or 37.1% of total deposits at December 31, 2023.
Refer to the “Funding, Liquidity and Capital Overview” and “Results by Segment” sections of this MD&A for further discussion of deposit composition, uninsured deposits, and recent deposit trends.
73
The following table provides the expected maturity of time deposits with balances in excess of $250,000 as of December 31, 2024:
Table 27
Maturities of Time Deposits In Excess of $250,000
| dollars in millions | December 31, 2024 | |
|---|---|---|
| Time deposits maturing in: | ||
| Three months or less | $ | 831 |
| Over three months through six months | 603 | |
| Over six months through 12 months | 214 | |
| More than 12 months | 41 | |
| Total | $ | 1,689 |
Borrowings
Total borrowings at December 31, 2024 were $37.05 billion, a decrease of $603 million from $37.65 billion at December 31, 2023. The decrease from December 31, 2023 related to the redemptions of our senior unsecured borrowings, Capital Trust debentures, and subordinated debt, along with declines in securities sold under agreements to repurchase and the Purchase Money Note. We redeemed the 2.969% fixed-to-floating rate senior unsecured notes due in September 2025 in September 2024 prior to incurring a higher cost upon conversion to a floating rate. We redeemed the 4.125% fixed-to-fixed rate subordinated notes due in November 2029 in November 2024 prior to incurring a higher cost upon rate reset. Additionally, the carrying amount of the Purchase Money Note decreased $30 million during the Current Year due to a net settlement with the FDIC of $80 million, partially offset by PAA of $50 million.
The following table presents borrowings, net of the respective unamortized purchase accounting adjustments and issuance costs:
Table 28
Borrowings
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Securities sold under agreements to repurchase | $ | 367 | $ | 485 | $ | 436 | ||||||
| Federal Home Loan Bank borrowings | ||||||||||||
| Floating rate notes due through September 2025 | — | — | 4,250 | |||||||||
| Federal Deposit Insurance Corporation | ||||||||||||
| 3.500% fixed rate note due March 2028(1) | 35,816 | 35,846 | — | |||||||||
| Senior Unsecured Borrowings | ||||||||||||
| 3.929% fixed-to-floating rate notes due June 2024 | — | — | 505 | |||||||||
| 2.969% fixed-to-floating rate notes due September 2025(2) | — | 318 | 320 | |||||||||
| 6.000% fixed rate notes due April 2036 | 58 | 59 | 59 | |||||||||
| Subordinated debt | ||||||||||||
| 6.125% fixed rate notes due March 2028 | 445 | 460 | 469 | |||||||||
| 4.125% fixed-to-fixed rate notes due November 2029(3) | — | 101 | 102 | |||||||||
| 3.375% fixed-to-floating rate notes due March 2030 | 350 | 349 | 348 | |||||||||
| Macon Capital Trust I - floating rate debentures due March 2034 | — | — | 14 | |||||||||
| SCB Capital Trust I - floating rate debentures due April 2034(4) | — | 10 | 10 | |||||||||
| FCB/SC Capital Trust II - floating rate debentures due June 2034(4) | — | 18 | 18 | |||||||||
| FCB/NC Capital Trust III - floating rate debentures due June 2036 | — | — | 88 | |||||||||
| Other borrowings | 15 | 8 | 26 | |||||||||
| Total borrowings | $ | 37,051 | $ | 37,654 | $ | 6,645 |
(1) Issued in connection with the SVBB Acquisition and secured by collateral. Refer to Note 2—Business Combinations and Note 4—Loans and Leases. The unamortized discount related to this borrowing was $176 million and $226 million at December 31, 2024 and 2023, respectively.
(2) Included a callable feature one year prior to maturity and the debt was redeemed in September 2024.
(3) Included an optional redemption feature five years prior to maturity which was exercised in November 2024.
(4) The borrowings were called during the first quarter of 2024, resulting in a $2 million loss on extinguishment of debt for the year ended December 31, 2024.
74
We continually monitor our capital needs and market conditions in an effort to diversify our borrowing base when appropriate. Additionally, we continue to monitor the status of the NPR issued by the federal banking agencies discussing, among other items, the proposed requirement to maintain a certain level of long-term debt that would be available to absorb losses in the event of failure as further discussed in the “Regulatory Considerations” section in Item 1. Business.
Refer to the “Liquidity Risk” section of this MD&A and Note 12—Borrowings for further information regarding liquidity and borrowings.
RISK MANAGEMENT
Risk is inherent in any business. BancShares has defined a moderate risk appetite and a balanced approach to risk taking with a philosophy that does not preclude higher risk business activities commensurate with acceptable returns while meeting regulatory objectives. Through the comprehensive Risk Management Framework and Risk Appetite Framework and Statement, senior management has primary responsibility for day-to-day management of the risks we face with accountability of and support from all associates. Senior management applies various strategies to reduce the risks to which BancShares may be exposed, with effective challenge and oversight by management committees. Our Board strives to ensure that risk management is a part of our business culture and that our policies and procedures for identifying, assessing, monitoring, and managing risk are part of the decision-making process. The Board’s role in risk oversight is an integral part of our overall Risk Management Framework and Risk Appetite Framework. The Board administers its risk oversight function primarily through its Risk Committee.
The Risk Committee structure is designed to allow for information flow, effective challenge and timely escalation of risk-related issues. The Risk Committee is directed to monitor and advise the full Board regarding risk exposures, including credit, market, capital, liquidity, operational, compliance, asset, strategic, and reputational risks; review, approve and monitor adherence to the Risk Appetite Statement and supporting risk tolerance levels via a series of established metrics; and evaluate, monitor and oversee the adequacy and effectiveness of the Risk Management Framework and Risk Appetite Framework and Statement. The Risk Committee also reviews reports of examination by and communications from regulatory agencies, the results of internal and third-party testing and qualitative and quantitative assessments related to risk management, and any other matters within the scope of the Risk Committee’s oversight responsibilities. The Risk Committee monitors management’s response to certain risk-related regulatory and audit issues. In addition, the Risk Committee may coordinate with the Audit Committee and the Compensation, Nominations and Governance Committee for the review of financial statements and related risks, compensation risk management and other areas of joint responsibility.
In combination with other risk management and monitoring practices, enterprise-wide stress testing activities are conducted within a defined framework. Stress tests are performed for various risks to ensure the financial institution can support continued operations during stressed periods.
BancShares monitors and stress tests its capital and liquidity consistent with the safety and soundness expectations of the federal regulators. Refer to the “Regulatory Considerations” section of Item 1. Business included in this Annual Report on Form 10-K for further discussion.
BancShares has been assessing the emerging impacts of the international tensions that could impact the economy and exacerbate headwinds of elevated market volatility, global supply chain disruptions, and recessionary pressures as well as operational risks such as those associated with potential cyberattacks for FCB and third parties upon whom it relies. Assessments have not identified material impacts to date, but those assessments will remain ongoing as the conditions continue to exist. BancShares is also assessing the potential risk of an economic slowdown or recession that could create increased credit and market risk having downstream impacts on earnings, capital, and/or liquidity. While economic data continues to be mixed, baseline economic forecasts reflect a decline in CRE property values due to current interest rate levels that impacted the ALLL forecasts. Key indicators will continue to be monitored and impacts assessed as part of our ongoing risk management framework.
75
Credit Risk
Credit risk is the risk of not collecting payments pursuant to the contractual terms of loans, leases and certain investment securities. Loans and leases we originate are underwritten in accordance with our credit policies and procedures and are subject to periodic ongoing reviews. Acquired loans, regardless of whether PCD or Non-PCD, are recorded at fair value as of the acquisition date and are subject to periodic reviews to identify any further credit deterioration. Our independent credit review function conducts risk reviews and analyses of both originated and acquired loans to ensure compliance with credit policies and to monitor asset quality trends and borrower financial strength. These reviews include portfolio analysis by geographic location, industry, collateral type, and product. We strive to identify potential problem loans as early as possible, to record charge-offs as appropriate and to maintain an appropriate ALLL that accounts for expected losses over the life of the loan and lease portfolios.
Commercial Lending and Leasing
BancShares employs a credit ratings system where each commercial loan is assigned a probability of obligor default (“PD”), loss given default (“LGD”), and/or overall credit rating using scorecards developed to rate each type of transaction incorporating assessments of both quantitative and qualitative factors. When commercial loans and leases are graded during underwriting, or when updated periodically thereafter, a model is run to generate a preliminary risk rating. These models incorporate both internal and external historical default and loss data, as well as other borrower and loan characteristics, to assign a risk rating. The preliminary risk rating assigned by the model can be adjusted as a result of borrower specific facts and circumstances that, in management’s judgment, warrant a modification of the modeled risk rating to arrive at the final approved risk ratings.
Consumer Lending
Consumer lending begins with an evaluation of a consumer borrower’s credit profile against published standards. Credit decisions are made after analyzing quantitative and qualitative factors to assess the borrower’s ability to repay the loan, and secondary sources of repayment, such as collateral value.
Consumer products use traditional and measurable standards to document and assess the creditworthiness of a loan applicant. Credit standards follow industry standard documentation requirements. Performance is largely evaluated based on an acceptable pay history along with a quarterly assessment which incorporates current market conditions. Loans may also be monitored during quarterly reviews of the borrower’s refreshed credit score. When warranted, an additional review of the loan-to-value of the underlying collateral may be conducted.
Allowance for Loan and Lease Losses
We updated our loan classes during the first quarter of 2024 as further discussed in Note 1—Significant Accounting Policies and Basis of Presentation. Loan and lease and ALLL disclosures for 2023 and 2022 periods included in this Form 10-K were recast to reflect the changes in loan classes.
Our ALLL estimate as of December 31, 2024 included extensive reviews of the changes in credit risk associated with the uncertainties around macroeconomic forecasts. These loss estimates consider industry risk and the actual net losses incurred during prior periods of economic stress as well as recent credit trends.
The ALLL at December 31, 2024 was $1.68 billion, representing a decrease of $71 million from $1.75 billion at December 31, 2023. The ALLL as a percentage of total loans and leases at December 31, 2024 was 1.20%, compared to 1.31% at December 31, 2023. The decrease in the ALLL at December 31, 2024 compared to December 31, 2023 was mainly due to changes in loan mix, improvements in the macroeconomic forecast, and decreases in specific reserves for individually evaluated loans. The mix shift was mostly within SVB loans and reflected increases in the global fund banking portfolio, which has a lower loss rate relative to the rest of our portfolios, and decreases in the investor dependent portfolios, which have higher loss rates. These decreases were partially offset by increases related to loan growth and a $20 million loan loss reserve for Helene. Refer to the “Recent Events” section of the Executive Overview in this MD&A.
Our ALLL methodology is discussed further in the section entitled “Critical Accounting Estimates” of this MD&A and Note 1—Significant Accounting Policies and Basis of Presentation.
76
Table 29
ALLL for Loans and Leases
| dollars in millions | Year Ended December 31, 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | Consumer | SVB | Total | |||||||||||
| Balance at beginning of period | $ | 1,126 | $ | 166 | $ | 455 | $ | 1,747 | ||||||
| Total provision for loan and lease losses | 298 | 8 | 163 | 469 | ||||||||||
| Charge-offs | (407) | (30) | (220) | (657) | ||||||||||
| Recoveries | 46 | 14 | 57 | 117 | ||||||||||
| Balance at end of period | $ | 1,063 | $ | 158 | $ | 455 | $ | 1,676 | ||||||
| Net charge-off ratio | 0.39 | % | ||||||||||||
| Net charge-offs | $ | 361 | $ | 16 | $ | 163 | $ | 540 | ||||||
| Average loans | $ | 137,456 | ||||||||||||
| Percent of loans in each category to total loans | 51 | % | 20 | % | 29 | % | 100 | % | ||||||
| Year Ended December 31, 2023 | ||||||||||||||
| Commercial | Consumer | SVB | Total | |||||||||||
| Balance at beginning of period | $ | 789 | $ | 133 | $ | — | $ | 922 | ||||||
| Initial PCD ALLL | 14 | 3 | 203 | 220 | ||||||||||
| Day 2 Provision for Loan and Lease Losses | 39 | 43 | 380 | 462 | ||||||||||
| Provision for loan and lease losses | 651 | 2 | 50 | 703 | ||||||||||
| Total provision for loan and lease losses | 690 | 45 | 430 | 1,165 | ||||||||||
| Charge-offs | (414) | (28) | (196) | (638) | ||||||||||
| Recoveries | 47 | 13 | 18 | 78 | ||||||||||
| Balance at end of period | $ | 1,126 | $ | 166 | $ | 455 | $ | 1,747 | ||||||
| Net charge-off ratio | 0.47 | % | ||||||||||||
| Net charge-offs | $ | 367 | $ | 15 | $ | 178 | $ | 560 | ||||||
| Average loans | $ | 119,176 | ||||||||||||
| Percent of loans in each category to total loans | 50 | % | 21 | % | 29 | % | 100 | % | ||||||
| Year Ended December 31, 2022 | ||||||||||||||
| Commercial | Consumer | SVB | Total | |||||||||||
| Balance at beginning of period | $ | 80 | $ | 98 | $ | — | $ | 178 | ||||||
| Initial PCD ALLL | 258 | 14 | — | 272 | ||||||||||
| Day 2 Provision for Loan and Lease Losses | 432 | 22 | — | 454 | ||||||||||
| Provision (benefit) for loan and lease losses | 101 | (4) | — | 97 | ||||||||||
| Total provision for loan and lease losses | 533 | 18 | — | 551 | ||||||||||
| Charge-offs | (126) | (20) | — | (146) | ||||||||||
| Recoveries | 44 | 23 | — | 67 | ||||||||||
| Balance at end of period | $ | 789 | $ | 133 | $ | — | $ | 922 | ||||||
| Net charge-off ratio | 0.12 | % | ||||||||||||
| Net charge-offs (recoveries) | $ | 82 | $ | (3) | $ | — | $ | 79 | ||||||
| Average loans | $ | 67,730 | ||||||||||||
| Percent of loans in each category to total loans | 76 | % | 24 | % | — | % | 100 | % |
Net charge-offs during the Current Year were $540 million, a decrease of $20 million from $560 million during the Prior Year. Lower net charge-offs in SVB Commercial were primarily related to decreases in investor dependent - growth stage and innovation C&I and cash flow dependent portfolios partially offset by increases in investor dependent - early stage portfolio. The lower net charge-offs within the commercial loans were primarily related to decreases in commercial and industrial portfolio partially offset by increases in owner occupied and non-owner occupied commercial mortgage portfolios.
77
The following table provides trends in the ALLL ratios:
Table 30
ALLL Ratios
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ALLL | $ | 1,676 | $ | 1,747 | $ | 922 | ||||||
| Total loans and leases | $ | 140,221 | $ | 133,302 | $ | 70,781 | ||||||
| ALLL to total loans and leases | 1.20 | % | 1.31 | % | 1.30 | % | ||||||
| Commercial loans and leases: | ||||||||||||
| ALLL - commercial | $ | 1,063 | $ | 1,126 | $ | 789 | ||||||
| Commercial loans and leases | $ | 71,799 | $ | 66,232 | $ | 53,455 | ||||||
| Commercial ALLL to commercial loans and leases | 1.48 | % | 1.70 | % | 1.48 | % | ||||||
| Consumer loans: | ||||||||||||
| ALLL - consumer | $ | 158 | $ | 166 | $ | 133 | ||||||
| Consumer loans | $ | 28,228 | $ | 27,559 | $ | 17,326 | ||||||
| Consumer ALLL to consumer loans | 0.56 | % | 0.60 | % | 0.77 | % | ||||||
| SVB loans: | ||||||||||||
| ALLL - SVB | $ | 455 | $ | 455 | $ | — | ||||||
| SVB loans | $ | 40,194 | $ | 39,511 | $ | — | ||||||
| SVB ALLL to SVB loans | 1.13 | % | 1.15 | % | — | % |
A reserve for off-balance sheet credit exposure is established for unfunded commitments and is included in other liabilities, presented in Note 14—Other Liabilities. BancShares estimates the expected funding amounts and applies its PD and LGD models to those expected funding amounts to estimate the reserve.
The reserve for off-balance sheet credit exposure was $278 million at December 31, 2024, a decrease of $38 million compared to $316 million at December 31, 2023. The decrease from December 31, 2023 primarily reflects declines in the volumes of SVB Commercial segment unfunded commitments. Refer to Note 23—Commitments and Contingencies for information relating to off-balance sheet commitments.
The following table presents the ALLL by loan class:
Table 31
ALLL by Loan Class
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ALLL | ALLL as a Percentage of Loans | ALLL | ALLL as a Percentage of Loans | ALLL | ALLL as a Percentage of Loans | |||||||||||||||||||
| Commercial | ||||||||||||||||||||||||
| Commercial construction | $ | 53 | 1.03 | % | $ | 44 | 1.12 | % | $ | 40 | 1.43 | % | ||||||||||||
| Owner occupied commercial mortgage | 51 | 0.30 | 47 | 0.31 | 61 | 0.42 | ||||||||||||||||||
| Non-owner occupied commercial mortgage | 340 | 2.10 | 335 | 2.24 | 181 | 1.83 | ||||||||||||||||||
| Commercial and industrial | 583 | 1.84 | 656 | 2.20 | 476 | 1.98 | ||||||||||||||||||
| Leases | 36 | 1.80 | 44 | 2.12 | 31 | 1.41 | ||||||||||||||||||
| Total commercial | 1,063 | 1.48 | 1,126 | 1.70 | 789 | 1.48 | ||||||||||||||||||
| Consumer | ||||||||||||||||||||||||
| Residential mortgage | 85 | 0.37 | 94 | 0.41 | 74 | 0.55 | ||||||||||||||||||
| Revolving mortgage | 21 | 0.83 | 16 | 0.75 | 13 | 0.67 | ||||||||||||||||||
| Consumer auto | 5 | 0.35 | 5 | 0.34 | 5 | 0.37 | ||||||||||||||||||
| Consumer other | 47 | 4.75 | 51 | 4.31 | 41 | 6.32 | ||||||||||||||||||
| Total consumer | 158 | 0.56 | 166 | 0.60 | 133 | 0.77 | ||||||||||||||||||
| SVB | ||||||||||||||||||||||||
| Global fund banking | 75 | 0.27 | 69 | 0.27 | — | — | ||||||||||||||||||
| Investor dependent - early stage | 87 | 8.71 | 96 | 6.84 | — | — | ||||||||||||||||||
| Investor dependent - growth stage | 108 | 4.91 | 127 | 4.40 | — | — | ||||||||||||||||||
| Innovation C&I and cash flow dependent | 185 | 2.03 | 163 | 1.69 | — | — | ||||||||||||||||||
| Total SVB | 455 | 1.13 | 455 | 1.15 | — | — | ||||||||||||||||||
| Total ALLL | $ | 1,676 | 1.20 | % | $ | 1,747 | 1.31 | % | $ | 922 | 1.30 | % |
78
Credit Metrics
Nonperforming Assets
Nonperforming assets include nonaccrual loans and leases, other real estate owned (“OREO”) and repossessed assets. Accounting for nonperforming assets is discussed in Note 1—Significant Accounting Policies and Basis of Presentation.
The following table presents total nonperforming assets:
Table 32
Non-Performing Assets
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nonaccrual loans: | ||||||||||||
| Commercial loans | $ | 812 | $ | 698 | $ | 529 | ||||||
| Consumer loans | 181 | 154 | 98 | |||||||||
| SVB loans | 191 | 117 | — | |||||||||
| Total nonaccrual loans | 1,184 | 969 | 627 | |||||||||
| Other real estate owned and repossessed assets | 64 | 62 | 47 | |||||||||
| Total nonperforming assets | $ | 1,248 | $ | 1,031 | $ | 674 | ||||||
| ALLL to total loans and leases | 1.20 | % | 1.31 | % | 1.30 | % | ||||||
| Ratio of total nonperforming assets to total loans, leases, other real estate owned and repossessed assets | 0.89 | 0.77 | 0.95 | |||||||||
| Ratio of nonaccrual loans and leases to total loans and leases | 0.84 | 0.73 | 0.89 | |||||||||
| Ratio of ALLL to nonaccrual loans and leases | 141.58 | 180.15 | 146.88 |
Nonaccrual loans and leases at December 31, 2024 were $1.18 billion, an increase of $215 million from $969 million at December 31, 2023. The increase from December 31, 2023 was primarily due to non-owner occupied commercial mortgages, commercial and industrial loans, and innovation C&I and cash flow dependent loans. Refer to the “CRE Portfolio” discussion below for further information and Note 4—Loans and Leases for tabular presentation of nonaccrual loans by loan class.
OREO and repossessed assets at December 31, 2024 and December 31, 2023 were $64 million and $62 million, respectively. Nonperforming assets as a percentage of total loans, leases, OREO and repossessed assets at December 31, 2024 and December 31, 2023 were 0.89% and 0.77%, respectively.
Past Due Accounts
Accruing loans 30 days or more past due were 0.54% and 0.71% of total loans at December 31, 2024 and December 31, 2023, respectively. Delinquency status by loan class is presented in Note 4—Loans and Leases.
CRE Portfolio
Our CRE portfolio is diversified across various property types. The following table provides an overview of the property type exposures within our CRE portfolio:
Table 33
Commercial Real Estate Portfolio (1)
| dollars in millions | December 31, 2024 | December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance | % to Total Loans and Leases | Balance | % to Total Loans and Leases | ||||||||||||||
| Multi-Family | $ | 5,713 | 4.07 | % | $ | 4,356 | 3.27 | % | |||||||||
| Medical Office | 3,707 | 2.65 | 3,494 | 2.62 | |||||||||||||
| Industrial/Warehouse | 3,604 | 2.57 | 2,888 | 2.07 | |||||||||||||
| General Office | 2,476 | 1.77 | 2,927 | 2.20 | |||||||||||||
| Retail | 1,995 | 1.42 | 1,828 | 1.37 | |||||||||||||
| Hotel/Motel | 876 | 0.62 | 792 | 0.59 | |||||||||||||
| Other | 4,546 | 3.24 | 4,967 | 3.73 | |||||||||||||
| Total | $ | 22,917 | 16.34 | % | $ | 21,252 | 15.94 | % |
(1) The definition of CRE in this table is aligned with the Federal Reserve and FDIC guidance on CRE and includes the following: construction loans, loans where the primary repayment is from third party rental income, and loans not secured by real estate but for the purpose of real estate. This table excludes the owner occupied commercial mortgage loan class.
79
Evolving macroeconomic and social conditions (including the shift to more hybrid work arrangements) may result in changes for general office demand moving forward. Select metrics specific to our general office loan portfolio are as follows:
Table 34
Select General Office Loan Metrics
| dollars in millions | December 31, 2024 | December 31, 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| % of total loans and leases | 1.77 | % | 2.20 | % | ||||
| % of CRE loans | 10.81 | % | 13.77 | % | ||||
| Average loan balance | $ | 2 | $ | 2 | ||||
| Net charge-offs (YTD annualized %) | 3.95 | % | 3.56 | % | ||||
| Delinquencies as a % of general office loans | 10.92 | % | 13.56 | % | ||||
| Non-performing loans as a % of general office loans | 12.10 | % | 11.38 | % | ||||
| ALLL ratio | 4.59 | % | 4.77 | % |
Concentration Risk
We strive to minimize the risks associated with large concentrations within specific geographic areas, collateral types or industries. Despite our focus on diversification, several characteristics of our loan portfolio subject us to risk, such as our concentrations of real estate secured loans, revolving mortgage loans and healthcare-related loans. Additionally, SVB portfolio loans are concentrated in loans with large balances and loans in certain industries and customer groups, including private equity and venture capital.
Loan concentration data regarding our commercial, consumer, and SVB loan portfolios is summarized below.
Commercial Loan Concentrations
Geographic Concentrations
The following table summarizes state concentrations of 5.0% or greater of our loans. Data is based on obligor location.
Table 35
Commercial Loans and Leases - Geography
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | ||||||||||||||||||||||||
| California | $ | 15,119 | 21.1 | % | $ | 13,824 | 20.9 | % | $ | 9,226 | 17.3 | % | ||||||||||||
| North Carolina | 10,709 | 14.9 | 9,831 | 14.8 | 8,699 | 16.3 | ||||||||||||||||||
| Texas | 4,487 | 6.3 | 4,453 | 6.7 | 3,624 | 6.8 | ||||||||||||||||||
| Florida | 4,314 | 6.0 | 3,831 | 5.8 | 3,273 | 6.1 | ||||||||||||||||||
| South Carolina | 3,733 | 5.2 | 3,287 | 5.0 | 3,142 | 5.9 | ||||||||||||||||||
| All other states | 31,695 | 44.1 | 29,281 | 44.2 | 24,243 | 45.4 | ||||||||||||||||||
| Total U.S. | $ | 70,057 | 97.6 | % | $ | 64,507 | 97.4 | % | $ | 52,207 | 97.8 | % | ||||||||||||
| Total International | 1,742 | 2.4 | 1,725 | 2.6 | 1,248 | 2.2 | ||||||||||||||||||
| Total | $ | 71,799 | 100.0 | % | $ | 66,232 | 100.0 | % | $ | 53,455 | 100.0 | % |
80
Industry Concentrations
The following table represents loans by industry of obligor:
Table 36
Commercial Loans and Leases - Industry
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real Estate | $ | 17,898 | 24.9 | % | $ | 16,610 | 25.1 | % | $ | 11,684 | 21.9 | % | ||||||||||||
| Healthcare | 10,247 | 14.3 | 9,259 | 14.0 | 8,146 | 15.2 | ||||||||||||||||||
| Business Services | 8,173 | 11.4 | 7,055 | 10.7 | 5,518 | 10.3 | ||||||||||||||||||
| Manufacturing | 5,966 | 8.3 | 5,845 | 8.8 | 4,387 | 8.2 | ||||||||||||||||||
| Transportation, Communication, Gas, Utilities | 5,928 | 8.3 | 5,814 | 8.8 | 5,002 | 9.4 | ||||||||||||||||||
| Service Industries | 4,124 | 5.7 | 3,498 | 5.3 | 4,213 | 7.9 | ||||||||||||||||||
| Retail | 3,740 | 5.2 | 3,560 | 5.4 | 3,462 | 6.5 | ||||||||||||||||||
| Wholesale | 3,252 | 4.5 | 3,553 | 5.3 | 2,605 | 4.9 | ||||||||||||||||||
| Finance and Insurance | 3,051 | 4.3 | 3,454 | 5.2 | 2,604 | 4.9 | ||||||||||||||||||
| Other | 9,420 | 13.1 | 7,584 | 11.4 | 5,834 | 10.8 | ||||||||||||||||||
| Total | $ | 71,799 | 100.0 | % | $ | 66,232 | 100.0 | % | $ | 53,455 | 100.0 | % |
We have historically carried a concentration of real estate secured loans, but actively mitigate exposure through underwriting policies, which primarily rely on borrower cash flow rather than underlying collateral values. When we do rely on underlying real property values, we favor financing secured by owner-occupied real property. At December 31, 2024, commercial loans secured by real estate were $38.15 billion, or 53% of commercial loans and leases, compared to $34.38 billion, or 52% at December 31, 2023.
Loans and leases to borrowers in medical, dental or other healthcare fields were $10.25 billion as of December 31, 2024, which represents 14.3% of commercial loans and leases, compared to $9.26 billion or 14.0% of commercial loans and leases at December 31, 2023. We actively mitigate credit risk exposure of this industry concentration through our underwriting policies that emphasize reliance on adequate borrower cash flow, rather than underlying collateral value and our preference for financing secured by owner-occupied real property.
Consumer Loan Concentrations
Loan concentrations may exist when multiple borrowers could be similarly impacted by economic or other conditions. The following table summarizes state concentrations greater than 5.0% based on customer address:
Table 37
Consumer Loans - Geography
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | ||||||||||||||||||||||||
| California | $ | 8,655 | 30.7 | % | $ | 8,787 | 31.9 | % | $ | 4,014 | 23.2 | % | ||||||||||||
| North Carolina | 6,923 | 24.5 | 6,370 | 23.1 | 5,702 | 32.9 | ||||||||||||||||||
| South Carolina | 3,607 | 12.8 | 3,326 | 12.1 | 3,001 | 17.3 | ||||||||||||||||||
| Massachusetts | 1,692 | 6.0 | 1,726 | 6.2 | — | — | ||||||||||||||||||
| Other states | 7,351 | 26.0 | 7,350 | 26.7 | 4,609 | 26.6 | ||||||||||||||||||
| Total | $ | 28,228 | 100.0 | % | $ | 27,559 | 100.0 | % | $ | 17,326 | 100.0 | % |
Among consumer real estate secured loans, our revolving mortgage loans (“Home Equity Lines of Credit” or “HELOCs”) present a heightened risk due to long commitment periods during which the financial position of individual borrowers or collateral values may deteriorate significantly. In addition, a large percentage of our HELOCs are secured by junior liens. Substantial declines in collateral values could cause junior lien positions to become effectively unsecured. HELOCs secured by real estate were $2.57 billion, or 9% of total consumer loans, at December 31, 2024, compared to $2.17 billion, or 8%, at December 31, 2023.
Except for loans acquired through mergers and acquisitions, we have not purchased HELOCs, nor have we originated these loans to customers outside of our market areas. Originated HELOCs were underwritten by us based on our standard lending criteria. The HELOC portfolio consists of variable rate lines of credit which allow customer draws during a specified period of the line of credit, with a portion switching to an amortizing term following the draw period. Approximately 74.4% of the revolving mortgage portfolio relates to properties in North Carolina and South Carolina. Approximately 27.3% of the loan balances outstanding are secured by senior collateral positions while the remaining 72.7% are secured by junior liens.
81
When HELOCs transition from interest-only to requiring principal and interest payments, some borrowers may not be able to afford the higher monthly payments. We have not experienced a significant increase in defaults as a result of these increased payments. In the normal course of business, we will work with each borrower as they approach the revolving period maturity date to discuss options for refinance or repayment.
SVB Loans
SVB loan concentrations may exist when there are borrowers engaged in similar activities or types of loans extended to a diverse group of borrowers that could cause those borrowers or portfolios to be similarly impacted by economic or other conditions.
The SVB portfolio includes global fund banking and innovation banking loans.
Global Fund Banking
The global fund banking loan portfolio includes loans to clients in the private equity and venture capital community. Global fund banking represented 69% of SVB loans and 20% of total loans at December 31, 2024, compared to 65% and 19%, respectively, at December 31, 2023. The vast majority of this portfolio consists of capital call lines of credit, the repayment of which is dependent on the payment of capital calls by the underlying limited partner investors in the funds managed by these firms. These facilities are generally governed by financial covenants oriented towards ensuring that the funds’ remaining callable capital is sufficient to repay the loan, and larger commitments (typically provided to larger private equity funds) are typically secured by an assignment of the general partner's right to call capital from the fund's limited partner investors.
Innovation Banking
Innovation banking primarily includes loans to technology, life science and healthcare industry clients in the various stages of their life cycles. The loans are classified as investor dependent - early stage, investor dependent - growth stage, and innovation C&I and cash flow dependent for reporting purposes.
Investor Dependent - Early Stage loans represented 3% of SVB loans and 1% of total loans at December 31, 2024, compared to 4% and 1%, respectively, at December 31, 2023. These include loans to pre-revenue, development-stage companies and companies that are in the early phases of commercialization, with revenues of up to $5 million. Repayment of these loans may be dependent upon receipt by borrowers of additional equity financing from venture capital firms or other investors, or in some cases, a successful sale to a third-party or an initial public offering.
Investor Dependent - Growth Stage loans represented 5% of SVB loans and 2% of total loans at December 31, 2024, compared to 7% and 2%, respectively, at December 31, 2023. These include loans to growth-stage enterprises. Companies with revenues between $5 million and $15 million, or pre-revenue clinical-stage biotechnology companies, are considered to be mid-stage, and companies with revenues in excess of $15 million are considered to be later-stage.
Innovation C&I and Cash Flow Dependent loans represented 23% of SVB loans and 6% of total loans at December 31, 2024, compared to 24% and 7%, respectively, at December 31, 2023. This portfolio is comprised of two types of loans, innovation C&I and cash flow dependent. Innovation C&I includes loans in innovation sectors such as technology, life science and healthcare industries. These loans are dependent on either the borrower’s cash flows or balance sheet for repayment. Cash flow dependent loans are typically used to assist a select group of private equity sponsors with the acquisition of businesses, and repayment is generally dependent upon the cash flows of the combined entities.
The following table provides a summary of SVB loans by size and class. The breakout below is based on total client balances (individually or in the aggregate) as of December 31, 2024:
Table 38
SVB Loans by Size and Class
| dollars in millions | Less Than $5 Million | $5 to $10 Million | $10 to $20 Million | $20 to $30 Million | $30 Million | Total SVB Loans | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Global fund banking | $ | 896 | $ | 1,308 | $ | 2,470 | $ | 2,353 | $ | 20,877 | $ | 27,904 | ||||||||||
| Investor dependent - early stage | 727 | 180 | 90 | — | — | 997 | ||||||||||||||||
| Investor dependent - growth stage | 536 | 559 | 662 | 124 | 315 | 2,196 | ||||||||||||||||
| Innovation C&I and cash flow dependent | 221 | 310 | 753 | 1,315 | 6,498 | 9,097 | ||||||||||||||||
| Total | $ | 2,380 | $ | 2,357 | $ | 3,975 | $ | 3,792 | $ | 27,690 | $ | 40,194 |
82
SVB Loans - State Concentrations
The following table summarizes state concentrations greater than 5.0% within the SVB loans portfolio at December 31, 2024, based on borrower location:
Table 39
SVB Loans - Geography
| dollars in millions | December 31, 2024 | December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | |||||||||||||||||
| California | $ | 9,372 | 23.3 | % | $ | 9,458 | 23.9 | % | |||||||||
| Massachusetts | 7,180 | 17.9 | 5,213 | 13.2 | |||||||||||||
| New York | 4,691 | 11.7 | 7,338 | 18.6 | |||||||||||||
| Texas | 4,061 | 10.1 | 3,645 | 9.2 | |||||||||||||
| Connecticut | 3,972 | 9.9 | 3,246 | 8.2 | |||||||||||||
| All other states | 10,125 | 25.1 | 8,987 | 22.8 | |||||||||||||
| Total U.S. | 39,401 | 98.0 | 37,887 | 95.9 | |||||||||||||
| Total International | 793 | 2.0 | 1,624 | 4.1 | |||||||||||||
| Total | $ | 40,194 | 100.0 | % | $ | 39,511 | 100.0 | % |
Counterparty Risk
We enter into interest rate and foreign exchange derivatives as part of our overall risk management practices and also on behalf of our clients. We establish risk metrics and evaluate and manage the counterparty risk associated with these derivative instruments in accordance with the comprehensive Risk Management Framework and Risk Appetite Framework and Statement.
Counterparty credit exposure or counterparty risk is a primary risk of derivative instruments, relating to the ability of a counterparty to perform its financial obligations under the derivative contract. We seek to control credit risk of derivative agreements through counterparty credit approvals, pre-established exposure limits and monitoring procedures, which are integrated with our cash and issuer related credit processes.
Derivative agreements for BancShares’ risk management purposes and for the hedging of client transactions are primarily executed with investment grade financial institutions, with others cleared through certain central party clearing houses. Credit exposure is mitigated via the exchange of collateral between the counterparties covering mark-to-market valuations. Client related derivative transactions, which are primarily related to lending activities, are incorporated into our loan underwriting and reporting processes.
Asset Risk
Asset risk is a form of price risk that is a primary risk of our leasing businesses. This relates to the risk of earning capital arising from changes in the value of owned leasing equipment. Asset risk in our leasing business is evaluated and managed in the divisions and overseen by risk management processes. In our asset-based lending business, we also use residual value guarantees to mitigate or partially mitigate exposure to end of lease residual value exposure on certain of our finance leases. Our business process consists of: (1) setting residual values at transaction inception, (2) systematic periodic residual value reviews, and (3) monitoring levels of residual realizations. Residual realizations, by business and product, are reviewed as part of the quarterly financial and asset quality review. Reviews for impairment are performed at least annually.
In combination with other risk management and monitoring practices, asset risk is monitored through reviews of the equipment markets, including utilization rates and traffic flows; the evaluation of supply and demand dynamics; the impact of new technologies; and changes in regulatory requirements on different types of equipment. At a high level, demand for equipment is correlated with Gross Domestic Product growth trends for the markets the equipment serves, as well as the more immediate conditions of those markets. Cyclicality in the economy and shifts in trade flows due to specific events represent risks to the earnings that can be realized by these businesses. In the Rail segment, BancShares seeks to mitigate these risks by maintaining a relatively young fleet of assets, which can bolster attractive lease and utilization rates.
83
Market Risk
Interest rate risk management
BancShares is exposed to the risk that changes in market conditions may affect interest rates and negatively impact earnings. The risk arises from the nature of BancShares’ business activities, the composition of BancShares’ balance sheet, and changes in the level or shape of the yield curve. BancShares manages this inherent risk strategically based on prescribed guidelines and approved limits.
Interest rate risk can arise from many of BancShares’ business activities, such as lending, leasing, investing, deposit taking, derivatives, and funding activities. We evaluate and monitor interest rate risk primarily through two metrics.
•Net Interest Income Sensitivity (“NII Sensitivity”) measures the net impact of hypothetical changes in interest rates on forecasted NII; and
•Economic Value of Equity (“EVE”) Sensitivity (“EVE Sensitivity”) measures the net impact of these hypothetical changes on the value of equity by assessing the economic value of assets, liabilities and off-balance sheet instruments.
BancShares uses a holistic process to measure and monitor both short term and long term risks, which includes, but is not limited to, gradual and immediate parallel rate shocks, changes in the shape of the yield curve, and changes in the relationship of various yield curves. NII Sensitivity generally focuses on shorter term earnings risk, while EVE Sensitivity assesses the longer-term risk of the existing balance sheet.
Our exposure to NII Sensitivity is guided by the Risk Appetite Framework and Statement and a range of risk metrics and BancShares may utilize tools across the balance sheet to adjust its interest rate risk exposures, including through business line actions and actions within the investment, funding and derivative portfolios.
The composition of our interest rate sensitive assets and liabilities generally results in a net asset-sensitive position for NII Sensitivity, whereby our assets will reprice faster than our liabilities. A component of our interest rate risk management strategy is the use of derivative instruments to manage fluctuations in earnings caused by changes in market interest rates. Interest rate swaps are the primary type of derivative instrument that we use as part of our interest rate risk management strategy. These derivatives hedge interest income variability of floating rate loans indexed to Secured Overnight Financing Rate (“SOFR”), as well as fair value changes of fixed rate time deposits and long-term debt indexed to SOFR. Refer to Note 13—Derivative Financial Instruments for further information on our derivative portfolio.
Our funding sources consist primarily of deposits, and we also support our funding needs through wholesale funding sources (including unsecured and secured borrowings).
The deposit rates we offer are influenced by market conditions and competitive factors. Market rates are the key factors of deposit costs, and we continue to optimize deposit costs by improving our deposit mix. Changes in interest rates, expected funding needs, as well as actions by competitors, can affect our deposit taking activities and deposit pricing. We believe our targeted non-maturity deposit customer retention is strong and we remain focused on optimizing our mix of deposits. We regularly assess the effect of deposit rate changes on our balances and seek to achieve optimal alignment between assets and liabilities.
The following table summarizes the results of 12-month NII Sensitivity simulations produced by our asset/liability management system. These simulations assume static balance sheet replacement with like products and implied forward market rates, and also incorporate additional internal models and assumptions, including rate dependent prepayment for certain loans and securities and repricing of interest-bearing non-maturity deposits. The below simulations assume an immediate 100 and 200 bps parallel increase and decrease from current interest rates.
Table 40
Net Interest Income Sensitivity Simulation Analysis
| Estimated (Decrease) Increase in NII | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Change in interest rate (bps) | December 31, 2024 | December 31, 2023 | December 31, 2022 | ||||||||
| -200 | (10.6) | % | (20.1) | % | (9.0) | % | |||||
| -100 | (6.1) | (10.0) | (4.0) | ||||||||
| +100 | 6.9 | 9.8 | 3.4 | ||||||||
| +200 | 11.1 | 19.4 | 6.7 |
84
NII Sensitivity metrics at December 31, 2024, compared to December 31, 2023, were primarily affected by cash deployment into investment securities, and execution of interest rate hedges, as well as other balance sheet compositional changes and refinements to models, primarily related to deposit beta assumptions.
As of December 31, 2024, BancShares continues to have an asset sensitive interest rate risk profile and the potential exposure to forecasted earnings was largely due to the composition of the balance sheet (primarily due to floating rate commercial loans and cash), as well as estimates of modest future deposit betas. Approximately 64% of our loans have floating contractual reference rates, indexed primarily to SOFR and the U.S. prime rate. Deposit betas are currently modeled to have a portfolio average of approximately 35%-45% over the twelve-month forecast horizon, including 50%-60% for interest-bearing non-maturity deposits. Deposit beta is the portion of a change in the federal funds rate that is passed on to the deposit rate. Actual deposit betas may be different than modeled, depending on various factors, including liquidity requirements, deposit mix and competitive pressures. Impacts to NII Sensitivity may change due to actual results differing from modeled expectations.
As noted above, EVE Sensitivity supplements NII simulations as it estimates risk exposures beyond a twelve-month horizon. EVE Sensitivity measures the change in the EVE due to changes in assets, liabilities, and off-balance sheet instruments in response to a change in interest rates. EVE Sensitivity was calculated by estimating the change in the net present value of assets, liabilities, and off-balance sheet items under various rate movements, including utilizing a dynamic rate level dependent modeling approach for our deposit attrition assumption. In addition to interest rate changes, other key assumptions used in our EVE Sensitivity simulations include asset prepayments, as well as balance attrition and pricing of non-maturity deposits.
The below simulations assume an immediate 100 and 200 bps parallel increase and decrease from current interest rates and the estimated impact on our EVE profile based on our current modeling approach:
Table 41
Economic Value of Equity Modeling Analysis
| Estimated Increase (Decrease) in EVE | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Change in interest rate (bps) | December 31, 2024 | September 30, 2024 | June 30, 2024 | ||||||||
| -200 | 5.4 | % | 4.2 | % | 5.2 | % | |||||
| -100 | 3.1 | 3.2 | 2.7 | ||||||||
| +100 | (3.2) | (3.2) | (2.5) | ||||||||
| +200 | (7.0) | (5.2) | (4.6) |
In addition to the above reported sensitivities, a wide variety of potential interest rate scenarios are simulated within our asset/liability management system. Scenarios that impact balance sheet composition or the sensitivity to key assumptions are also evaluated.
We use results of our various interest rate risk analyses to formulate and implement asset and liability management strategies, in coordination with the Asset and Liability Committee, to achieve the desired risk profile, while managing our objectives for market risk and other strategic objectives. Specifically, we may manage our interest rate risk position through certain pricing strategies and product design for loans and deposits, our investment portfolio, funding portfolio, or by using derivatives to mitigate earnings volatility.
The above sensitivities provide an estimate of our interest rate sensitivity; however, they do not account for potential changes in credit quality, size, mix, or changes in the competition for business in the industries we serve. They also do not account for other business developments and other actions. Accordingly, we can give no assurance that actual results would not differ materially from the estimated outcomes of our simulations.
85
Loan Maturity and Loan Interest Rate Sensitivity
The following table provides loan maturity distribution information:
Table 42
Loan Maturity Distribution
| dollars in millions | At December 31, 2024, Maturing | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to 15 Years | After 15 Years | Total | ||||||||||||||
| Commercial | ||||||||||||||||||
| Commercial construction | $ | 1,589 | $ | 2,736 | $ | 759 | $ | 25 | $ | 5,109 | ||||||||
| Owner occupied commercial mortgage | 2,037 | 7,615 | 6,768 | 422 | 16,842 | |||||||||||||
| Non-owner occupied commercial mortgage | 3,745 | 9,478 | 2,185 | 786 | 16,194 | |||||||||||||
| Commercial and industrial | 9,932 | 17,136 | 3,492 | 1,080 | 31,640 | |||||||||||||
| Leases | 651 | 1,272 | 91 | — | 2,014 | |||||||||||||
| Total commercial | 17,954 | 38,237 | 13,295 | 2,313 | 71,799 | |||||||||||||
| Consumer | ||||||||||||||||||
| Residential mortgage | 949 | 2,834 | 7,543 | 11,826 | 23,152 | |||||||||||||
| Revolving mortgage | 73 | 193 | 929 | 1,372 | 2,567 | |||||||||||||
| Consumer auto | 340 | 1,044 | 139 | — | 1,523 | |||||||||||||
| Consumer other | 229 | 619 | 129 | 9 | 986 | |||||||||||||
| Total consumer | 1,591 | 4,690 | 8,740 | 13,207 | 28,228 | |||||||||||||
| SVB | ||||||||||||||||||
| Global fund banking | 25,781 | 1,971 | 152 | — | 27,904 | |||||||||||||
| Investor dependent - early stage | 117 | 880 | — | — | 997 | |||||||||||||
| Investor dependent - growth stage | 203 | 1,993 | — | — | 2,196 | |||||||||||||
| Innovation and cash flow dependent | 1,533 | 7,236 | 328 | — | 9,097 | |||||||||||||
| Total SVB | 27,634 | 12,080 | 480 | — | 40,194 | |||||||||||||
| Total loans and leases | $ | 47,179 | $ | 55,007 | $ | 22,515 | $ | 15,520 | $ | 140,221 |
As noted above, approximately 64% of our total loans have floating contractual reference rates, indexed primarily to SOFR and the U.S. prime rate. The following table provides information regarding the sensitivity to changes in interest rates of loans and leases maturing one year or after, as of December 31, 2024:
Table 43
Loan Interest Rate Sensitivity
| dollars in millions | Loans Maturing One Year or After with | |||||
|---|---|---|---|---|---|---|
| Fixed Interest Rates | Variable Interest Rates | |||||
| Commercial | ||||||
| Commercial construction | $ | 1,369 | $ | 2,151 | ||
| Owner occupied commercial mortgage | 13,163 | 1,642 | ||||
| Non-owner occupied commercial mortgage | 6,296 | 6,153 | ||||
| Commercial and industrial | 10,107 | 11,601 | ||||
| Leases | 1,352 | 11 | ||||
| Total commercial | 32,287 | 21,558 | ||||
| Consumer | ||||||
| Residential mortgage | 8,851 | 13,352 | ||||
| Revolving mortgage | 30 | 2,464 | ||||
| Consumer auto | 1,183 | — | ||||
| Consumer other | 292 | 465 | ||||
| Total consumer | 10,356 | 16,281 | ||||
| SVB | ||||||
| Global fund banking | 2 | 2,121 | ||||
| Investor dependent - early stage | 18 | 862 | ||||
| Investor dependent - growth stage | 4 | 1,989 | ||||
| Innovation and cash flow dependent | — | 7,564 | ||||
| Total SVB | 24 | 12,536 | ||||
| Total loans and leases | $ | 42,667 | $ | 50,375 |
86
Liquidity Risk
Our liquidity risk management and monitoring process is designed to ensure the availability of adequate cash and collateral resources and funding capacity to meet our obligations. Our overall liquidity management strategy is intended to ensure appropriate liquidity to meet expected and contingent funding needs under both normal and stressed environments. Consistent with this strategy, we maintain sufficient amounts of available cash and HQLS. Additional sources of liquidity include committed credit facilities, repurchase agreements, brokered certificates of deposit issuances, unsecured debt issuances, and cash collections generated by portfolio asset sales to third parties.
We utilize measurement tools to assess and monitor the level and adequacy of our liquidity position, liquidity conditions and trends. We measure and forecast liquidity and liquidity risks under different hypothetical scenarios and across different horizons. We use a liquidity stress testing framework to better understand the range of potential risks and their impacts to which BancShares is exposed. Stress test results inform our business strategy, risk appetite, levels of liquid assets, and contingency funding plans. Also included among our liquidity measurement tools are key risk indicators that assist in identifying potential liquidity risk and stress events.
BancShares maintains a framework to establish liquidity risk tolerances, monitoring, and breach escalation protocol to alert management of potential funding and liquidity risks and to initiate mitigating actions as appropriate. Further, BancShares maintains a contingent funding plan, which details protocols and potential actions to be taken under liquidity stress conditions.
Liquidity includes available cash and HQLS. At December 31, 2024 we had $59.34 billion of high-quality liquid assets (26.5% of total assets) and $27.29 billion of contingent liquidity sources available. During the first quarter of 2025 we expect to see a change in current capacity. The draw period under the Advance Facility Agreement ends March 27, 2025, thus we will no longer have access to advance funds under the agreement after this date. However, we are actively working to increase our borrowing capacity under agreements with the FRB through expansion of the eligible loan population to targeted loans historically not pledged to the FRB.
Table 44
Liquidity
| dollars in millions | December 31, 2024 | ||
|---|---|---|---|
| Available cash | $ | 20,545 | |
| High-quality liquid securities (1) | 38,794 | ||
| High-quality liquid assets | $ | 59,339 | |
| Credit Facilities: | Current Capacity (2) | ||
| FDIC facility (3) | $ | 5,291 | |
| FHLB facility (4) | 16,423 | ||
| FRB facility | 5,475 | ||
| Line of credit | 100 | ||
| Total contingent sources | $ | 27,289 | |
| Total liquid assets and contingent sources | $ | 86,628 | |
| Total uninsured deposits | $ | 59,510 | |
| Coverage ratio of total liquid assets and contingent sources to uninsured deposits | 146 | % |
(1) Consists of readily-marketable, unpledged securities, as well as securities pledged but not drawn against at the FHLB and available for sale, and generally is comprised of U.S. Treasury and U.S. Agency investment securities held outright or via reverse repurchase agreements.
(2) Current capacity is based on the amount of collateral pledged and available for use at December 31, 2024.
(3) Advance Facility Agreement with the FDIC obtained in connection with SVBB Acquisition and has a maximum capacity of $70 billion, subject to additional collateral pledge requirements with total advances available through March 27, 2025. See below for additional details and limits on use.
(4) Refer to the following table for additional details.
We fund our operations through deposits and borrowings. Our primary source of liquidity is derived from our various deposit channels, including our Branch Network and Direct Bank. Total deposits at December 31, 2024 were $155.23 billion, an increase of $9.38 billion or 6% from $145.85 billion at December 31, 2023.
We use borrowings to diversify the funding of our business operations. In addition to the Purchase Money Note and FHLB advances, borrowings also include senior unsecured notes, securities sold under customer repurchase agreements, and subordinated notes. Total borrowings at December 31, 2024 were $37.05 billion, a decrease of $603 million from $37.65 billion at December 31, 2023. We continually monitor our capital needs and market conditions in an effort to diversify our borrowing base when appropriate.
87
FHLB Capacity
A source of available funds is advances from the FHLB of Atlanta. We may pledge assets for secured borrowing transactions, which include borrowings from the FHLB and/or FRB, or for other purposes as required or permitted by law. The debt issued in conjunction with these transactions is collateralized by certain discrete receivables, securities, loans, leases and/or underlying equipment. Certain related cash balances are restricted.
Table 45
FHLB Balances
| dollars in millions | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total borrowing capacity | $ | 17,873 | $ | 15,072 | $ | 14,918 | ||||||
| Less: | ||||||||||||
| Advances | — | — | 4,250 | |||||||||
| Letters of credit (1) | 1,450 | 1,450 | 1,450 | |||||||||
| Available capacity | $ | 16,423 | $ | 13,622 | $ | 9,218 | ||||||
| Pledged Non-PCD loans | $ | 30,421 | $ | 25,370 | $ | 23,491 |
(1) Letters of credit were established with the FHLB to collateralize public funds.
FRB Capacity
Under borrowing arrangements with the FRB, FCB has access to $5.48 billion on a secured basis. There were no outstanding borrowings with the FRB Discount Window at December 31, 2024 and December 31, 2023.
FDIC Credit Facility
FCB and the FDIC entered into the Advance Facility Agreement, dated as of March 27, 2023, and effective as of November 20, 2023, providing total advances available through March 27, 2025 of up to $70 billion (subject to the limits described below) solely to provide liquidity to offset deposit withdrawal or runoff of former SVBB deposit accounts and to fund the unfunded commercial lending commitments acquired in the SVBB Acquisition. Borrowings outstanding under the Advance Facility Agreement are limited to an amount equal to the value of loans and other collateral obtained from SVBB plus the value of any other unencumbered collateral agreed by the parties to serve as additional collateral, reduced by the amount of principal and accrued interest outstanding under the Purchase Money Note and the accrued interest on the Advance Facility Agreement. Interest on any outstanding principal amount accrues at a variable rate equal to the three-month weighted average of the Daily Simple SOFR plus 25 bps (but in no event less than 0.00%). The facility had a current capacity of $5.29 billion and was not utilized as of December 31, 2024.
Refer to Note 2—Business Combinations for further discussion.
Contractual Obligations and Commitments
The following table includes significant contractual obligations and commitments as of December 31, 2024, representing required and potential cash outflows, including impacts from purchase accounting adjustments and deferred fees. Refer to Note 23—Commitments and Contingencies for additional information regarding commitments. Financing commitments, letters of credit and deferred purchase commitments are presented at contractual amounts and do not necessarily reflect future cash outflows, as many are expected to expire unused or partially used.
88
Table 46
Contractual Obligations and Commitments
| dollars in millions | Payments Due by Period | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Less than 1 year | 1-3 years | 4-5 years | Thereafter | Total | ||||||||||||||
| Contractual obligations: | ||||||||||||||||||
| Time deposits (1) | $ | 12,724 | $ | 484 | $ | 45 | $ | — | $ | 13,253 | ||||||||
| Short-term borrowings | 367 | — | — | — | 367 | |||||||||||||
| Long-term borrowings (1)(2) | (36) | (78) | 36,381 | 417 | 36,684 | |||||||||||||
| Total contractual obligations | $ | 13,055 | $ | 406 | $ | 36,426 | $ | 417 | $ | 50,304 | ||||||||
| Commitments: | ||||||||||||||||||
| Financing commitments | $ | 29,752 | $ | 15,278 | $ | 1,711 | $ | 6,509 | $ | 53,250 | ||||||||
| Letters of credit | 1,669 | 598 | 18 | 6 | 2,291 | |||||||||||||
| Deferred purchase agreements | 1,802 | — | — | — | 1,802 | |||||||||||||
| Purchase and funding commitments | 178 | — | — | — | 178 | |||||||||||||
| Affordable housing partnerships (1) | 558 | 579 | 30 | 47 | 1,214 | |||||||||||||
| Total commitments | $ | 33,959 | $ | 16,455 | $ | 1,759 | $ | 6,562 | $ | 58,735 |
(1) Time deposits and long-term borrowings are presented net of purchase accounting adjustments of $1 million and $125 million, respectively. On-balance sheet commitments for affordable housing partnerships are included in other liabilities and presented net of a purchase accounting adjustment of $33 million.
(2) Balances in parenthesis represent the estimated amortization of the purchase accounting adjustment and deferred costs in excess of any principal balance.
Long-term Borrowings
As displayed in Table 46, we do not have any significant long-term debt obligations due until the Purchase Money Note matures in March of 2028. While scheduled principal payments are not required under the Purchase Money Note until maturity, FCB may voluntarily prepay principal without premium or penalty. We will continue to monitor the interest rate environment and assess whether any voluntary prepayments are prudent considering the fixed rate of 3.50% on the Purchase Money Note. Potential sources that could fund voluntary prepayments of the Purchase Money Note or the amount due at maturity include excess liquidity (primarily comprised of interest-earning deposits at banks and proceeds from maturities and paydowns of investment securities), FHLB advances, deposit growth, and issuance of unsecured debt or other borrowings. At the time of voluntary prepayment or maturity, the interest rates for the potential interest-bearing sources of repayment could be higher than the 3.50% rate on the Purchase Money Note.
Refer to the respective “Deposits” and “Borrowings” discussions in the “Interest-bearing Liabilities” section of this MD&A for further details. The Purchase Money Note is discussed further in Note 2—Business Combinations.
CRA Investment Commitment
BancShares has a community benefit plan, and has agreed to an addendum to SVB’s prior community benefits plan, which were developed in collaboration with representatives of community reinvestment organizations. Refer to the further discussion on CRA, including details on investment commitments, in the subsection “Community Reinvestment Act” in Item 1. Business—Regulatory Considerations.
CAPITAL
Capital requirements applicable to BancShares are discussed in “Regulatory Considerations” section in Item 1. Business of this Annual Report on Form 10-K, including a discussion of an NPR issued by the federal banking agencies regarding enhanced capital requirements.
BancShares’ total consolidated assets are between $100 billion and $250 billion, and, as such, BancShares is required to comply with certain enhanced prudential standards applicable to Category IV banking organizations, subject to the applicable transition periods. However, the NPR released by federal banking agencies could alter the capital framework by implementing new long-term debt requirements for banks with total consolidated assets of $100 billion or more. We are continuing to monitor these proposed rules. For further discussion, refer to the section entitled “Regulatory Considerations—Enhanced Prudential Standards—Proposed Long-Term Debt & Clean Holding Company Requirements” in Item 1. Business.
BancShares maintains a comprehensive capital adequacy process. BancShares establishes internal capital risk limits and warning thresholds, which utilize Risk-Based and Leverage-Based Capital calculations, internal and external early warning indicators, its capital planning process, and stress testing to evaluate BancShares' capital adequacy for multiple types of risk in both normal and stressed environments. The capital management framework requires contingency plans be defined and may be employed at management’s discretion.
89
Common and Preferred Stock Dividends
During the first three quarters of 2024, we paid quarterly dividends of $1.64 on the Class A common stock and Class B common stock. In the fourth quarter of 2024, the quarterly dividend on the Class A common stock and Class B common stock was increased to $1.95 per common share. In January 2025, our Board declared a quarterly dividend on the Class A common stock and Class B common stock of $1.95 per common share. The dividends are payable on March 17, 2025 to stockholders of record as of February 28, 2025.
During 2024, we paid quarterly dividends on our Series A Preferred Stock, Series B Preferred Stock and Series C Preferred Stock as disclosed in Note 16—Stockholders' Equity. In January 2025, our Board declared dividends on our Series A Preferred Stock, Series B Preferred Stock and Series C Preferred Stock in accordance with their terms. The dividends are payable on March 17, 2025.
Capital Composition and Ratios
As discussed earlier in this MD&A, the Board authorized a Class A common SRP in July 2024. During 2024 we repurchased 814,641 shares. Refer to the “Recent Events” section above for more information and Item 5. Market for Registrants Common Equity for additional information related to our monthly repurchase activity.
The following table details the change in outstanding Class A common stock through December 31, 2024. Refer to Note 16—Stockholders' Equity for additional information.
Table 47
Changes in Shares of Class A Common Stock Outstanding
| Year Ended December 31, 2024 | ||||
|---|---|---|---|---|
| Class A common stock shares outstanding at beginning of period | 13,514,933 | |||
| Shares repurchased under authorized repurchase plan | (814,641) | |||
| Restricted stock units vested, net of shares held to cover taxes | 12,144 | |||
| Class A common stock shares outstanding at end of period | 12,712,436 |
We also had 1,005,185 Class B common stock outstanding at December 31, 2024 and December 31, 2023.
We are committed to effectively managing our capital to protect our depositors, creditors and stockholders. We continually monitor the capital levels and ratios for BancShares and FCB to ensure they exceed the minimum requirements imposed by regulatory authorities and to ensure they are appropriate given growth projections, risk profile and potential changes in the regulatory or external environment. Failure to meet certain capital requirements may result in actions by regulatory agencies that could have a material impact on our operations or consolidated financial statements.
In accordance with GAAP, the unrealized gains and losses on certain assets and liabilities, net of deferred taxes, are included in accumulated other comprehensive loss within stockholders’ equity. These amounts are excluded from the calculation of our regulatory capital ratios under current regulatory guidelines.
Table 48
Analysis of Capital Adequacy
| dollars in millions | Basel III Requirements | PCA Well Capitalized Thresholds | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||||||||
| BancShares | ||||||||||||||||||||||||||||||
| Risk-based capital ratios | ||||||||||||||||||||||||||||||
| Total risk-based capital | 10.50 | % | 10.00 | % | $ | 24,610 | 15.04 | % | $ | 23,891 | 15.75 | % | $ | 11,799 | 13.18 | % | ||||||||||||||
| Tier 1 risk-based capital | 8.50 | 8.00 | 22,137 | 13.53 | 21,150 | 13.94 | 9,902 | 11.06 | ||||||||||||||||||||||
| Common equity Tier 1 | 7.00 | 6.50 | 21,256 | 12.99 | 20,270 | 13.36 | 9,021 | 10.08 | ||||||||||||||||||||||
| Tier 1 leverage ratio | 4.00 | 5.00 | 22,137 | 9.90 | 21,150 | 9.83 | 9,902 | 8.99 | ||||||||||||||||||||||
| FCB | ||||||||||||||||||||||||||||||
| Risk-based capital ratios | ||||||||||||||||||||||||||||||
| Total risk-based capital | 10.50 | % | 10.00 | % | $ | 23,975 | 14.66 | % | $ | 23,600 | 15.56 | % | $ | 11,627 | 12.99 | % | ||||||||||||||
| Tier 1 risk-based capital | 8.50 | 8.00 | 21,852 | 13.37 | 21,227 | 13.99 | 10,186 | 11.38 | ||||||||||||||||||||||
| Common equity Tier 1 | 7.00 | 6.50 | 21,852 | 13.37 | 21,227 | 13.99 | 10,186 | 11.38 | ||||||||||||||||||||||
| Tier 1 leverage ratio | 4.00 | 5.00 | 21,852 | 9.78 | 21,227 | 9.88 | 10,186 | 9.25 |
90
As of December 31, 2024, BancShares and FCB had risk-based capital ratio conservation buffers of 7.04% and 6.66%, respectively, which are in excess of the Basel III conservation buffer of 2.50%. As of December 31, 2023, BancShares and FCB risk-based capital ratio conservation buffers were 7.75% and 7.56%, respectively. The capital ratio conservation buffers represent the excess of the regulatory capital ratios as of December 31, 2024 and December 31, 2023 over the Basel III minimum for the ratio that is the binding constraint. Additional Tier 1 capital for BancShares includes perpetual preferred stock.
Additional Tier 2 capital for BancShares and FCB primarily consists of qualifying ALLL and qualifying subordinated debt.
CRITICAL ACCOUNTING ESTIMATES
The accounting and reporting policies of BancShares are in accordance with GAAP and are described in Note 1—Significant Accounting Policies and Basis of Presentation.
The preparation of financial statements in conformity with GAAP requires us to exercise judgment in determining many of the estimates and assumptions utilized to arrive at the carrying value of assets and liabilities and amounts reported for revenues and expenses. Our financial position and results of operations could be materially affected by changes to these estimates and assumptions.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements. The accounting estimate related to the determination of the ALLL is considered to be a critical accounting estimate because considerable judgment and estimation is applied by management.
ALLL
The ALLL represents management’s best estimate of credit losses expected over the life of the loan or lease, adjusted for expected contractual payments and the impact of prepayment expectations. Estimates for loan and lease losses are determined by analyzing quantitative and qualitative components present as of the evaluation date.
The ALLL is calculated based on a variety of considerations, including, but not limited to actual net loss history of the various loan and lease pools, delinquency trends, changes in forecasted economic conditions, loan growth, estimated loan life, and changes in portfolio credit quality. Loans and leases are segregated into pools with similar risk characteristics and each have a model that is utilized to estimate the ALLL.
The ALLL models utilize economic variables, including unemployment, gross domestic product, home price index, CRE index, corporate profits, and credit spreads. These economic variables are based on macroeconomic scenario forecasts with a forecast horizon that covers the lives of the loan portfolios.
Model outputs may be adjusted through a qualitative assessment to reflect trends that may not be adequately reflected within the models, which could include economic conditions, uncertainty in macroeconomic forecasts, credit quality, risk to specific industry concentrations, and any significant policy and underwriting changes. These qualitative adjustments are also used to accommodate for the imprecision of certain assumptions and uncertainties inherent in the model calculations.
While management utilizes its best judgment and information available, the ultimate adequacy of our ALLL is dependent upon a variety of factors beyond our control which are inherently difficult to predict, the most significant being the macroeconomic scenario forecasts that determine the economic variables utilized in the ALLL models. Due to the inherent uncertainty in the macroeconomic forecasts, BancShares utilizes baseline, upside, and downside macroeconomic scenarios and weights the scenarios based on review of variable forecasts for each scenario and comparison to expectations. At December 31, 2024, ALLL estimates in these scenarios ranged from approximately $1.39 billion, when weighing the upside scenario 100%, to approximately $2.12 billion when weighting the downside scenario 100%. BancShares management determined that an ALLL of $1.68 billion was appropriate as of December 31, 2024.
Current economic conditions and forecasts can change which could affect the anticipated amount of estimated credit losses and therefore the appropriateness of the ALLL. It is difficult to estimate how potential changes in any one economic factor or input might affect the overall ALLL because a wide variety of factors and inputs are considered in estimating the ALLL and changes in those factors and inputs considered may not occur at the same rate and may not be consistent across all product types. Additionally, changes in factors and inputs may be directionally inconsistent, such that improvement in one factor may offset deterioration in others.
91
Accounting policies related to the ALLL are discussed in Note 1—Significant Accounting Policies and Basis of Presentation. For more information regarding the ALLL, refer to the “Credit Risk — Allowance for Loan and Lease Losses” section of this MD&A and Note 5—Allowance for Loan and Lease Losses.
RECENT ACCOUNTING PRONOUNCEMENTS
The following Accounting Standards Updates (“ASUs”) were issued by FASB but are not yet effective for BancShares:
| Standard | Summary of Guidance | Effect on BancShares’ Financial Statements |
|---|---|---|
| ASU No. 2023-09 - Income Taxes (Topic 740): Improvements to Income Tax Disclosures Issued December 2023 | This ASU enhances income tax disclosure requirements primarily by requiring disclosure of specific categories in the rate reconciliation table and disaggregation of income taxes paid by jurisdiction. | Effective for BancShares beginning with our financial statements for the year ending December 31, 2025. Early adoption is permitted, and this ASU allows for adoption on a prospective basis, with a retrospective option permitted to prior periods presented. We did not elect early adoption. We are continuing to evaluate the impact this ASU will have on our income tax footnote disclosures in our 2025 Annual Report on Form 10-K. |
| ASU No. 2024-03 - Income Statement -Reporting Comprehensive Income - Expense Disaggregation Disclosures Issued November 2024 | This ASU enhances expense disclosures primarily by requiring footnote disaggregation of specified expenses in a tabular format. The ASU does not change the requirements for the presentation of expenses on the face of the income statement. | Effective for BancShares beginning with our financial statements for the year ending December 31, 2027. Early adoption is permitted and the guidance can be applied prospectively or retrospectively. We are currently evaluating the impact of this ASU on our footnote disclosures. |
NON-GAAP FINANCIAL MEASUREMENTS
BancShares provides certain non-GAAP information in reporting its financial results to give investors additional data to evaluate its operations. A non-GAAP financial measure is a numerical measure of a company’s historical or future financial performance or financial position that may either exclude or include amounts or is adjusted in some way to the effect of including or excluding amounts, as compared to the most directly comparable measure calculated and presented in accordance with GAAP financial statements. BancShares’ management believes that non-GAAP financial measures, when reviewed in conjunction with GAAP financial information, can provide transparency about, or an alternate means of assessing, its operating results and financial position to its investors, analysts and management. These non-GAAP measures should be considered in addition to, and not superior to or a substitute for, GAAP measures presented in BancShares’ consolidated financial statements and other publicly filed reports. In addition, our non-GAAP measures may be different from or inconsistent with non-GAAP financial measures used by other institutions.
Whenever we refer to a non-GAAP financial measure we will generally define and present the most directly comparable financial measure calculated and presented in accordance with GAAP, along with a reconciliation between the GAAP financial measure and the non-GAAP financial measure. We describe each of these measures below and explain why we believe the measure to be useful.
92
PPNR
PPNR is a non-GAAP measure of profit or loss calculated as net income plus the provision for credit losses and income tax expense (benefit). PPNR is a measure of segment profit or loss that is meaningful because it enables management and external users of financial statements to assess income before income taxes excluding the provision for credit losses, which can be more volatile when economic conditions are more dynamic.
The following table provides a reconciliation of net income, the comparable GAAP measure, to PPNR:
Table 49
PPNR
| dollars in millions | Year Ended December 31, 2024 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| General Bank | Commercial Bank | SVB Commercial | Rail | Corporate | Total BancShares | |||||||||||||||||
| Net income (GAAP) | $ | 1,046 | $ | 440 | $ | 857 | $ | 111 | $ | 323 | $ | 2,777 | ||||||||||
| Plus: provision for credit losses | 153 | 144 | 134 | — | — | 431 | ||||||||||||||||
| Plus: income tax expense (benefit) | 362 | 147 | 295 | 36 | (25) | 815 | ||||||||||||||||
| PPNR (non-GAAP) | $ | 1,561 | $ | 731 | $ | 1,286 | $ | 147 | $ | 298 | $ | 4,023 | ||||||||||
| Year Ended December 31, 2023 | ||||||||||||||||||||||
| General Bank | Commercial Bank | SVB Commercial | Rail | Corporate | Total BancShares | |||||||||||||||||
| Net income (GAAP) | $ | 871 | $ | 165 | $ | 544 | $ | 90 | $ | 9,796 | $ | 11,466 | ||||||||||
| Plus: provision for credit losses | 77 | 517 | 65 | — | 716 | 1,375 | ||||||||||||||||
| Plus: income tax expense | 319 | 69 | 184 | 32 | 7 | 611 | ||||||||||||||||
| PPNR (non-GAAP) | $ | 1,267 | $ | 751 | $ | 793 | $ | 122 | $ | 10,519 | $ | 13,452 | ||||||||||
| Year Ended December 31, 2022 | ||||||||||||||||||||||
| General Bank | Commercial Bank | SVB Commercial | Rail | Corporate | Total BancShares | |||||||||||||||||
| Net income (loss) (GAAP) | $ | 630 | $ | 408 | $ | — | $ | 112 | $ | (52) | $ | 1,098 | ||||||||||
| Plus: provision for credit losses | 11 | 121 | — | — | 513 | 645 | ||||||||||||||||
| Plus: income tax expense (benefit) | 214 | 128 | — | 37 | (115) | 264 | ||||||||||||||||
| PPNR (non-GAAP) | $ | 855 | $ | 657 | $ | — | $ | 149 | $ | 346 | $ | 2,007 |
Net Rental Income on Operating Lease Equipment for Commercial Bank and Rail Segments
Net rental income on operating lease equipment is a non-GAAP measure calculated as rental income on operating lease equipment less depreciation on operating lease equipment, as well as maintenance and other operating lease expenses, if any. Presentation of net rental income for the Commercial Bank and Rail segments also results in the noninterest income and noninterest expense subtotals being presented net of depreciation and maintenance. These measures are meaningful because they enable management to monitor the performance and profitability of operating leases after deducting direct expenses.
The following tables reconcile the most comparable GAAP measures to the non-GAAP measures for the Commercial Bank and Rail segments.
Table 50
Commercial Bank Segment
| dollars in millions | Year Ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||||||
| Rental income on operating leases (GAAP) | $ | 227 | $ | 231 | $ | 212 | |||||||||||
| Less: depreciation on operating lease equipment | a | 185 | 180 | 169 | |||||||||||||
| Net rental income on operating lease equipment (non-GAAP) | $ | 42 | $ | 51 | $ | 43 | |||||||||||
| Total noninterest income (GAAP) | b | $ | 542 | $ | 560 | $ | 518 | ||||||||||
| Noninterest income, net of depreciation (non-GAAP) | b-a | 357 | 380 | 349 | |||||||||||||
| Total noninterest expense (GAAP) | c | 911 | 824 | 745 | |||||||||||||
| Noninterest expense, net of depreciation (non-GAAP) | c-a | 726 | 644 | 576 |
93
Table 51
Rail Segment
| dollars in millions | Year Ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||||||
| Rental income on operating leases (GAAP) | $ | 821 | $ | 740 | $ | 652 | |||||||||||
| Less: depreciation on operating lease equipment | a | 209 | 191 | 176 | |||||||||||||
| Less: maintenance and other operating lease expenses | b | 219 | 222 | 189 | |||||||||||||
| Net rental income on operating lease equipment (non-GAAP) | $ | 393 | $ | 327 | $ | 287 | |||||||||||
| Total noninterest income (GAAP) | c | $ | 836 | $ | 745 | $ | 656 | ||||||||||
| Noninterest income, net of depreciation and maintenance (non-GAAP) | c-a-b | 408 | 332 | 291 | |||||||||||||
| Total noninterest expense (GAAP) | d | 503 | 480 | 427 | |||||||||||||
| Noninterest expense, net of depreciation and maintenance (non-GAAP) | d-a-b | 75 | 67 | 62 |
NII, NIM, and Interest and Fees on Loans, Excluding PAA
NII and NIM, excluding PAA, and interest and fees on loans, excluding loan PAA are meaningful metrics as they allow management to analyze NII, NIM and loan interest income trends more directly related to the rates of the underlying interest-earning assets and interest-bearing liabilities. Loan PAA is primarily related to the loan discount in the SVBB Acquisition. Other PAA is primarily related to the discount on the Purchase Money Note and the premium on deposits assumed in the CIT Merger.
The following table reconciles NII to NII, excluding PAA, NIM to NIM, excluding PAA, and interest and fees on loans to interest and fees on loans, excluding PAA:
Table 52
NII, NIM, and Interest and Fees on Loans, Excluding PAA
| dollars in millions | Year Ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||||||
| NII (GAAP) | a | $ | 7,143 | $ | 6,712 | $ | 2,946 | ||||||||||
| Loan PAA | b | 505 | 733 | 27 | |||||||||||||
| Other PAA | c | (24) | 7 | 74 | |||||||||||||
| PAA | d = (b+c) | 481 | 740 | 101 | |||||||||||||
| NII, excluding PAA (non-GAAP) | e = (a-d) | $ | 6,662 | $ | 5,972 | $ | 2,845 | ||||||||||
| Average interest-earning assets | f | $ | 201,578 | $ | 170,771 | $ | 93,195 | ||||||||||
| NIM (GAAP) | a/f | 3.54 | % | 3.92 | % | 3.16 | % | ||||||||||
| NIM, excluding PAA (non-GAAP) | e/f | 3.30 | 3.50 | 3.05 | |||||||||||||
| Interest and fees on loans (GAAP) | $ | 9,528 | $ | 8,187 | $ | 2,953 | |||||||||||
| Less: loan PAA | b | 505 | 733 | 27 | |||||||||||||
| Interest and fees on loans, excluding loan PAA (non-GAAP) | $ | 9,023 | $ | 7,454 | $ | 2,926 |
94
Forward-Looking Statements
Statements in this Annual Report on Form 10-K contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 regarding the financial condition, results of operations, business plans, asset quality, future performance, and other strategic goals of BancShares. Words such as “anticipates,” “believes,” “estimates,” “expects,” “predicts,” “forecasts,” “intends,” “plans,” “projects,” “targets,” “designed,” “could,” “may,” “should,” “will,” “potential,” “continue,” “aims,” “strives” or other similar words and expressions are intended to identify these forward-looking statements. These forward-looking statements are based on BancShares’ current expectations and assumptions regarding BancShares’ business, the economy, and other future conditions.
Because forward-looking statements relate to future results and occurrences, they are subject to inherent risks, uncertainties, changes in circumstances and other factors that are difficult to predict. Many possible events or factors could affect BancShares’ future financial results and performance and could cause actual results, performance or achievements of BancShares to differ materially from any anticipated results expressed or implied by such forward-looking statements. Such risks and uncertainties include, among others, general competitive, economic (including the imposition of tariffs on trading partners), political (including the new makeup of the U.S. Congress and Trump administration), geopolitical (including conflicts in Ukraine and the Middle East), natural disasters and market conditions, including changes in competitive pressures among financial institutions and the impacts related to or resulting from previous bank failures, the risks and impacts of future bank failures and other volatility in the banking industry, public perceptions of our business practices, including our deposit pricing and acquisition activity, the financial success or changing conditions or strategies of BancShares’ vendors or customers, including changes in demand for deposits, loans and other financial services, fluctuations in interest rates, changes in the quality or composition of BancShares’ loan or investment portfolio, actions of government regulators, including the recent interest rate cuts and any changes by the Federal Reserve, changes to estimates of future costs and benefits of actions taken by BancShares, BancShares’ ability to maintain adequate sources of funding and liquidity, the potential impact of decisions by the Federal Reserve on BancShares’ capital plans, adverse developments with respect to U.S. or global economic conditions, including significant turbulence in the capital or financial markets, the impact of any sustained or elevated inflationary environment, the impact of any cyberattack, information or security breach, the impact of implementation and compliance with current or proposed laws, regulations and regulatory interpretations, including potential increased regulatory requirements, limitations, and costs, such as FDIC special assessments, increases to FDIC deposit insurance premiums and the proposed interagency rule on regulatory capital, along with the risk that such laws, regulations and regulatory interpretations may change, the availability of capital and personnel, and the risks associated with BancShares’ previous acquisition transactions, including the SVBB Acquisition and CIT Merger, or any future transactions.
BancShares’ SRP allows BancShares to repurchase shares of its Class A common stock through 2025. BancShares is not obligated under the SRP to repurchase any minimum or particular number of shares, and repurchases may be suspended or discontinued at any time (subject to the terms of any Rule 10b5-1 plan in effect) without prior notice. The authorization to repurchase Class A common stock will be utilized at management’s discretion. The actual timing and amount of Class A common stock that may be repurchased will depend on a number of factors, including the terms of any Rule 10-b5-1 plan then in effect, price, general business and market conditions, regulatory requirements, and alternative investment opportunities or capital needs.
Except to the extent required by applicable laws or regulations, BancShares disclaims any obligation to update forward-looking statements or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments.
FY 2023 10-K MD&A
SEC filing source: 0000798941-24-000018.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s discussion and analysis (“MD&A”) of earnings and related financial data is presented to assist in understanding BancShares’ financial condition and results of operations. Unless otherwise noted, the terms “we,” “us,” “our,” and “BancShares” in this MD&A refer to our consolidated financial condition and results of operations.
This MD&A is expected to provide our investors with a view of our financial condition and results of operations from our management’s perspective. This MD&A should be read in conjunction with the audited consolidated financial statements and Notes to the Consolidated Financial Statements in Item 8. Financial Statements and Supplementary Data, of this Annual Report on Form 10-K. Throughout this MD&A, references to a specific “Note” refer to Notes to the Consolidated Financial Statements.
Intercompany accounts and transactions have been eliminated. Although certain amounts for prior years have been reclassified to conform with financial statement presentations for 2023, the reclassifications had no effect on stockholders’ equity or net income as previously reported. Refer to Note 1—Significant Accounting Policies and Basis of Presentation.
Management uses certain non-GAAP financial measures in its analysis of the financial condition and results of operations of BancShares. See the "Non-GAAP Financial Measurements" section of this MD&A for a reconciliation of these financial measures to the most directly comparable financial measures in accordance with GAAP.
On March 27, 2023, we completed the SVBB Acquisition. The SVBB Acquisition is described further below in the “Significant Events in 2023” section of this MD&A and in Note 2—Business Combinations.
BancShares’ financial data for periods prior to the SVBB Acquisition does not include any amounts related to SVBB and, therefore, may not be directly comparable to financial data as of or for the year ended December 31, 2023. The SVBB Acquisition is a primary reason for many of the increases in 2023 compared to 2022 as discussed below in the “Results of Operations” and “Balance Sheet” sections of this MD&A.
Comparisons of the financial data as of and for the years ended December 31, 2022 and 2021 are contained in Item 7. of BancShares’ Annual Report on Form 10-K as of and for the year ended December 31, 2022 filed with the SEC on February 24, 2023 and available through FCB’s investor relations website www.ir.firstcitizens.com or the SEC’s EDGAR database.
EXECUTIVE OVERVIEW
Key Strategic Objectives
BancShares defines strategic priorities to further our vision and align goals to drive productivity throughout the organization. Our strategic priorities center around the themes summarized below.
•Client-focused business model
◦Maximize growth opportunities in our primary lines of business and optimize funding through core deposit growth.
◦Deliver specialized business solutions to our customers.
◦Remain a key partner to the innovation economy.
•Talent and culture
◦Attract, retain and develop associates who align with our long-term direction and culture, while scaling for continued growth.
◦Continue to build a leading culture based on behaviors that demonstrate our values.
•Operational efficiency
◦Execute integration related to the SVBB Acquisition to optimize revenue and deliver synergies, while retaining and growing our client base.
◦Remain focused on balance sheet management to optimize our long-term liquidity position.
•Regulatory readiness
◦Support regulatory readiness and successfully address enhanced regulatory requirements.
◦Continue to enhance the compliance program to support compliance and position BancShares for future growth.
47
Significant Events in 2023
SVBB Acquisition
Significant financial impacts of the SVBB Acquisition are summarized below:
•The fair value of total assets acquired was $107.54 billion, which mainly consisted of approximately $68.47 billion of loans and $35.31 billion of cash and interest-earning deposits at banks.
•The fair value of deposits assumed was $56.01 billion.
•The core deposit intangible was $230 million.
•The preliminary after tax gain on acquisition was $9.81 billion, representing the excess of the net assets acquired over the purchase price.
•The purchase price consideration included the Purchase Money Note payable to the FDIC with an estimated fair value of $35.81 billion, which represents the book value of net assets acquired less the asset discount of $16.45 billion and the fair value discount of $264 million on the Purchase Money Note.
The SVBB Acquisition is further discussed in Note 2—Business Combinations.
Segment Updates
In conjunction with the SVBB Acquisition, BancShares added the SVB segment. Prior periods were not impacted by this update. Information about our segments is included in Note 23—Business Segment Information and in the section entitled “Results by Business Segment” in this MD&A.
Recent Economic and Industry Developments
During the first half of 2023, the FOMC continued to raise its target for the federal funds rate in an effort to combat inflation. The FOMC raised interest rates at each of its January, March, May and July meetings by 25 bps. However, the FOMC did not raise interest rates during its June, September and December meetings, and the benchmark federal funds rate was maintained at a range between 5.25% - 5.50%. Although future rate hikes are possible, there is optimism that the FOMC’s interest rate is likely at or near its peak for this tightening cycle, and the Federal Reserve has signaled it may cut rates in 2024.
The FOMC reported that it will continue to monitor economic and financial market developments and the effects of their earlier rate increases in determining the extent to which additional policy firming may be appropriate to return inflation to 2% over time. Although the FOMC has made progress combating inflation, efforts to control inflation have raised concerns over the possibility of a recession. In addition, geopolitical events, including the ongoing conflicts in Ukraine and the Middle East are likely to maintain upward pressure on inflation and weigh on economic activity. Also, mortgage rates increased during 2023 and mortgage demand from homebuyers softened. The timing and impact of inflation, volatility in the stock market, rising interest rates, and a possible recession will depend on future developments, which are highly uncertain and difficult to predict.
Early in 2023, the banking industry experienced increased volatility, resulting in the failure of multiple regional banking institutions. These failures have increased industry concerns related to capital and liquidity, deposit outflows, uninsured deposit concentrations, and unrealized losses on investment securities. More recently, there is growing concern in the banking industry about the exposure to certain sectors of CRE, and credit trends in these exposures may deteriorate.
The federal banking agencies issued several notices of proposed rulemaking (“NPR”), that if and/or when finalized, may impact BancShares and FCB. The FDIC finalized an NPR covering a special assessment to recover losses associated with protecting uninsured depositors following the closures of Silicon Valley Bank, Signature Bank, and First Republic Bank. The federal banking agencies issued an NPR covering enhanced capital requirements and one discussing the requirement to maintain a certain level of long-term debt. These NPRs are discussed above in Item 1. Business of this Annual Report on Form 10-K, in the section entitled “Regulatory Considerations.”
Financial Performance Summary
The following tables in this MD&A include financial data for the years ended December 31, 2023 (the “current year”), December 31, 2022 (the “prior year”), and December 31, 2021. Financial position data includes balances as of December 31, 2023, 2022, and 2021. As mentioned above, we focus our discussion on trends for 2023 compared to 2022.
The SVBB Acquisition is a primary reason for many of the increases in 2023 compared to 2022 as discussed below and in the “Results of Operations” and “Balance Sheet” sections of this MD&A.
48
The following table summarizes BancShares’ results in accordance with GAAP, unless otherwise noted. Refer to the section entitled “Non-GAAP Financial Measurements” at the end of this MD&A for a reconciliation of non-GAAP measures to the most directly comparable GAAP measures.
Table 1
Selected Financial Data
| dollars in millions, except share data | Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||
| Results of Operations: | ||||||||||||||||
| Interest income | $ | 10,391 | $ | 3,413 | $ | 1,451 | ||||||||||
| Interest expense | 3,679 | 467 | 61 | |||||||||||||
| Net interest income | 6,712 | 2,946 | 1,390 | |||||||||||||
| Provision (benefit) for credit losses | 1,375 | 645 | (37) | |||||||||||||
| Net interest income after provision for credit losses | 5,337 | 2,301 | 1,427 | |||||||||||||
| Noninterest income | 12,075 | 2,136 | 508 | |||||||||||||
| Noninterest expense | 5,335 | 3,075 | 1,234 | |||||||||||||
| Income before income taxes | 12,077 | 1,362 | 701 | |||||||||||||
| Income tax expense | 611 | 264 | 154 | |||||||||||||
| Net income | 11,466 | 1,098 | 547 | |||||||||||||
| Preferred stock dividends | 59 | 50 | 18 | |||||||||||||
| Net income available to common stockholders | $ | 11,407 | $ | 1,048 | $ | 529 | ||||||||||
| Per Common Share Information: | ||||||||||||||||
| Average diluted common shares outstanding | 14,539,613 | 15,549,944 | 9,816,405 | |||||||||||||
| Earnings per diluted common share | $ | 784.51 | $ | 67.40 | $ | 53.88 | ||||||||||
| Key Performance Metrics: | ||||||||||||||||
| Return on average assets | 5.90 | % | 1.01 | % | 1.00 | % | ||||||||||
| Net interest margin (1) | 3.92 | 3.16 | 2.68 | |||||||||||||
| Select Average Balances: | ||||||||||||||||
| Investment securities | $ | 23,112 | $ | 19,166 | $ | 10,611 | ||||||||||
| Total loans and leases (2) | 119,234 | 67,787 | 32,860 | |||||||||||||
| Operating lease equipment, net | 8,495 | 7,982 | — | |||||||||||||
| Total assets | 194,281 | 108,915 | 54,983 | |||||||||||||
| Total deposits | 130,590 | 89,916 | 48,258 | |||||||||||||
| Total stockholders’ equity | 17,937 | 10,276 | 4,461 | |||||||||||||
| Select Ending Balances: | ||||||||||||||||
| Investment securities | $ | 29,999 | $ | 19,369 | $ | 13,110 | ||||||||||
| Total loans and leases | 133,302 | 70,781 | 32,372 | |||||||||||||
| Operating lease equipment, net | 8,746 | 8,156 | — | |||||||||||||
| Total assets | 213,758 | 109,298 | 58,309 | |||||||||||||
| Total deposits | 145,854 | 89,408 | 51,406 | |||||||||||||
| Total stockholders’ equity | 21,255 | 9,662 | 4,738 | |||||||||||||
| Loan to deposit ratio | 91.39 | % | 79.17 | % | 62.97 | % | ||||||||||
| Noninterest-bearing deposits to total deposits | 27.29 | 27.87 | 41.64 | |||||||||||||
| Capital Ratios: | ||||||||||||||||
| Common equity Tier 1 | 13.36 | % | 10.08 | % | 11.50 | % | ||||||||||
| Tier 1 risk-based capital | 13.94 | 11.06 | 12.47 | |||||||||||||
| Total risk-based capital | 15.75 | 13.18 | 14.35 | |||||||||||||
| Tier 1 leverage | 9.83 | 8.99 | 7.59 | |||||||||||||
| Asset Quality: | ||||||||||||||||
| Ratio of nonaccrual loans to total loans | 0.73 | % | 0.89 | % | 0.37 | % | ||||||||||
| Allowance for loan and lease losses to loans ratio | 1.31 | 1.30 | 0.55 | |||||||||||||
| Net charge off ratio | 0.47 | 0.12 | 0.03 |
(1) Calculated net of average credit balances and deposits of factoring clients.
(2) Average loan balances include loans held for sale and nonaccrual loans.
49
Income Statement Highlights
•Net income for the current year was $11.47 billion, an increase of $10.37 billion from $1.10 billion for the prior year. Net income available to common stockholders for the current year was $11.41 billion, an increase of $10.36 billion from $1.05 billion for the prior year. The increases were primarily related to the preliminary gain on the SVBB Acquisition, which was $9.38 billion higher than the gain on the CIT Merger, and higher net interest income. The increases were partially offset by higher noninterest expense, income tax expense, and the provision for Non-Purchased Credit Deteriorated (“Non-PCD”) loans and leases (the “day 2 provision for loan and lease losses”) and the provision for off-balance sheet credit exposures acquired in the SVBB Acquisition (the “day 2 provision for off-balance sheet credit exposure” and, collectively with the day 2 provision for allowance and lease losses, the “day 2 provisions for credit losses”). Net income per diluted common share for the current year was $784.51, an increase from $67.40 for the prior year.
•The current year included the following select items:
◦a preliminary after tax gain of $9.81 billion on the SVBB Acquisition,
◦day 2 provisions for credit losses of $716 million related to the SVBB Acquisition,
◦acquisition-related expenses of $470 million, and
◦an FDIC insurance special assessment of $64 million.
•The prior year included the following select items:
◦a gain of $431 million on the CIT Merger,
◦day 2 provisions for credit losses of $513 million related to the CIT Merger,
◦acquisition-related expenses of $231 million, and
◦a reduction in other noninterest expense of $27 million for the termination of certain legacy CIT retiree benefits, reflecting amounts previously accrued.
•Return on average assets for the current year was 5.90% compared to 1.01% for the prior year. The increase was primarily related to higher net income described above.
•Net interest income (“NII”) for the current year was $6.71 billion, an increase of $3.77 billion or 128% from $2.95 billion for the prior year. This increase was primarily related to the loans and interest-earning deposits at banks acquired in the SVBB Acquisition, higher purchase accounting accretion for loans, higher interest income from organic loan growth and a larger investment portfolio, and higher yields from interest rate increases. The increases in interest income were partially offset by higher deposit costs, reflecting increased rates and a higher average balance (due to the SVBB Acquisition and deposit growth in the Direct Bank), and higher borrowing costs (primarily due to the Purchase Money Note).
•Net interest margin (“NIM”) for the current year was 3.92%, an increase of 76 bps compared to 3.16% for the prior year. The increase in NIM was related to the increases in NII discussed above.
•Provision for credit losses for the current year was $1.38 billion, an increase of $730 million or 113% from $645 million for the prior year. The increase was primarily related to the provision for loans and leases as a result of higher net charge-offs, as further discussed in the ALLL section of this MD&A, higher loan and lease balances, and the day 2 provisions for credit losses (which were $203 million higher in the SVBB Acquisition compared to the CIT Merger).
•Noninterest income for the current year was $12.08 billion, an increase of $9.94 billion from $2.14 billion for the prior year. The increase was primarily related to the higher preliminary gain on acquisition discussed above and increases in client investment fees, international fees, and fee income and other service charges as a result of the SVBB Acquisition. Service charges on deposit accounts also increased, mainly due to deposit growth.
•Noninterest expense for the current year was $5.34 billion, an increase of $2.26 billion or 74% from $3.08 billion for the prior year. The increase was primarily related to higher salaries and benefits and acquisition-related expenses resulting from the SVBB Acquisition.
Refer to the “Results of Operations” section of this MD&A for further discussion.
50
Balance Sheet Highlights
•Total loans and leases at December 31, 2023 were $133.30 billion, an increase of $62.52 billion or 88% from $70.78 billion at December 31, 2022. The increase was primarily related to SVB segment loans of $55.01 billion as of December 31, 2023, along with organic loan growth in the General and Commercial Banking segments. While SVB segment loans declined subsequent to the SVBB Acquisition, mostly concentrated in the Global Fund Banking loan portfolio, this was offset by business and commercial loan growth in the General Banking segment and growth in the Commercial Banking segment across certain industry verticals.
•Total investment securities at December 31, 2023 were $30.00 billion, an increase of $10.63 billion or 55% from $19.37 billion at December 31, 2022. The increase was primarily due to purchases of short-duration U.S. Treasuries and U.S. agency mortgage-backed investment securities available for sale.
•Total deposits at December 31, 2023 were $145.85 billion, an increase of $56.45 billion or 63% from $89.41 billion at December 31, 2022. The increase from December 31, 2022 included $38.48 billion of SVB segment deposits as of December 31, 2023 and strong deposit growth in the Direct Bank, which is reported in the General Banking segment. Trends in SVB segment deposits are discussed below.
•Total borrowings at December 31, 2023 were $37.65 billion, an increase of $31.01 billion from $6.65 billion at December 31, 2022. The increase was mainly due to the Purchase Money Note of $35.85 billion as of December 31, 2023 as discussed in Note 2—Business Combinations, partially offset by repayments of FHLB borrowings.
•At December 31, 2023, BancShares remained well capitalized with a total risk-based capital ratio of 15.75%, a Tier 1 risk-based capital ratio of 13.94%, a common equity Tier 1 ratio of 13.36% and a Tier 1 leverage ratio of 9.83%.
Funding, Liquidity and Capital Overview
Deposit Composition
We fund our business primarily through deposits. Deposits represented approximately 79.5% of total funding at December 31, 2023. The following table summarizes the composition, average size and uninsured percentages of our deposits.
Table 2
Select Deposit Data
| Deposits as of December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Ending Balance (in millions) | Average Size (in thousands) | Uninsured % | |||||||
| General Banking segment | $ | 102,647 | $ | 38 | 24 | % | |||
| Commercial Banking segment | 3,228 | 272 | 86 | ||||||
| SVB segment | 38,477 | 308 | 71 | ||||||
| Rail segment and Corporate | 1,502 | n/m | 4 | ||||||
| Total | $ | 145,854 | 52 | 37 |
The General Banking segment includes deposits from our branch network, which deploys a relationship-based approach to deposit gathering. The remaining deposits in the General Banking segment are primarily related to the Direct Bank, a nationwide digital bank, which enables us to increase deposits to meet the needs of our business, albeit at a higher incremental cost compared to the branch network. The Commercial Banking segment includes deposits of commercial customers, and the SVB segment includes deposits related to the SVBB Acquisition. The remainder of deposits primarily include brokered deposits of $1.49 billion in Corporate and $13 million of deposits in the Rail segment.
As displayed in the table above, the average size of deposits varies across our business segments. The uninsured data represents the percentage of deposits in the respective segments and Corporate. At December 31, 2023, total uninsured deposits were approximately $54.15 billion or 37% of total deposits. This represents an increase in uninsured deposits from $29.13 billion or 33% of total deposits at December 31, 2022 due to deposits in the SVB segment, which have higher average account balance.
51
Deposit Trends
Table 3
Deposit Trends
| (dollars in millions) | Deposit Balance | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Acquisition Date | ||||||||||||||||||||||||||||||
| December 31, 2023 | September 30, 2023 | June 30, 2023 | April 28, 2023 | April 14, 2023 | March 31, 2023 | March 27, 2023 | December 31, 2022 | |||||||||||||||||||||||
| SVB segment | $ | 38,477 | $ | 39,970 | $ | 40,860 | $ | 41,425 | $ | 41,336 | $ | 49,259 | $ | 56,014 | $ | — | ||||||||||||||
| General Banking, Commercial Banking, and Rail segments and Corporate | 107,377 | 106,263 | 100,304 | 92,447 | 92,149 | 90,791 | — | 89,408 | ||||||||||||||||||||||
| Total deposits | $ | 145,854 | $ | 146,233 | $ | 141,164 | $ | 133,872 | $ | 133,485 | $ | 140,050 | $ | 89,408 |
SVB deposits declined from $56.01 billion at the SVBB Acquisition Date to $49.26 billion at March 31, 2023. As shown in the table above, SVB deposits began to stabilize in the second quarter. The table above also indicates that aggregate deposits for the General Banking, Commercial Banking, and Rail segments and Corporate increased during 2023, primarily from deposit growth in the Direct Bank, which is included in the General Banking segment.
Liquidity Position
We strive to maintain a strong liquidity position, and our risk appetite for liquidity is low. At December 31, 2023, liquidity metrics remained strong as we had $57.28 billion in liquid assets consisting of $32.69 billion in cash and interest-earning deposits at banks (primarily held at the Federal Reserve) and $24.59 billion in high-quality liquid securities. We have unused borrowing capacity with the FHLB and Federal Reserve of $13.62 billion and $5.12 billion, respectively.
FCB and the FDIC, as lender and as collateral agent, also entered into the Advance Facility Agreement, dated as of March 27, 2023, and effective as of November 20, 2023, providing total advances available through March 27, 2025 of up to $70 billion, subject to limits subsequently described in this MD&A as referenced below, solely to provide liquidity to offset deposit withdrawal or runoff of former SVBB deposit accounts and to fund the unfunded commercial lending commitments acquired in the SVBB Acquisition. The immediate available capacity of the Advance Facility Agreement was $15.11 billion at December 31, 2023. Refer to the “Liquidity Risk” section of this MD&A for further discussion.
Investment Securities Duration
At December 31, 2023, our investment securities portfolio primarily consisted of debt securities available for sale and held to maturity as summarized below. The duration of our investment securities was approximately 2.9 years at December 31, 2023. The investment securities available for sale portfolio had an average duration of 2.2 years and the held to maturity portfolio had an average duration of 4.4 years. Refer to the “Interest-earning Assets - Investment securities” section of this MD&A and Note 3—Investment Securities for further information.
Table 4
Investment Securities
| dollars in millions | December 31, 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Composition(1) | Amortized cost | Fair value | Fair value to cost | ||||||||||||||||
| Total investment securities available for sale | 69.8 | % | $ | 20,688 | $ | 19,936 | 96.4 | % | |||||||||||
| Total investment securities held to maturity | 29.9 | 9,979 | 8,503 | 85.2 | |||||||||||||||
| Investment in marketable equity securities | 0.3 | 75 | 84 | 112.0 | |||||||||||||||
| Total investment securities | 100 | % | $ | 30,742 | $ | 28,523 | |||||||||||||
| (1) Calculated as a percentage of the total fair value of investment securities. |
Capital Position
Our capital position remains strong, and all Regulatory Capital Ratios for BancShares and FCB significantly exceed the PCA well capitalized thresholds and Basel III Requirements as further discussed in the “Capital” section of this MD&A and Note 19—Regulatory Capital.
52
RESULTS OF OPERATIONS
NET INTEREST INCOME AND NET INTEREST MARGIN
NII is affected by changes in interest rates and changes in the amount and composition of interest-earning assets and interest-bearing liabilities. The following tables present the average balances, yields on interest-earning assets, rates on interest-bearing liabilities, and changes in NII due to changes in: (i) volume (average balances of interest-earning assets and interest-bearing liabilities) and (ii) yields or rates.
•The change in NII due to volume is calculated as the change in average balance multiplied by the yield or rate from the prior period.
•The change in NII due to yield or rate is calculated as the change in yield or rate multiplied by the average balance from the prior period.
•The change in NII due to rate/volume change (i.e., portfolio mix) is calculated as the change in rate multiplied by the change in volume. This component is allocated between the changes in NII due to volume and yield or rate based on the ratio each component bears to the absolute value of their total.
•Tax equivalent NII was not materially different from NII, therefore we present NII in our analysis.
53
Table 5
Average Balances and Rates
| dollars in millions | Year Ended | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | December 31, 2022 | Change in NII Due to: | ||||||||||||||||||||||||||||||
| Average Balance | Income / Expense | Yield / Rate | Average Balance | Income / Expense | Yield / Rate | Volume(1) | Yield /Rate(1) | Total Change | ||||||||||||||||||||||||
| Loans and leases (1)(2) | $ | 117,708 | $ | 8,187 | 6.95 | % | $ | 66,303 | $ | 2,953 | 4.45 | % | $ | 3,035 | $ | 2,199 | $ | 5,234 | ||||||||||||||
| Investment securities | 23,112 | 640 | 2.77 | 19,166 | 354 | 1.85 | 84 | 202 | 286 | |||||||||||||||||||||||
| Securities purchased under agreements to resell | 161 | 8 | 5.20 | — | — | — | 8 | — | 8 | |||||||||||||||||||||||
| Interest-earning deposits at banks | 29,790 | 1,556 | 5.22 | 7,726 | 106 | 1.38 | 733 | 717 | 1,450 | |||||||||||||||||||||||
| Total interest-earning assets (2) | $ | 170,771 | $ | 10,391 | 6.08 | % | $ | 93,195 | $ | 3,413 | 3.66 | % | $ | 3,860 | $ | 3,118 | $ | 6,978 | ||||||||||||||
| Operating lease equipment, net | $ | 8,495 | $ | 7,982 | ||||||||||||||||||||||||||||
| Cash and due from banks | 879 | 512 | ||||||||||||||||||||||||||||||
| Allowance for loan and lease losses | (1,495) | (875) | ||||||||||||||||||||||||||||||
| All other noninterest-earning assets | 15,631 | 8,101 | ||||||||||||||||||||||||||||||
| Total assets | $ | 194,281 | $ | 108,915 | ||||||||||||||||||||||||||||
| Interest-bearing deposits | ||||||||||||||||||||||||||||||||
| Checking with interest | $ | 22,296 | $ | 402 | 1.80 | % | $ | 16,323 | $ | 29 | 0.18 | % | $ | 14 | $ | 359 | $ | 373 | ||||||||||||||
| Money market | 27,567 | 618 | 2.24 | 23,949 | 125 | 0.52 | 22 | 471 | 493 | |||||||||||||||||||||||
| Savings | 26,121 | 963 | 3.69 | 14,392 | 117 | 0.81 | 158 | 688 | 846 | |||||||||||||||||||||||
| Time deposits | 14,946 | 514 | 3.44 | 8,934 | 64 | 0.72 | 68 | 382 | 450 | |||||||||||||||||||||||
| Total interest-bearing deposits | 90,930 | 2,497 | 2.75 | 63,598 | 335 | 0.53 | 262 | 1,900 | 2,162 | |||||||||||||||||||||||
| Borrowings: | ||||||||||||||||||||||||||||||||
| Securities sold under customer repurchase agreements | 455 | 2 | 0.35 | 590 | 1 | 0.19 | — | 1 | 1 | |||||||||||||||||||||||
| Short-term FHLB borrowings | 108 | 5 | 4.79 | 824 | 28 | 3.35 | (32) | 9 | (23) | |||||||||||||||||||||||
| Short-term borrowings | 563 | 7 | 1.20 | 1,414 | 29 | 2.03 | (32) | 10 | (22) | |||||||||||||||||||||||
| Federal Home Loan Bank borrowings | 2,307 | 120 | 5.22 | 1,414 | 43 | 3.01 | 35 | 42 | 77 | |||||||||||||||||||||||
| Senior unsecured borrowings | 608 | 14 | 2.21 | 1,348 | 25 | 1.89 | (15) | 4 | (11) | |||||||||||||||||||||||
| Subordinated debt | 1,043 | 39 | 3.65 | 1,056 | 33 | 3.15 | — | 6 | 6 | |||||||||||||||||||||||
| Other borrowings | 27,322 | 1,002 | 3.67 | 64 | 2 | 3.22 | 1,000 | — | 1,000 | |||||||||||||||||||||||
| Long-term borrowings | 31,280 | 1,175 | 3.75 | 3,882 | 103 | 2.66 | 1,020 | 52 | 1,072 | |||||||||||||||||||||||
| Total borrowings | 31,843 | 1,182 | 3.71 | 5,296 | 132 | 2.49 | 988 | 62 | 1,050 | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 122,773 | $ | 3,679 | 3.00 | % | $ | 68,894 | $ | 467 | 0.68 | % | $ | 1,250 | $ | 1,962 | $ | 3,212 | ||||||||||||||
| Noninterest-bearing deposits | $ | 39,660 | $ | 26,318 | ||||||||||||||||||||||||||||
| Credit balances of factoring clients | 1,166 | 1,153 | ||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 12,745 | 2,274 | ||||||||||||||||||||||||||||||
| Stockholders' equity | 17,937 | 10,276 | ||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 194,281 | $ | 108,915 | ||||||||||||||||||||||||||||
| Interest rate spread (2) | 3.08 | % | 2.98 | % | ||||||||||||||||||||||||||||
| Net interest income and net yield on interest-earning assets (2) | $ | 6,712 | 3.92 | % | $ | 2,946 | 3.16 | % |
(1) Loans and leases include Non-PCD and Purchase Credit Deteriorated (“PCD”) loans, nonaccrual loans, and loans held for sale. Interest income on loans and leases includes accretion income and loan fees.
(2) The balance and rate presented is calculated net of average credit balances and deposits of factoring clients.
54
2023 compared to 2022
•NII for the current year was $6.71 billion, an increase of $3.77 billion or 128% from $2.95 billion for the prior year. As discussed below, this increase was primarily due to the SVBB Acquisition as well as the higher rate environment.
◦Interest income earned on loans and leases for the current year was $8.19 billion, an increase of $5.23 billion or 177% from $2.95 billion for the prior year. The increase included a higher average loan and lease balance and benefited from the rising interest rate environment during 2023. The average loan balance increase reflected the SVBB Acquisition and loan growth in the General and Commercial Banking segments. The higher yield was due to multiple interest rate increases during 2023. In addition, purchase accounting accretion for loans was $733 million in the current year compared to $27 million in the prior year.
◦Interest income earned on investment securities for the current year was $640 million, an increase of $286 million or 81% from $354 million for the prior year. The increase was due to higher reinvestment rates and a higher average balance.
◦Interest income earned on interest-earning deposits at banks for the current year was $1.56 billion, an increase of $1.45 billion from $106 million for the prior year. The increase was fairly balanced between the impact from the higher average balance and from the higher federal funds rate. The higher average balance reflected the impact of the SVBB Acquisition.
◦Interest expense on interest-bearing deposits for the current year was $2.50 billion, an increase of $2.16 billion from $335 million for the prior year, reflecting higher deposit rates as we maintained competitive rates offered to customers, higher average balances due to the SVBB Acquisition, and organic growth, primarily in savings accounts in the Direct Bank.
◦Interest expense on borrowings for the current year was $1.18 billion, an increase of $1.05 billion from $132 million for the prior year, primarily due to the impact of the Purchase Money Note related to the SVBB Acquisition and higher rates for FHLB borrowings. In March of 2023, we increased FHLB borrowings to improve liquidity in light of market conditions that led to bank failures. We repaid all outstanding FHLB advances in the second and third quarters of 2023 as we continuously rebalanced our funding profile to match our funding needs. Refer to the “Interest-Bearing Liabilities – Borrowings” section in this MD&A for further discussion of FHLB borrowings.
•NIM for the current year was 3.92%, an increase of 76 bps from 3.16% for the prior year. As discussed above, the benefit of the rising interest rate environment on our interest-earning assets and higher loan accretion exceeded the impacts of higher interest expense on interest-bearing deposits and borrowings.
•Average interest-earning assets for the current year were $170.77 billion, an increase of $77.58 billion from $93.20 billion for the prior year, primarily reflecting increases noted above in average loans and leases, investment securities, and interest-earning deposits at banks.
•Average interest-bearing liabilities for the current year were $122.77 billion, an increase of $53.88 billion from $68.89 billion for the prior year, reflecting higher average balances for both deposits and borrowings. The average rate paid on interest-bearing liabilities for the current year was 3.00%, an increase of 232 bps from 0.68% for the prior year, reflecting the higher interest rate environment and the Purchase Money Note.
55
Table 6
Average Balances and Rates
| dollars in millions | Year Ended | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | December 31, 2021 | Change in NII Due to: | ||||||||||||||||||||||||||||||
| Average Balance | Income / Expense | Yield / Rate | Average Balance | Income / Expense | Yield / Rate | Volume(1) | Yield /Rate(1) | Total Change | ||||||||||||||||||||||||
| Loans and leases (1)(2) | $ | 66,303 | $ | 2,953 | 4.45 | % | $ | 32,860 | $ | 1,295 | 3.94 | % | $ | 1,470 | $ | 188 | $ | 1,658 | ||||||||||||||
| Investment securities | 19,166 | 354 | 1.85 | 10,611 | 145 | 1.37 | 145 | 64 | 209 | |||||||||||||||||||||||
| Interest-earning deposits at banks | 7,726 | 106 | 1.38 | 8,349 | 11 | 0.13 | (1) | 96 | 95 | |||||||||||||||||||||||
| Total interest-earning assets (2) | $ | 93,195 | $ | 3,413 | 3.66 | % | $ | 51,820 | $ | 1,451 | 2.80 | % | $ | 1,614 | $ | 348 | $ | 1,962 | ||||||||||||||
| Operating lease equipment, net | $ | 7,982 | $ | — | ||||||||||||||||||||||||||||
| Cash and due from banks | 512 | 350 | ||||||||||||||||||||||||||||||
| Allowance for loan and lease losses | (875) | (202) | ||||||||||||||||||||||||||||||
| All other noninterest-earning assets | 8,101 | 3,015 | ||||||||||||||||||||||||||||||
| Total assets | $ | 108,915 | $ | 54,983 | ||||||||||||||||||||||||||||
| Interest-bearing deposits | ||||||||||||||||||||||||||||||||
| Checking with interest | $ | 16,323 | $ | 29 | 0.18 | % | $ | 11,258 | $ | 6 | 0.05 | % | $ | 3 | $ | 20 | $ | 23 | ||||||||||||||
| Money market | 23,949 | 125 | 0.52 | 9,708 | 10 | 0.10 | 29 | 86 | 115 | |||||||||||||||||||||||
| Savings | 14,392 | 117 | 0.81 | 3,847 | 1 | 0.03 | 13 | 103 | 116 | |||||||||||||||||||||||
| Time deposits | 8,934 | 64 | 0.72 | 2,647 | 16 | 0.63 | 45 | 3 | 48 | |||||||||||||||||||||||
| Total interest-bearing deposits | 63,598 | 335 | 0.53 | 27,460 | 33 | 0.12 | 90 | 212 | 302 | |||||||||||||||||||||||
| Borrowings: | ||||||||||||||||||||||||||||||||
| Securities sold under customer repurchase agreements | 590 | 1 | 0.19 | 660 | 1 | 0.20 | — | — | — | |||||||||||||||||||||||
| Short-term FHLB borrowings | 824 | 28 | 3.35 | — | — | — | 28 | — | 28 | |||||||||||||||||||||||
| Short-term borrowings | 1,414 | 29 | 2.03 | 660 | 1 | 0.20 | 28 | — | 28 | |||||||||||||||||||||||
| Federal Home Loan Bank borrowings | 1,414 | 43 | 3.01 | 648 | 8 | 1.30 | 17 | 18 | 35 | |||||||||||||||||||||||
| Senior unsecured borrowings | 1,348 | 25 | 1.89 | — | — | — | 25 | — | 25 | |||||||||||||||||||||||
| Subordinated debt | 1,056 | 33 | 3.15 | 498 | 18 | 3.36 | 16 | (1) | 15 | |||||||||||||||||||||||
| Other borrowings | 64 | 2 | 3.22 | 80 | 1 | 1.25 | — | 1 | 1 | |||||||||||||||||||||||
| Long-term borrowings | 3,882 | 103 | 2.66 | 1,226 | 27 | 2.13 | 58 | 18 | 76 | |||||||||||||||||||||||
| Total borrowings | 5,296 | 132 | 2.49 | 1,886 | 28 | 1.45 | 86 | 18 | 104 | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 68,894 | $ | 467 | 0.68 | % | $ | 29,346 | $ | 61 | 0.21 | % | $ | 176 | $ | 230 | $ | 406 | ||||||||||||||
| Noninterest-bearing deposits | $ | 26,318 | $ | 20,798 | ||||||||||||||||||||||||||||
| Credit balances of factoring clients | 1,153 | — | ||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 2,274 | 378 | ||||||||||||||||||||||||||||||
| Stockholders' equity | 10,276 | 4,461 | ||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 108,915 | $ | 54,983 | ||||||||||||||||||||||||||||
| Interest rate spread (2) | 2.98 | % | 2.59 | % | ||||||||||||||||||||||||||||
| Net interest income and net yield on interest-earning assets (2) | $ | 2,946 | 3.16 | % | $ | 1,390 | 2.68 | % |
(1) Loans and leases include Non-PCD and PCD loans, nonaccrual loans, and loans held for sale. Interest income on loans and leases includes accretion income and loan fees.
(2) The balance and rate presented is calculated net of average credit balances and deposits of factoring clients.
56
The following table includes the average interest-earning assets by category. The increase in interest-earning deposits at banks is due to the SVBB Acquisition.
Table 7
Average Interest-earning Asset Mix
| % of Average Interest-earning Assets | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||
| 2023 | 2022 | 2021 | ||||||||||||
| Loans and leases | 69 | % | 71 | % | 63 | % | ||||||||
| Investment securities | 14 | 21 | 21 | |||||||||||
| Interest-earning deposits at banks | 17 | 8 | 16 | |||||||||||
| Total interest-earning assets | 100 | % | 100 | % | 100 | % |
The following table shows our average funding mix. The change from the prior year reflects the Purchase Money Note related to the SVBB Acquisition.
Table 8
Average Interest-bearing Liability Mix
| % of Average Interest-bearing Liabilities | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||
| 2023 | 2022 | 2021 | ||||||||||||
| Total interest-bearing deposits | 74 | % | 92 | % | 94 | % | ||||||||
| Securities sold under customer repurchase agreements | — | 1 | — | |||||||||||
| Other short-term borrowings | — | 1 | 2 | |||||||||||
| Long-term borrowings | 26 | 6 | 4 | |||||||||||
| Total interest-bearing liabilities | 100 | % | 100 | % | 100 | % |
PROVISION FOR CREDIT LOSSES
The provision for credit losses for the current year was $1.38 billion, an increase of $730 million or 113% from $645 million for the prior year. The provision for credit losses included the day 2 provisions for credit losses of $716 million related to the SVBB Acquisition, which was comprised of $462 million for the day 2 provision for loans and lease losses and $254 million for the day 2 provision for off-balance sheet credit exposure. The day 2 provisions for credit losses were higher for the SVBB Acquisition in the current year than for the CIT Merger in the prior year. The remaining increase was due to credit quality deterioration in certain commercial portfolios, particularly general office, increases in specific reserves in the investor dependent portfolio, and deterioration in the macroeconomic forecast.
The ALLL is further discussed in the “Critical Accounting Estimates” and “Credit Risk Management – Credit Risk – Allowance for Loan and Lease Losses” sections of this MD&A and in Note 5—Allowance for Loan and Lease Losses.
Table 9
Provision for Credit Losses
| dollars in millions | Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||
| Day 2 provision for loan and lease losses | $ | 462 | $ | 454 | $ | — | ||||||||||
| Provision (benefit) for loan and lease losses | 703 | 97 | (37) | |||||||||||||
| Total provision (benefit) for loan and lease losses | 1,165 | 551 | (37) | |||||||||||||
| Day 2 provision for off-balance sheet credit exposure | 254 | 59 | — | |||||||||||||
| (Benefit) provision for off-balance sheet credit exposure | (44) | 35 | — | |||||||||||||
| Total provision for off-balance sheet credit exposure | 210 | 94 | — | |||||||||||||
| Benefit for investment securities available for sale credit losses | — | — | — | |||||||||||||
| Provision (benefit) for credit losses | $ | 1,375 | $ | 645 | $ | (37) |
57
NONINTEREST INCOME
Noninterest Income
Noninterest income is an essential part of our total revenue. The primary sources of noninterest income consist of rental income on operating lease equipment, fee income and other service charges, client investment fees, wealth management services, service charges generated from deposit accounts, cardholder and merchant services, international fees, factoring commissions, and insurance commissions.
The current year includes noninterest income related to the SVBB Acquisition. We added client investment and international fees as new categories of noninterest income as a result of the SVBB Acquisition. Client investment fees are earned from discretionary investment management services for managing clients’ portfolios based on their investment policies, strategies and objectives. International fees primarily include foreign exchange fees that represent the income differential between purchases and sales of foreign currency on behalf of our clients, mostly from spot contracts. The remaining components of noninterest income that increased as a result of the SVBB Acquisition were aligned into pre-existing noninterest income categories and primarily included items such as fee income and other service charges, wealth management services, service charges on deposit accounts, and other noninterest income.
Table 10
Noninterest Income
| dollars in millions | Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||
| Rental income on operating lease equipment | $ | 971 | $ | 864 | $ | — | ||||||||||
| Other noninterest income: | ||||||||||||||||
| Fee income and other service charges | 268 | 155 | 35 | |||||||||||||
| Client investment fees | 157 | — | — | |||||||||||||
| Wealth management services | 188 | 142 | 129 | |||||||||||||
| International fees | 93 | 10 | 7 | |||||||||||||
| Service charges on deposit accounts | 156 | 98 | 95 | |||||||||||||
| Factoring commissions | 82 | 104 | — | |||||||||||||
| Cardholder services, net | 139 | 102 | 87 | |||||||||||||
| Merchant services, net | 48 | 35 | 33 | |||||||||||||
| Insurance commissions | 54 | 47 | 16 | |||||||||||||
| Realized (loss) gain on sale of investment securities available for sale, net | (26) | — | 33 | |||||||||||||
| Fair value adjustment on marketable equity securities, net | (11) | (3) | 34 | |||||||||||||
| Bank-owned life insurance | 8 | 32 | 3 | |||||||||||||
| Gain on sale of leasing equipment, net | 20 | 15 | — | |||||||||||||
| Gain on acquisition | 9,808 | 431 | — | |||||||||||||
| Gain on extinguishment of debt | — | 7 | — | |||||||||||||
| Other noninterest income | 120 | 97 | 36 | |||||||||||||
| Total other noninterest income | 11,104 | 1,272 | 508 | |||||||||||||
| Total noninterest income | $ | 12,075 | $ | 2,136 | $ | 508 |
Rental Income on Operating Lease Equipment
Rental income on operating lease equipment was $971 million for the current year, an increase of $107 million or 12% from $864 million for the prior year. The current year benefited from a higher number of rail cars owned and leased, as well as higher re-pricing and utilization rates. Rental income is generated primarily in the Rail segment and, to a lesser extent, in the Commercial Banking segment. Revenue is generally dictated by the size of the portfolio, utilization of the railcars, re-pricing of equipment renewed upon lease maturities and pricing on new leases. Re-pricing refers to the rental rate in the renewed equipment contract compared to the prior contract. Refer to the Rail segment discussion in the “Results by Business Segment” section of this MD&A for further details.
Other Noninterest Income
Other noninterest income for the current year was $11.10 billion, an increase of $9.83 billion from $1.27 billion for the prior year. The increase was primarily due to the preliminary gain on the SVBB Acquisition. The remaining changes compared to the prior year reflect increases and decreases among various noninterest income accounts as follows:
•Fee income and other service charges, consisting of items such as capital market-related fees, fees for lines and letters of credit, and servicing fees, increased by $113 million, primarily reflecting higher fees for lines and letters of credit due to the additional SVBB Acquisition activity and higher capital markets fees.
58
•Client investment fees, a revenue stream added with the SVBB Acquisition, consist of fees that are earned for managing off-balance sheet client funds. Refer to the description above and in Note 1—Significant Accounting Policies and Basis of Presentation.
•The $46 million increase in wealth management services was mostly due to additional clients and services acquired in the SVBB Acquisition and higher assets under management.
•International fees, a revenue stream added with the SVBB Acquisition, relate mostly to commissions on customer foreign currency transactions. Refer to the description above and in Note 1—Significant Accounting Policies and Basis of Presentation.
•The $58 million increase in service charges on deposit accounts was primarily due to higher balances as a result of the SVBB Acquisition and organic deposit growth.
•The $22 million decrease in factoring commissions reflected lower factoring volumes and surcharges.
•The $37 million increase in cardholder services and $13 million increase in merchant services, net, both reflected additional volume from the SVBB Acquisition.
•The $7 million increase in insurance commissions included higher activity.
•The realized loss on sale of investment securities available for sale was associated with the sale of a single corporate bond of a distressed financial institution and our strategic decision to sell the municipal bonds acquired in the SVBB Acquisition.
•Fair value adjustments on marketable equity securities reflect changes in market prices of underlying portfolio investments.
•The $24 million decrease in bank-owned life insurance income was due to our decision in 2022 to terminate a significant portion of the contracts.
•Other noninterest income consisted of items such as derivative gains and losses, gain on sales of other assets including other real estate owned (“OREO”), fixed assets and loans, and non-marketable securities. The $23 million increase in other noninterest income was primarily due to higher derivative income.
NONINTEREST EXPENSE
The current year includes noninterest expense related to the SVBB Acquisition. The components of noninterest expense that increased as a result of the SVBB Acquisition were aligned into pre-existing noninterest expense categories and mainly included salaries and benefits and acquisition-related expenses.
Table 11
Noninterest Expense
| dollars in millions | Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||
| Depreciation on operating lease equipment | $ | 371 | $ | 345 | $ | — | ||||||||||
| Maintenance and other operating lease expenses | 222 | 189 | — | |||||||||||||
| Operating expenses: | ||||||||||||||||
| Salaries and benefits | 2,636 | 1,408 | 759 | |||||||||||||
| Net occupancy expense | 244 | 191 | 117 | |||||||||||||
| Equipment expense | 422 | 216 | 119 | |||||||||||||
| Professional fees | 73 | 45 | 20 | |||||||||||||
| Third-party processing fees | 203 | 103 | 60 | |||||||||||||
| FDIC insurance expense | 158 | 31 | 14 | |||||||||||||
| Marketing expense | 102 | 53 | 10 | |||||||||||||
| Acquisition-related expenses | 470 | 231 | 29 | |||||||||||||
| Intangible asset amortization | 57 | 23 | 12 | |||||||||||||
| Other noninterest expense | 377 | 240 | 94 | |||||||||||||
| Total operating expenses | 4,742 | 2,541 | 1,234 | |||||||||||||
| Total noninterest expense | $ | 5,335 | $ | 3,075 | $ | 1,234 |
Depreciation on Operating Lease Equipment
Depreciation expense on operating lease equipment is primarily related to rail equipment and small and large ticket equipment we own and lease to others. Operating lease activity is in the Rail and Commercial Banking segments. The useful lives of rail equipment is generally longer in duration, 40-50 years, whereas small and large ticket equipment is generally 3-10 years. Refer to the Rail segment discussion in the section entitled “Results by Business Segment” of this MD&A for further details.
59
Maintenance and Other Operating Lease Expenses
The Rail segment provides railcars, primarily pursuant to full-service lease contracts under which we, as lessor, are responsible for railcar maintenance and repair. Maintenance and other operating lease expenses for the current year were $222 million, an increase of $33 million, or 17%, from $189 million for the prior year. Maintenance and other operating lease expenses relate to equipment ownership and leasing costs associated with the railcar portfolio and tend to be variable due to timing and number of railcars coming on or off lease and the asset condition. Refer to the Rail segment discussion in the section entitled “Results by Business Segment” of this MD&A for further details.
Operating Expenses
The primary components of operating expenses are salaries and benefits and occupancy and equipment expenses. Operating expenses for the current year were $4.74 billion, an increase of $2.20 billion or 87% compared to $2.54 billion in the prior year.
The main components of the increase in operating expenses are summarized below:
•The $1.23 billion increase in salaries and benefits reflected the higher number of employees and benefit costs associated with the SVBB Acquisition.
•The $53 million increase in net occupancy expense was commensurate with the additional locations associated with the SVBB Acquisition. Net occupancy expense includes rent expense on leased office space and depreciation on buildings we own.
•The $206 million increase in equipment expense included additional systems and higher software costs due to the SVBB Acquisition.
•The $28 million increase in professional fees mostly reflected higher levels of accounting, consulting and legal costs associated with our larger company.
•The $100 million increase in third-party processing fees was due to the SVBB Acquisition and our continued investments in digital and technology to support revenue-generating businesses and improve internal processes.
•The $127 million increase in FDIC insurance included a $64 million accrual related to a FDIC insurance special assessment, as well as higher assessment rates charged to financial institutions, and higher deposit balances. Refer to Item 1. Business, in the section entitled “Regulatory Considerations—Subsidiary Bank—FCB” for discussion.
•The $49 million increase in marketing costs primarily reflected the timing of our advertising related to marketing efforts for the Direct Bank to support deposit growth.
•The $239 million increase in acquisition-related expenses was primarily due to severance, retention, consulting and legal costs related to the SVBB Acquisition.
•The $34 million increase in intangible asset amortization resulted from the additional amortization on core deposit intangibles related to the SVBB Acquisition. See Note 2—Business Combinations for additional information.
•The $137 million increase in other expenses included additional costs associated with the SVBB Acquisition. Other expenses consisted of: other insurance and taxes (other than FDIC insurance and income tax); foreclosure, collection and other OREO-related expenses; consulting; telecommunications; and other miscellaneous expenses including travel, postage, supplies, and appraisal expense.
INCOME TAXES
Table 12
Income Tax Data
| dollars in millions | Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||
| Income before income taxes | $ | 12,077 | $ | 1,362 | $ | 701 | ||||||||||
| Income tax expense | $ | 611 | $ | 264 | $ | 154 | ||||||||||
| Effective tax rate | 5.1 | % | 19.4 | % | 22.0 | % |
The effective tax rate (“ETR”) was 5.1% for the current year compared to 19.4% in the prior year. The decrease in the ETR for the current year was primarily driven by the effects of recording the preliminary gain on acquisition, net of tax, related to the SVBB Acquisition in noninterest income.
The ETR is impacted by a number of factors, including the relative mix of domestic and international earnings, effects of changes in enacted tax laws, adjustments to valuation allowances, and discrete items. The ETR in future periods may vary from the actual 2023 ETR due to changes in these factors.
60
BancShares monitors and evaluates the potential impact of current events on the estimates used to establish income tax expense and income tax liabilities. On a periodic basis, we evaluate our income tax positions based on current tax law and positions taken by various tax auditors within the jurisdictions where BancShares is required to file income tax returns, as well as potential or pending audits or assessments by tax auditors. Refer to Note 21—Income Taxes for additional information.
RESULTS BY BUSINESS SEGMENT
For detailed descriptions of each of the segment’s products and services, refer to Item 1. Business of this Annual Report on Form 10-K and Note 23—Business Segment Information. During the first quarter of 2023, we updated our segment disclosures to include the SVB segment. Results in our business segments reflect our funds transfer policy and allocation of expenses.
General Banking
The General Banking segment delivers products and services to consumers and businesses through our extensive network of branches and various digital channels, including the Direct Bank. We offer a full suite of deposit products, loans (primarily residential mortgages and business and commercial loans), cash management, wealth management, payment services, and various other fee-based services.
Table 13
General Banking: Financial Data
| dollars in millions | As of and for the Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2023 | 2022 | 2021 | |||||||||||||
| Net interest income | $ | 2,433 | $ | 1,947 | $ | 1,447 | ||||||||||
| Provision (benefit) for credit losses | 71 | 11 | (37) | |||||||||||||
| Net interest income after provision for credit losses | 2,362 | 1,936 | 1,484 | |||||||||||||
| Noninterest income | 490 | 482 | 433 | |||||||||||||
| Noninterest expense | 1,607 | 1,542 | 1,179 | |||||||||||||
| Income before income taxes | 1,245 | 876 | 738 | |||||||||||||
| Income tax expense | 336 | 214 | 162 | |||||||||||||
| Net income | $ | 909 | $ | 662 | $ | 576 | ||||||||||
| Select Period End Balances | ||||||||||||||||
| Total assets | $ | 50,179 | $ | 45,802 | $ | 33,848 | ||||||||||
| Loans and leases | 47,330 | 43,212 | 31,820 | |||||||||||||
| Deposits | 102,647 | 84,369 | 51,344 |
General Banking segment net income for the current year increased from the prior year, primarily reflecting higher NII, partially offset by higher provision for credit losses and noninterest expenses. NII increased due to higher yields resulting from the increased rate environment and portfolio growth that outpaced rising deposit costs. The provision for credit losses reflects an ALLL build for portfolio growth and changes in the macroeconomic forecasts. Noninterest income and expense increased compared to the prior year and are discussed in their respective sections entitled “Noninterest Income” and “Noninterest Expense” of this MD&A.
The increase in loans and leases during 2023 reflected continued demand in our branch network. Growth was primarily concentrated in commercial and business loans. Our consumer mortgage loans increased modestly.
Deposits include deposits from the branch network, Direct Bank, and CAB channels. The increase in deposits during 2023 was primarily in the Direct Bank in savings and time deposit accounts, which partially offset decreases in checking and money market accounts. Refer to consolidated discussions in the sections entitled “Net Interest Income and Net Interest Margin” and “Balance Sheet Analysis—Deposits” of this MD&A for additional information.
61
Commercial Banking
The Commercial Banking segment provides a range of lending, leasing, capital markets, asset management, factoring, and other financial and advisory services, primarily to small and middle market companies in a wide range of industries.
Table 14
Commercial Banking: Financial Data
| dollars in millions | As of and for the Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2023 | 2022 | 2021 | |||||||||||||
| Net interest income | $ | 1,015 | $ | 884 | $ | 17 | ||||||||||
| Provision for credit losses | 517 | 121 | — | |||||||||||||
| Net interest income after provision for credit losses | 498 | 763 | 17 | |||||||||||||
| Noninterest income | 559 | 517 | — | |||||||||||||
| Noninterest expense | 823 | 744 | 3 | |||||||||||||
| Income before income taxes | 234 | 536 | 14 | |||||||||||||
| Income tax expense | 69 | 128 | 3 | |||||||||||||
| Net income | $ | 165 | $ | 408 | $ | 11 | ||||||||||
| Select Period End Balances | ||||||||||||||||
| Total assets | $ | 31,826 | $ | 28,235 | $ | 552 | ||||||||||
| Loans and leases | 30,936 | 27,491 | 552 | |||||||||||||
| Operating lease equipment, net | 780 | 723 | — | |||||||||||||
| Deposits | 3,228 | 3,219 | 62 |
Commercial Banking segment net income for the current year decreased from the prior year, primarily reflecting the higher provision for credit losses due to loan growth and a reserve build, which was mainly the result of credit quality deterioration, particularly general office, higher net charge-offs, and deterioration in the macroeconomic forecast. The increase in provision for credit losses was partially offset by an increase in NII. The increase in NII was mainly the result of loan growth and higher loan yields, which were partially offset by higher costs on interest-bearing deposits due to increases in the average balance and rates paid. Noninterest income increased, mostly due to higher rental income on operating lease equipment, partially offset by lower factoring commissions. Noninterest expense increased, reflecting higher depreciation expense on operating lease equipment. Noninterest income and noninterest expense are discussed in the sections entitled “Noninterest Income” and “Noninterest Expense” of this MD&A.
The increase in loans and leases during 2023 reflected growth in a number of industry verticals, including energy and healthcare, along with the technology, media and telecommunications and middle-market verticals.
62
Silicon Valley Banking
The SVB segment offers products and services to commercial clients in key innovation markets, such as healthcare and technology industries, as well as private equity and venture capital firms. The segment provides solutions to the financial needs of commercial clients through credit, treasury management, foreign exchange, trade finance and other services including capital call lines of credit. In addition, the segment offers private banking and wealth management and provides a range of personal financial solutions for consumers.
Table 15
Silicon Valley Banking: Financial Data
| dollars in millions | As of and for the Year Ended | |||||||
|---|---|---|---|---|---|---|---|---|
| Earnings Summary | December 31, 2023 | |||||||
| Net interest income | $ | 1,946 | ||||||
| Provision for credit losses | 71 | |||||||
| Net interest income after provision for credit losses | 1,875 | |||||||
| Noninterest income | 478 | |||||||
| Noninterest expense | 1,642 | |||||||
| Income before income taxes | 711 | |||||||
| Income tax expense | 181 | |||||||
| Net income | $ | 530 | ||||||
| Select Period End Balances | ||||||||
| Total assets | $ | 56,190 | ||||||
| Loans and leases | 55,013 | |||||||
| Deposits | 38,477 |
Results of operations include activity of the SVBB Acquisition since March 27, 2023. The SVB segment excludes the preliminary gain on acquisition, day 2 provisions for credit losses, loan discount accretion income, interest expense on the Purchase Money Note, and acquisition-related expenses, all of which are included in Corporate.
The provision for credit losses reflects increases in specific reserves in the investor dependent portfolio and changes in the macroeconomic forecast, partially offset by declines in the acquired loan portfolio and a benefit for off-balance sheet exposure for the SVB segment.
Noninterest income includes revenue for various commercial banking and wealth management products and services, primarily client investment fees and international fees. Noninterest expense was mostly related to personnel costs.
Loans totaled $55.01 billion at December 31, 2023, down from $68.47 billion at the SVBB Acquisition Date. The loan balance on the SVBB Acquisition Date included customers who had drawn on their lines of credit during the uncertainty in the banking industry in March of 2023. Most of the subsequent declines have been in Global Fund Banking loans due to the slowdown in private equity and venture capital markets that reduced new fundings, as well as the impacts of prepayments and run-off of certain foreign operations.
Deposits totaled $38.48 billion at December 31, 2023, a decline from $56.01 billion at the SVBB Acquisition Date. Deposits for the SVB segment began to stabilize early in the second quarter of 2023. For additional information on deposit trends, refer to the “Funding, Liquidity and Capital Overview” discussion in the “Financial Performance Summary” section of this MD&A.
63
Rail
Our Rail segment offers customized leasing and financing solutions on a fleet of railcars and locomotives to railroads and shippers throughout North America. Railcar types include: covered hopper cars used to ship grain and agricultural products, plastic pellets, sand, and cement; tank cars for energy products and chemicals; gondolas for coal, steel coil and mill service products; boxcars for paper and auto parts; and other cars including open hopper cars for coal and aggregates and centerbeams and flat cars for lumber. Revenues are primarily generated from rental income on operating lease equipment.
Table 16
Rail: Financial Data
| dollars in millions | As of and for the Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2023 | 2022 | ||||||||||
| Rental income on operating leases | $ | 740 | $ | 652 | ||||||||
| Less: depreciation on operating lease equipment | 191 | 176 | ||||||||||
| Less: maintenance and other operating lease expenses | 222 | 189 | ||||||||||
| Adjusted rental income on operating lease equipment(1) | 327 | 287 | ||||||||||
| Interest expense, net | 143 | 80 | ||||||||||
| Other noninterest income | 6 | 5 | ||||||||||
| Operating expenses | 68 | 63 | ||||||||||
| Income before income taxes | 122 | 149 | ||||||||||
| Income tax expense | 32 | 37 | ||||||||||
| Net income | $ | 90 | $ | 112 | ||||||||
| Select Period End Balances | ||||||||||||
| Total assets | $ | 8,199 | $ | 7,647 | ||||||||
| Operating lease equipment, net | 7,966 | 7,433 |
(1) Adjusted rental income on operating lease equipment is a non-GAAP measure. See the “Non-GAAP Financial Measures” section for a reconciliation from the GAAP measure (rental income on operating leases) to the non-GAAP measure (adjusted rental income on operating lease equipment).
Net income, rental income on operating leases, and adjusted rental income on operating lease equipment are utilized to measure the profitability of our Rail segment. Adjusted rental income on operating lease equipment is calculated as rental income on operating lease equipment reduced by depreciation, maintenance and other operating lease expenses. Maintenance and other operating lease expenses relate to equipment ownership and leasing costs associated with the Rail segment portfolio and tend to be variable. Due to the nature of our portfolio, which is essentially all operating lease equipment, certain financial measures commonly used by banks, such as NII, are not as meaningful for this segment. NII is not used because it includes the impact of debt costs funding our operating lease assets but excludes the associated net rental income.
Net income, rental income on operating leases, and adjusted rental income on operating leases for the current year were $90 million, $740 million, and $327 million, respectively. Rail segment net income for the current year decreased from the prior year, as the higher interest rate environment increased interest expense, which offset the higher rental income on operating lease equipment. Rental income on operating leases increased, largely as a result of a higher number of rail cars owned and leased, higher utilization, and strong re-pricing. Railcar depreciation is recognized on a straight-line basis over the estimated useful life of the asset. Maintenance and other operating lease expenses reflect costs for railcars put back on lease. Noninterest income primarily reflects net gains on equipment sales.
Our fleet is diverse and the average re-pricing of equipment upon lease maturities was 133.0% of the average prior or expiring lease rate during the fourth quarter of 2023. Our railcar utilization, including commitments to lease, improved from 97.7% at December 31, 2022 to 98.7% at December 31, 2023.
64
Portfolio
Rail segment customers include all of the U.S. and Canadian Class I railroads (i.e., railroads with annual revenues of approximately $500 million and greater) and other railroads, as well as manufacturers and commodity shippers. Our total operating lease fleet at December 31, 2023 consisted of approximately 122,200 railcars and locomotives. The following tables reflect the proportion of railcars by type based on units and net investment, and rail operating lease equipment by obligor industry:
Table 17
Operating lease Railcar Portfolio by Type (units and net investment)
| December 31, 2023 | December 31, 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Railcar Type | Total Owned Fleet - % Total Units | Total Owned Fleet - % Total Net Investment | Total Owned Fleet - % Total Units | Total Owned Fleet - % Total Net Investment | |||||||||||
| Covered Hoppers | 45 | % | 42 | % | 43 | % | 41 | % | |||||||
| Tank Cars | 27 | 38 | 29 | 40 | |||||||||||
| Mill/Coil Gondolas | 8 | 7 | 8 | 6 | |||||||||||
| Coal | 7 | 1 | 8 | 1 | |||||||||||
| Boxcars | 6 | 6 | 6 | 6 | |||||||||||
| Other | 7 | 6 | 6 | 6 | |||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % |
Table 18
Rail Operating Lease Equipment by Obligor Industry
| dollars in millions | December 31, 2023 | December 31, 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Manufacturing | $ | 3,281 | 41 | % | $ | 3,016 | 41 | % | |||||||||
| Rail | 1,889 | 24 | 1,981 | 27 | |||||||||||||
| Wholesale | 1,217 | 15 | 1,101 | 15 | |||||||||||||
| Oil and gas extraction / services | 573 | 7 | 552 | 7 | |||||||||||||
| Energy and utilities | 230 | 3 | 242 | 3 | |||||||||||||
| Other | 776 | 10 | 541 | 7 | |||||||||||||
| Total | $ | 7,966 | 100 | % | $ | 7,433 | 100 | % |
Corporate
All other items that are not allocated to the above segments are included in Corporate. For descriptions, see Note 23—Business Segment Information.
Table 19
Corporate: Financial Data and Metrics
| dollars in millions | As of and for the Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2023 | 2022 | 2021 | |||||||||||||
| Net interest income (expense) | $ | 1,461 | $ | 195 | $ | (74) | ||||||||||
| Provision for credit losses | 716 | 513 | — | |||||||||||||
| Net interest income (expense) after provision for credit losses | 745 | (318) | (74) | |||||||||||||
| Noninterest income | 9,802 | 480 | 75 | |||||||||||||
| Noninterest expense | 782 | 361 | 52 | |||||||||||||
| Income (loss) before income taxes | 9,765 | (199) | (51) | |||||||||||||
| Income tax benefit | (7) | (115) | (11) | |||||||||||||
| Net income (loss) | $ | 9,772 | $ | (84) | $ | (40) | ||||||||||
| Select Period End Balances | ||||||||||||||||
| Total assets | $ | 67,364 | $ | 27,614 | $ | 23,909 |
Current year net income for Corporate increased from the prior year, primarily reflecting significant impacts from the SVBB Acquisition as further described below.
Current year Corporate NII increased by $1.27 billion, mainly due to a $1.45 billion increase in interest income on interest-earning deposits at banks, loan purchase accounting accretion of $697 million from the SVBB Acquisition, and a $286 million increase in interest income on investment securities, partially offset by interest expense of $1.00 billion on the Purchase Money Note.
65
The day 2 provisions for credit losses were $716 million in the current year for the SVBB Acquisition compared to $513 million in the prior year for the CIT Merger.
Current year noninterest income included a preliminary gain on acquisition of $9.81 billion, compared to a gain on acquisition of $431 million in the prior year for the CIT Merger. Current year noninterest expense includes $470 million of acquisition-related expenses compared to $231 million in the prior year.
The income tax rate for 2023 and 2022 was impacted by the preliminary gain on acquisition. Refer to the “Income Taxes” section of this MD&A for further discussion.
BALANCE SHEET ANALYSIS
INTEREST-EARNING ASSETS
Interest-earning assets include interest-earning deposits at banks, securities purchased under agreement to resell, investment securities, loans held for sale, and loans and leases, all of which reflect varying interest rates based on the risk level and repricing characteristics of the underlying asset. Higher-risk investments typically carry a higher interest rate, but expose us to higher levels of market and/or credit risk. We strive to maintain a high level of interest-earning assets relative to total assets while keeping non-earning assets at a minimum.
Interest-earning Deposits at Banks
Interest-earning deposits at banks are primarily comprised of interest-bearing deposits with the FRB. Interest-earning deposits at banks as of December 31, 2023 totaled $33.61 billion, an increase of $28.58 billion from $5.03 billion at December 31, 2022. The increase from December 31, 2022 is primarily related to $34.00 billion acquired in the SVBB Acquisition. Interest-earning deposits at banks decreased after the SVBB Acquisition Date as we purchased investment securities, paid off FHLB borrowings, and continued to manage our liquidity and funding positions after the SVBB Acquisition.
Securities Purchased Under Agreement to Resell
Securities Purchased Under Agreement to Resell at December 31, 2023 totaled $473 million. There were none as of December 31, 2022. The increase is related to the SVBB Acquisition.
Investment Securities
The primary objective of the investment portfolio is to generate incremental income by deploying excess funds into securities that have minimal liquidity risk and low to moderate interest rate risk and credit risk. Other objectives include acting as a stable source of liquidity, serving as a tool for asset and liability management and maintaining an interest rate risk profile compatible with our objectives. Additionally, purchases of equities and corporate bonds in other financial institutions have been made under a long-term earnings optimization strategy. Changes in the total balance of our investment securities portfolio result from trends in balance sheet funding and market performance. Generally, when inflows arising from deposit and treasury services products exceed loan and lease demand, we invest excess funds into the securities portfolio or into interest-earning deposits at banks. Conversely, when loan demand exceeds growth in deposits and short-term borrowings, we allow interest-earning deposits at banks to decline and use proceeds from maturing securities and prepayments to fund loan growth. Refer to Note 3—Investment Securities and the “Funding, Liquidity and Capital Overview” section of this MD&A for additional disclosures regarding investment securities.
The carrying value of investment securities at December 31, 2023 totaled $30.00 billion, an increase of $10.63 billion or 55% from $19.37 billion at December 31, 2022. The increase from December 31, 2022 primarily reflected purchases that totaled $13.05 billion, most of which were short-duration U.S. Treasury and U.S agency residential mortgage-backed investment securities, partially offset by maturities, paydowns and sales of $3.12 billion. Other items that impacted the change include non-cash items, such as fair value changes and amortization. Investment securities acquired in the SVBB Acquisition were primarily municipal bonds, which were sold.
66
Our portfolio of investment securities available for sale consists of mortgage-backed securities issued by government agencies and government sponsored entities, U.S. Treasury securities, unsecured bonds issued by government agencies and government sponsored entities, corporate bonds, and municipal bonds. Investment securities available for sale are reported at fair value and unrealized gains and losses are included as a component of AOCI, net of deferred taxes. As of December 31, 2023, investment securities available for sale had a net pre-tax unrealized loss of $752 million, compared to a net pre-tax unrealized loss of $972 million as of December 31, 2022. The fair value of investment securities is impacted by interest rates, credit spreads, market volatility and liquidity conditions. The fair value of the investment securities portfolio generally decreases when interest rates increase or when credit spreads widen. Given the consistently strong credit rating of the U.S. Treasury, and the long history of no credit losses on debt securities issued by government agencies and government sponsored entities, as of December 31, 2023, no ALLL was required. For corporate bonds and municipal bonds we analyzed the changes in interest rates relative to when the investment securities were purchased or acquired and considered other factors, including changes in credit ratings, delinquencies, and other macroeconomic factors. As a result of this analysis, we determined that one corporate bond carries credit-related losses of an insignificant amount as of December 31, 2023.
Our portfolio of investment securities held to maturity consists of similar mortgage-backed securities, U.S. Treasury securities and government agency securities described above, as well as securities issued by the Supranational Entities and Multilateral Development Banks and FDIC guaranteed certificates of deposit with other financial institutions. Given the consistently strong credit rating of the U.S. Treasury and the Supranational Entities and Multilateral Development Banks, and the long history of no credit losses on debt securities issued by government agencies and government sponsored entities, we determined that no ALLL was needed for investment securities held to maturity at December 31, 2023.
The following table presents the investment securities portfolio at December 31, 2023, 2022 and 2021, segregated by major category:
Table 20
Investment Securities
| dollars in millions | December 31, 2023 | December 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Composition(1) | Amortized cost | Fair value | Composition(1) | Amortized cost | Fair value | Composition(1) | Amortized cost | Fair value | |||||||||||||||||||||||
| Investment securities available for sale: | |||||||||||||||||||||||||||||||
| U.S. Treasury | 36.8 | % | $ | 10,554 | $ | 10,508 | 10.6 | % | $ | 2,035 | $ | 1,898 | 15.4 | % | $ | 2,007 | $ | 2,005 | |||||||||||||
| Government agency | 0.4 | 120 | 117 | 0.9 | 164 | 162 | 1.7 | 221 | 221 | ||||||||||||||||||||||
| Residential mortgage-backed securities | 23.4 | 7,154 | 6,686 | 26.8 | 5,424 | 4,795 | 36.2 | 4,757 | 4,729 | ||||||||||||||||||||||
| Commercial mortgage-backed securities | 7.5 | 2,319 | 2,131 | 9.0 | 1,774 | 1,604 | 12.6 | 1,648 | 1,640 | ||||||||||||||||||||||
| Corporate bonds | 1.7 | 529 | 482 | 3.0 | 570 | 536 | 4.7 | 582 | 608 | ||||||||||||||||||||||
| Municipal bonds | — | 12 | 12 | — | — | — | — | — | — | ||||||||||||||||||||||
| Total investment securities available for sale | 69.8 | % | $ | 20,688 | $ | 19,936 | 50.3 | % | $ | 9,967 | $ | 8,995 | 70.6 | % | $ | 9,215 | $ | 9,203 | |||||||||||||
| Investment in marketable equity securities | 0.3 | % | $ | 75 | $ | 84 | 0.5 | % | $ | 75 | $ | 95 | 0.7 | % | $ | 73 | $ | 98 | |||||||||||||
| Investment securities held to maturity: | |||||||||||||||||||||||||||||||
| U.S. Treasury | 1.5 | $ | 479 | $ | 439 | 2.4 | $ | 474 | $ | 424 | — | $ | — | $ | — | ||||||||||||||||
| Government agency | 4.9 | 1,506 | 1,363 | 7.6 | 1,548 | 1,362 | — | — | — | ||||||||||||||||||||||
| Residential mortgage-backed securities | 12.5 | 4,205 | 3,561 | 21.7 | 4,605 | 3,882 | 17.7 | 2,322 | 2,306 | ||||||||||||||||||||||
| Commercial mortgage-backed securities | 10.1 | 3,489 | 2,875 | 16.1 | 3,355 | 2,871 | 11.0 | 1,485 | 1,451 | ||||||||||||||||||||||
| Supranational securities | 0.9 | 298 | 263 | 1.4 | 295 | 254 | — | — | — | ||||||||||||||||||||||
| Other | — | 2 | 2 | — | 2 | 2 | — | 2 | 2 | ||||||||||||||||||||||
| Total investment securities held to maturity | 29.9 | % | $ | 9,979 | $ | 8,503 | 49.2 | % | $ | 10,279 | $ | 8,795 | 28.7 | % | $ | 3,809 | $ | 3,759 | |||||||||||||
| Total investment securities | 100.0 | % | $ | 30,742 | $ | 28,523 | 100.0 | % | $ | 20,321 | $ | 17,885 | 100.0 | % | $ | 13,097 | $ | 13,060 | |||||||||||||
| (1) Calculated as a percentage of the total fair value of investment securities. |
67
The following table presents the weighted average yields for investment securities available for sale and held to maturity at December 31, 2023, segregated by major category with ranges of contractual maturities. The weighted average yield on the portfolio was calculated using security-level annualized yields.
Table 21
Weighted Average Yield on Investment Securities
| December 31, 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to 10 Years | After 10 Years | Total | ||||||||||
| Investment securities available for sale: | ||||||||||||||
| U.S. Treasury | 4.70 | % | 4.07 | % | — | % | — | % | 4.41 | % | ||||
| Government agency | 5.75 | 4.89 | 5.21 | 5.21 | 5.19 | |||||||||
| Residential mortgage-backed securities | 5.60 | 3.56 | 4.71 | 2.99 | 3.03 | |||||||||
| Commercial mortgage-backed securities | 4.62 | 4.54 | 5.72 | 3.48 | 3.84 | |||||||||
| Corporate bonds | 5.86 | 6.79 | 5.33 | 6.13 | 5.64 | |||||||||
| Municipal bonds | — | — | — | 5.26 | 5.26 | |||||||||
| Total investment securities available for sale | 4.70 | % | 4.18 | % | 5.21 | % | 3.09 | % | 3.91 | % | ||||
| Investment securities held to maturity: | ||||||||||||||
| U.S. Treasury | — | % | 1.37 | % | 1.57 | % | — | % | 1.38 | % | ||||
| Government agency | 0.91 | 1.42 | 1.88 | — | 1.53 | |||||||||
| Residential mortgage-backed securities (1) | — | — | 2.64 | 1.90 | 1.90 | |||||||||
| Commercial mortgage-backed securities (1) | — | 2.44 | 1.93 | 2.70 | 2.69 | |||||||||
| Supranational securities | — | 1.35 | 1.68 | — | 1.56 | |||||||||
| Other | 2.72 | — | — | — | 2.72 | |||||||||
| Total investment securities held to maturity | 1.03 | % | 1.40 | % | 1.80 | % | 2.26 | % | 2.08 | % |
(1) Residential mortgage-backed and commercial mortgage-backed securities, which are not due at a single maturity date, have been included in maturity groupings based on the contractual maturity at December 31, 2023. The expected life will differ from contractual maturities because borrowers have the right to prepay the underlying loans.
Assets Held for Sale
Certain residential mortgage loans and commercial loans are originated with the intent to be sold to investors or lenders, respectively, and are recorded in assets held for sale at fair value. In addition, BancShares may change its strategy for certain loans initially held for investment and decide to sell them in the secondary market. At that time, portfolio loans are transferred to loans held for sale at the lower of cost or fair value (“LOCOM”). When we decide to sell operating lease equipment, it is transferred to assets held for sale at LOCOM.
Assets held for sale at December 31, 2023 were $76 million, an increase of $16 million or 27% from $60 million at December 31, 2022.
Table 22
Assets Held for Sale
| dollars in millions | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||
|---|---|---|---|---|---|---|---|---|
| Loans and leases: | ||||||||
| Commercial | $ | 26 | $ | 48 | $ | — | ||
| Consumer | 38 | 4 | 99 | |||||
| SVB | 9 | — | — | |||||
| Loans and leases | 73 | 52 | 99 | |||||
| Operating lease equipment | 3 | 8 | — | |||||
| Total assets held for sale | $ | 76 | $ | 60 | $ | 99 |
Loans and Leases
Loans and leases held for investment at December 31, 2023 were $133.30 billion, an increase of $62.52 billion or 88% from $70.78 billion at December 31, 2022. The increase from December 31, 2022 reflects approximately $55.01 billion of SVB segment loans as of December 31, 2023 and growth in commercial and consumer loans. The commercial loan growth was primarily from the branch network in the General Banking segment and various industry verticals in the Commercial Banking segment. The consumer loan growth was mainly from residential mortgage loans in the General Banking segment.
Refer to the “Results by Business Segments” section of this MD&A for further information regarding loan trends in 2023.
68
The following table presents loans and leases by loan segment and loan class, and the respective proportion to total loans:
Table 23
Loans and Leases
| dollars in millions | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance | % to Total Loans | Balance | % to Total Loans | Balance | % to Total Loans | |||||||||||||||
| Commercial: | ||||||||||||||||||||
| Commercial construction | $ | 3,465 | 3 | % | $ | 2,804 | 4 | % | $ | 1,238 | 4 | % | ||||||||
| Owner occupied commercial mortgage | 15,567 | 12 | 14,473 | 20 | 12,099 | 37 | ||||||||||||||
| Non-owner occupied commercial mortgage | 11,540 | 9 | 9,902 | 14 | 3,041 | 9 | ||||||||||||||
| Commercial and industrial | 27,072 | 20 | 24,105 | 34 | 5,937 | 18 | ||||||||||||||
| Leases | 2,054 | 1 | 2,171 | 3 | 271 | 1 | ||||||||||||||
| Total commercial | $ | 59,698 | 45 | % | $ | 53,455 | 75 | % | $ | 22,586 | 69 | % | ||||||||
| Consumer: | ||||||||||||||||||||
| Residential mortgage | $ | 14,422 | 11 | % | $ | 13,309 | 19 | % | $ | 6,088 | 19 | % | ||||||||
| Revolving mortgage | 2,007 | 1 | 1,951 | 3 | 1,818 | 6 | ||||||||||||||
| Consumer auto | 1,442 | 1 | 1,414 | 2 | 1,332 | 4 | ||||||||||||||
| Consumer other | 720 | 1 | 652 | 1 | 548 | 2 | ||||||||||||||
| Total consumer | $ | 18,591 | 14 | % | $ | 17,326 | 25 | % | $ | 9,786 | 31 | % | ||||||||
| Silicon Valley Banking: | ||||||||||||||||||||
| Global fund banking | $ | 25,553 | 19 | % | $ | — | — | % | $ | — | — | % | ||||||||
| Investor dependent - early stage | 1,403 | 1 | — | — | — | — | ||||||||||||||
| Investor dependent - growth stage | 2,897 | 2 | — | — | — | — | ||||||||||||||
| Innovation C&I and cash flow dependent | 9,658 | 7 | — | — | — | — | ||||||||||||||
| Private Bank | 9,822 | 8 | — | — | — | — | ||||||||||||||
| CRE | 2,698 | 2 | — | — | — | — | ||||||||||||||
| Other | 2,982 | 2 | — | — | — | — | ||||||||||||||
| Total Silicon Valley Banking | $ | 55,013 | 41 | % | $ | — | — | % | $ | — | — | % | ||||||||
| Total loans and leases | $ | 133,302 | 100 | % | $ | 70,781 | 100 | % | $ | 32,372 | 100 | % | ||||||||
| Allowance for loan and lease losses | (1,747) | (922) | (178) | |||||||||||||||||
| Net loans and leases | $ | 131,555 | $ | 69,859 | $ | 32,194 |
The unamortized discount related to acquired loans was $2.04 billion at December 31, 2023, an increase of $1.92 billion from $118 million at December 31, 2022. The increase from December 31, 2022 reflects the discount on loans acquired in the SVBB Acquisition, reduced by accretion of $733 million, including $128 million for unfunded commitments, for the year ended December 31, 2023.
OPERATING LEASE EQUIPMENT, NET
As detailed in the following table, our operating lease portfolio mostly relates to the Rail segment, with the remainder included in the Commercial Banking segment. Refer to the “Results by Business Segment” section of this MD&A for further details on the operating lease equipment portfolios in the Rail and Commercial Banking segments.
Table 24
Operating Lease Equipment
| dollars in millions | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Railcars and locomotives | $ | 7,966 | $ | 7,433 | $ | — | ||||||
| Other equipment | 780 | 723 | — | |||||||||
| Total (1) | $ | 8,746 | $ | 8,156 | $ | — |
(1) Includes off-lease rail equipment of $253 million at December 31, 2023, and $457 million at December 31, 2022.
69
INTEREST-BEARING LIABILITIES
Interest-bearing liabilities include interest-bearing deposits, securities sold under customer repurchase agreements, the Purchase Money Note, FHLB borrowings, senior and subordinated debt, and other borrowings. Interest-bearing liabilities at December 31, 2023 totaled $143.71 billion, an increase of $72.58 billion or 102% from $71.13 billion at December 31, 2022. The increase from December 31, 2022 was primarily due to deposits assumed in the SVBB Acquisition and the Purchase Money Note, as well as deposit growth in the Direct Bank in the General Banking segment, partially offset by a net decrease in FHLB borrowings.
Deposits
Total deposits at December 31, 2023 were $145.85 billion, an increase of $56.45 billion or 63% from $89.41 billion at December 31, 2022. The increase from December 31, 2022 reflects $38.48 billion of SVB segment deposits as of December 31, 2023. The remaining increase from December 31, 2022 reflects strong deposit growth in our Direct Bank.
As summarized in the following table, interest-bearing deposits totaled $106.06 billion, $64.49 billion and $30.00 billion at December 31, 2023, 2022 and 2021, respectively. Noninterest-bearing deposits totaled $39.80 billion, $24.92 billion and $21.41 billion at December 31, 2023, 2022 and 2021, respectively.
Table 25
Deposits
| dollars in millions | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noninterest-bearing demand | $ | 39,799 | $ | 24,922 | $ | 21,405 | ||||||
| Checking with interest | 23,754 | 16,202 | 12,694 | |||||||||
| Money market | 30,616 | 21,040 | 10,590 | |||||||||
| Savings | 35,258 | 16,834 | 4,236 | |||||||||
| Time | 16,427 | 10,410 | 2,481 | |||||||||
| Interest-bearing deposits | 106,055 | 64,486 | 30,001 | |||||||||
| Total deposits | $ | 145,854 | $ | 89,408 | $ | 51,406 | ||||||
| Noninterest-bearing deposits to total deposits | 27.3 | % | 27.9 | % | 41.6 | % |
We strive to maintain a strong liquidity position, and therefore, a focus on deposit retention remains a key business objective. We believe traditional bank deposit products remain an attractive option for many customers. As economic conditions change, we recognize that our liquidity position could be adversely affected if bank deposits are withdrawn. Our ability to fund future loan growth is significantly dependent on our success in retaining existing deposits and generating new deposits at a reasonable cost.
Deposit Concentrations
Based on branch location, deposits as of December 31, 2023 in North Carolina and South Carolina represented approximately 25.5% and 7.8%, respectively, of total deposits.
The Direct Bank, a nationwide digital bank, had $37.67 billion or 25.8% of our total deposits as of December 31, 2023. The Direct Bank deposits mainly consist of savings deposit accounts.
SVB segment deposits as of December 31, 2023 were $38.48 billion or 26.4% of total deposits and are primarily concentrated in online banking. Deposits in the SVB segment included large dollar accounts with private equity and venture capital clients, primarily in the healthcare and technology industries. Deposit accounts in the SVB segment with balances in excess of $50 million totaled approximately $4.80 billion as of December 31, 2023.
Uninsured Deposits
Where information is not readily available to determine the amount of deposits not insured by the FDIC, the amount of uninsured deposits is estimated, consistent with the methodologies and assumptions utilized in providing information to our regulators. We estimate total uninsured deposits were $54.15 billion, which represented approximately 37.1% of total deposits at December 31, 2023, compared to $29.13 billion or 32.6% of total deposits at December 31, 2022. The increase in the amount of uninsured deposits from December 31, 2022 reflects the SVB segment deposits.
Refer to the “Funding, Liquidity and Capital Overview” and “Results by Business Segment” sections of this MD&A for further discussion of deposit composition, uninsured deposits, and recent deposit trends.
70
The following table provides the expected maturity of time deposits with balances in excess of $250,000 as of December 31, 2023:
Table 26
Maturities of Time Deposits In Excess of $250,000
| dollars in millions | December 31, 2023 | |
|---|---|---|
| Time deposits maturing in: | ||
| Three months or less | $ | 515 |
| Over three months through six months | 433 | |
| Over six months through 12 months | 475 | |
| More than 12 months | 49 | |
| Total | $ | 1,472 |
Borrowings
Total borrowings at December 31, 2023 were $37.65 billion, an increase of $31.01 billion from $6.65 billion at December 31, 2022. The increase from December 31, 2022 to December 31, 2023 primarily related to the Purchase Money Note of approximately $35.85 billion payable to the FDIC, as discussed in Note 2—Business Combinations, partially offset by repayments of FHLB borrowings, as discussed below, and redemptions of a $500 million senior unsecured note and certain Capital Trust debentures as shown in the following table.
There were no FHLB borrowings outstanding at December 31, 2023, a decrease of $4.25 billion compared to December 31, 2022. The decline from December 31, 2022 reflected $7.00 billion of advances taken in March 2023 to enhance available liquidity and $3.48 billion of advances in the second quarter, all of which were repaid by September 30, 2023.
The following table presents borrowings, net of the respective unamortized purchase accounting adjustments and issuance costs:
Table 27
Borrowings
| dollars in millions | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Securities sold under customer repurchase agreements | $ | 485 | $ | 436 | $ | 589 | ||||||
| Federal Home Loan Bank borrowings | ||||||||||||
| Floating rate notes due through September 2025 | — | 4,250 | — | |||||||||
| Fixed rate notes due through March 2032 | — | — | 645 | |||||||||
| Federal Deposit Insurance Corporation | ||||||||||||
| 3.500% fixed rate note due March 2028 (1) | 35,846 | — | — | |||||||||
| Senior Unsecured Borrowings | ||||||||||||
| 3.929% fixed-to-floating rate notes due June 2024 | — | 505 | — | |||||||||
| 2.969% fixed-to-floating rate notes due September 2025 | 318 | 320 | — | |||||||||
| 6.000% fixed rate notes due April 2036 | 59 | 59 | — | |||||||||
| Subordinated debt | ||||||||||||
| 6.125% fixed rate notes due March 2028 | 460 | 469 | — | |||||||||
| 4.125% fixed-to-fixed rate notes due November 2029 | 101 | 102 | — | |||||||||
| 3.375% fixed-to-floating rate notes due March 2030 | 349 | 348 | 347 | |||||||||
| Macon Capital Trust I - floating rate debentures due March 2034 | — | 14 | 14 | |||||||||
| SCB Capital Trust I - floating rate debentures due April 2034 (2) | 10 | 10 | 10 | |||||||||
| FCB/SC Capital Trust II - floating rate debentures due June 2034 (2) | 18 | 18 | 18 | |||||||||
| FCB/NC Capital Trust III - floating rate debentures due June 2036 | — | 88 | 88 | |||||||||
| Other borrowings | 8 | 26 | 73 | |||||||||
| Total borrowings | $ | 37,654 | $ | 6,645 | $ | 1,784 |
(1) Purchase Money Note was issued in connection with the SVBB Acquisition.
(2) As of December 31, 2023, debt holders had received notice of the debt calls, but funds to settle the calls had not been disbursed.
Refer to the “Liquidity Risk” section of this MD&A and Note 13—Borrowings for further information regarding liquidity and borrowings.
71
Refer to the “Regulatory Considerations” section in Item 1. Business of this Annual Report on Form 10-K, for a information on an NPR issued by the federal banking agencies discussing the requirement to maintain a certain level of long-term debt. We are in the process of evaluating the proposal and assessing its potential impact, but we expect we will need to raise additional long-term debt to satisfy these requirements.
RISK MANAGEMENT
Risk is inherent in any business. BancShares has defined a moderate risk appetite and a balanced approach to risk taking with a philosophy that does not preclude higher risk business activities commensurate with acceptable returns while meeting regulatory objectives. Through the comprehensive Risk Management Framework and Risk Appetite Framework and Statement, senior management has primary responsibility for day-to-day management of the risks we face with accountability of and support from all associates. Senior management applies various strategies to reduce the risks to which BancShares may be exposed, with effective challenge and oversight by management committees. Our Board strives to ensure that risk management is a part of our business culture and that our policies and procedures for identifying, assessing, monitoring, and managing risk are part of the decision-making process. The Board’s role in risk oversight is an integral part of our overall Risk Management Framework and Risk Appetite Framework. The Board administers its risk oversight function primarily through its Risk Committee.
The Risk Committee structure is designed to allow for information flow, effective challenge and timely escalation of risk-related issues. The Risk Committee is directed to monitor and advise the full Board regarding risk exposures, including credit, market, capital, liquidity, operational, compliance, asset, strategic, and reputational risks; review, approve and monitor adherence to the Risk Appetite Statement and supporting risk tolerance levels via a series of established metrics; and evaluate, monitor and oversee the adequacy and effectiveness of the Risk Management Framework and Risk Appetite Framework and Statement. The Risk Committee also reviews reports of examination by and communications from regulatory agencies, the results of internal and third-party testing and qualitative and quantitative assessments related to risk management, and any other matters within the scope of the Risk Committee’s oversight responsibilities. The Risk Committee monitors management’s response to certain risk-related regulatory and audit issues. In addition, the Risk Committee may coordinate with the Audit Committee and the Compensation, Nominations and Governance Committee for the review of financial statements and related risks, compensation risk management and other areas of joint responsibility.
In combination with other risk management and monitoring practices, enterprise-wide stress testing activities are conducted within a defined framework. Stress tests are performed for various risks to ensure the financial institution can support continued operations during stressed periods.
BancShares monitors and stress tests its capital and liquidity consistent with the safety and soundness expectations of the federal regulators. Refer to the “Regulatory Considerations” section of Item 1. Business included in this Annual Report on Form 10-K for further discussion.
BancShares has been assessing the emerging impacts of the international tensions that could impact the economy and exacerbate headwinds of elevated market volatility, global supply chain disruptions, and recessionary pressures as well as operational risks such as those associated with potential cyberattacks for FCB and third parties upon whom it relies. Assessments have not identified material impacts to date, but those assessments will remain ongoing as the conditions continue to exist. BancShares is also assessing the potential risk of an economic slowdown or recession that could create increased credit and market risk having downstream impacts on earnings, capital, and/or liquidity. While economic data continues to be mixed, baseline economic forecasts currently reflect a more marked decline in CRE properties due to current interest rate levels that impacted the ALLL forecasts. Key indicators will continue to be monitored and impacts assessed as part of our ongoing risk management framework.
72
CREDIT RISK
Credit risk is the risk of not collecting payments pursuant to the contractual terms of loans, leases and certain investment securities. Loans and leases we originate are underwritten in accordance with our credit policies and procedures and are subject to periodic ongoing reviews. Acquired loans, regardless of whether PCD or Non-PCD, are recorded at fair value as of the acquisition date and are subject to periodic reviews to identify any further credit deterioration. Our independent credit review function conducts risk reviews and analyses of both originated and acquired loans to ensure compliance with credit policies and to monitor asset quality trends and borrower financial strength. These reviews include portfolio analysis by geographic location, industry, collateral type, and product. We strive to identify potential problem loans as early as possible, to record charge-offs or write-downs as appropriate and to maintain an appropriate ALLL that accounts for expected losses over the life of the loan and lease portfolios.
Commercial Lending and Leasing
BancShares employs a credit ratings system where each commercial loan is assigned a probability of default, loss given default, and/or overall credit rating using scorecards developed to rate each type of transaction incorporating assessments of both quantitative and qualitative factors. When commercial loans and leases are graded during underwriting, or when updated periodically thereafter, a model is run to generate a preliminary risk rating. These models incorporate both internal and external historical default and loss data, as well as other borrower and loan characteristics, to assign a risk rating. The preliminary risk rating assigned by the model can be adjusted as a result of borrower specific facts and circumstances, that in management’s judgment, warrant a modification of the modeled risk rating to arrive at the final approved risk ratings.
Consumer Lending
Consumer lending begins with an evaluation of a consumer borrower’s credit profile against published standards. Credit decisions are made after analyzing quantitative and qualitative factors, including borrower’s ability to repay the loan, collateral values, and considering the transaction from a judgmental perspective.
Consumer products use traditional and measurable standards to document and assess the creditworthiness of a loan applicant. Credit standards follow industry standard documentation requirements. Performance is largely evaluated based on an acceptable pay history along with a quarterly assessment which incorporates current market conditions. Loans may also be monitored during quarterly reviews of the borrower’s refreshed credit score. When warranted, an additional review of the loan-to-value of the underlying collateral may be conducted.
Our ALLL estimate as of December 31, 2023 included extensive reviews of the changes in credit risk associated with the uncertainties around macroeconomic forecasts. These loss estimates consider industry risk and the actual net losses incurred during prior periods of economic stress as well as recent credit trends.
Our ALLL methodology is discussed further in the section entitled “Critical Accounting Estimates” of this MD&A and Note 1—Significant Accounting Policies and Basis of Presentation.
Allowance for Loan and Lease Losses
The ALLL at December 31, 2023 was $1.75 billion, representing an increase of $825 million from $922 million at December 31, 2022. The ALLL as a percentage of total loans and leases at December 31, 2023 was 1.31%, compared to 1.30% at December 31, 2022.
The $825 million increase in the ALLL compared to December 31, 2022 was primarily due to the impact of the SVBB Acquisition, including the initial ALLL for PCD loans and leases (the “Initial PCD ALLL”) of $220 million and the day 2 provision for loans and leases of $462 million. The increase also reflected credit quality deterioration in certain commercial portfolios, particularly general office, increases in specific reserves in the investor dependent portfolio, and deterioration in the macroeconomic forecast. The increase in the ALLL from December 31, 2022 included $555 million related to SVB loans, an increase of $257 million and $13 million related to commercial loans and consumer loans, respectively.
73
Table 28
ALLL for Loans and Leases
| dollars in millions | Year Ended December 31, 2023 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | Consumer | SVB | Total | |||||||||||
| Balance at beginning of period | $ | 789 | $ | 133 | $ | — | $ | 922 | ||||||
| Initial PCD ALLL | — | — | 220 | 220 | ||||||||||
| Day 2 provision for loan and lease losses | — | — | 462 | 462 | ||||||||||
| Provision for loan and lease losses | 541 | 27 | 135 | 703 | ||||||||||
| Total provision for loans and lease losses | 541 | 27 | 597 | 1,165 | ||||||||||
| Charge-offs | (328) | (28) | (282) | (638) | ||||||||||
| Recoveries | 44 | 14 | 20 | 78 | ||||||||||
| Balance at end of period | $ | 1,046 | $ | 146 | $ | 555 | $ | 1,747 | ||||||
| Net charge-off ratio | 0.47 | % | ||||||||||||
| Net charge-offs | $ | 284 | $ | 14 | $ | 262 | $ | 560 | ||||||
| Average loans | 119,176 | |||||||||||||
| Percent of loans in each category to total loans | 45 | % | 14 | % | 41 | % | 100 | % | ||||||
| Year Ended December 31, 2022 | ||||||||||||||
| Commercial | Consumer | SVB | Total | |||||||||||
| Balance at beginning of period | $ | 80 | $ | 98 | $ | — | $ | 178 | ||||||
| Initial PCD ALLL | 258 | 14 | — | 272 | ||||||||||
| Day 2 provision for loan and lease losses | 432 | 22 | — | 454 | ||||||||||
| Provision (benefit) for loan and lease losses | 101 | (4) | — | 97 | ||||||||||
| Total provision for loans and lease losses | 533 | 18 | — | 551 | ||||||||||
| Charge-offs | (126) | (20) | — | (146) | ||||||||||
| Recoveries | 44 | 23 | — | 67 | ||||||||||
| Balance at end of period | $ | 789 | $ | 133 | $ | — | $ | 922 | ||||||
| Net charge-off ratio | 0.12 | % | ||||||||||||
| Net charge-offs (recoveries) | $ | 82 | $ | (3) | $ | — | $ | 79 | ||||||
| Average loans | 67,730 | |||||||||||||
| Percent of loans in each category to total loans | 76 | % | 24 | % | — | % | 100 | % | ||||||
| Year Ended December 31, 2021 | ||||||||||||||
| Commercial | Consumer | SVB | Total | |||||||||||
| Balance at beginning of period | $ | 92 | $ | 133 | $ | — | $ | 225 | ||||||
| Benefit for credit losses - loans and leases | (7) | (30) | — | (37) | ||||||||||
| Charge-offs | (18) | (18) | — | (36) | ||||||||||
| Recoveries | 13 | 13 | — | 26 | ||||||||||
| Balance at end of period | $ | 80 | $ | 98 | $ | — | $ | 178 | ||||||
| Net charge-off ratio | 0.03 | % | ||||||||||||
| Net charge-offs | $ | 5 | $ | 5 | $ | — | $ | 10 | ||||||
| Average loans | 32,750 | |||||||||||||
| Percent of loans in each category to total loans | 70 | % | 30 | % | — | % | 100 | % |
Net charge-offs during 2023 were $560 million, an increase of $481 million from $79 million during 2022. The net charge-off ratio was 0.47% and 0.12% for 2023 and 2022, respectively. The increase in net charge-offs compared to 2022 primarily reflects charge-offs related to SVB loans and commercial loans. Within the SVB segment, net charge-offs were concentrated in investor dependent loans. Commercial loan net charge-offs in 2023 were concentrated in certain portfolios, including equipment finance, general office, and energy.
74
The following table provides trends in the ALLL ratios:
Table 29
ALLL Ratios
| dollars in millions | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ALLL | $ | 1,747 | $ | 922 | $ | 178 | ||||
| Total loans and leases | 133,302 | 70,781 | 32,372 | |||||||
| ALLL to total loans and leases | 1.31 | % | 1.30 | % | 0.55 | % | ||||
| Commercial loans and leases: | ||||||||||
| ALLL - commercial | $ | 1,046 | $ | 789 | $ | 80 | ||||
| Commercial loans and leases | 59,698 | 53,455 | 22,586 | |||||||
| Commercial ALLL to commercial loans and leases | 1.75 | % | 1.48 | % | 0.35 | % | ||||
| Consumer loans: | ||||||||||
| ALLL - consumer | $ | 146 | $ | 133 | $ | 98 | ||||
| Consumer loans | 18,591 | 17,326 | 9,786 | |||||||
| Consumer ALLL to consumer loans | 0.78 | % | 0.77 | % | 1.01 | % | ||||
| SVB loans: | ||||||||||
| ALLL - SVB | $ | 555 | $ | — | $ | — | ||||
| SVB loans | 55,013 | — | — | |||||||
| SVB ALLL to SVB loans | 1.01 | % | — | % | — | % |
The reserve for off-balance sheet credit exposures was $316 million at December 31, 2023, an increase of $210 million compared to $106 million at December 31, 2022. The increase from December 31, 2022 primarily reflects the $254 million day 2 provision for off-balance sheet credit exposures related to the SVBB Acquisition, partially offset by subsequent declines in the SVB unfunded commitments. Refer to Note 24—Commitments and Contingencies for information relating to off-balance sheet commitments.
The following table presents the ALLL by loan class:
Table 30
ALLL by Loan Class
| dollars in millions: | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ALLL | ALLL as a Percentage of Loans | ALLL | ALLL as a Percentage of Loans | ALLL | ALLL as a Percentage of Loans | |||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial construction | $ | 43 | 1.23 | % | $ | 40 | 1.43 | % | $ | 5 | 0.44 | % | ||||||||
| Owner occupied commercial mortgage | 42 | 0.27 | 61 | 0.42 | 28 | 0.23 | ||||||||||||||
| Non-owner occupied commercial mortgage | 284 | 2.46 | 181 | 1.83 | 16 | 0.52 | ||||||||||||||
| Commercial and industrial | 633 | 2.34 | 476 | 1.98 | 29 | 0.49 | ||||||||||||||
| Leases | 44 | 2.12 | 31 | 1.41 | 2 | 0.76 | ||||||||||||||
| Total commercial | 1,046 | 1.75 | 789 | 1.48 | 80 | 0.35 | ||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential mortgage | 77 | 0.53 | 74 | 0.55 | 39 | 0.63 | ||||||||||||||
| Revolving mortgage | 15 | 0.76 | 13 | 0.67 | 18 | 1.02 | ||||||||||||||
| Consumer auto | 5 | 0.34 | 5 | 0.37 | 5 | 0.43 | ||||||||||||||
| Consumer other | 49 | 6.72 | 41 | 6.32 | 36 | 6.60 | ||||||||||||||
| Total consumer | 146 | 0.78 | 133 | 0.77 | 98 | 1.01 | ||||||||||||||
| SVB | ||||||||||||||||||||
| Global fund banking | 68 | 0.27 | — | — | — | — | ||||||||||||||
| Investor dependent - early stage | 96 | 6.84 | — | — | — | — | ||||||||||||||
| Investor dependent - growth stage | 127 | 4.40 | — | — | — | — | ||||||||||||||
| Innovation and cash flow dependent | 165 | 1.70 | — | — | — | — | ||||||||||||||
| Private Bank | 25 | 0.26 | — | — | — | — | ||||||||||||||
| CRE | 53 | 1.98 | — | — | — | — | ||||||||||||||
| Other | 21 | 0.71 | — | — | — | — | ||||||||||||||
| Total SVB | 555 | 1.01 | — | — | — | — | ||||||||||||||
| Total ALLL | $ | 1,747 | 1.31 | % | $ | 922 | 1.30 | % | $ | 178 | 0.55 | % |
75
Credit Metrics
Nonperforming Assets
Nonperforming assets include nonaccrual loans and leases, OREO and repossessed assets.
Nonperforming assets include both Non-PCD and PCD loans. Non-PCD loans are generally placed on nonaccrual when principal or interest becomes 90 days past due or when it is probable that principal or interest is not fully collectable. When Non-PCD loans are placed on nonaccrual, all previously uncollected accrued interest is reversed from interest income and the ongoing accrual of interest is discontinued. Non-PCD loans and leases are generally removed from nonaccrual status when they become current for a sustained period of time as to both principal and interest and there is no longer concern as to the collectability of principal and interest. Accretion of income for PCD loans is discontinued when we are unable to estimate the amount or timing of cash flows. PCD loans may begin or resume accretion of income when information becomes available that allows us to estimate the amount and timing of future cash flows.
OREO includes foreclosed property and branch facilities that we have closed but not sold. Net book values of OREO are reviewed at least annually to evaluate reasonableness of the carrying value. The level of review is dependent on the value and type of the collateral, with higher value and more complex properties receiving a more detailed review. Changes to the value of the assets between scheduled valuation dates are monitored through communication with brokers and monthly reviews by the asset manager assigned to each asset. The asset manager uses the information gathered from brokers and other market sources to identify any significant changes in the market or the subject property as they occur. Valuations are then adjusted or new appraisals are ordered to ensure the reported values reflect the most current information.
Since OREO is carried at the lower of cost or market value, less estimated selling costs, book value adjustments are only recorded when fair values have declined. Decisions regarding write-downs are based on factors including appraisals, previous offers received on the property, market conditions and the number of days the property has been on the market.
The following table presents total nonperforming assets:
Table 31
Non-Performing Assets
| dollars in millions | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Nonaccrual loans: | ||||||||||
| Commercial loans | $ | 641 | $ | 529 | $ | 45 | ||||
| Consumer loans | 122 | 98 | 76 | |||||||
| SVB loans | 206 | — | — | |||||||
| Total nonaccrual loans | 969 | 627 | 121 | |||||||
| Other real estate owned and repossessed assets | 62 | 47 | 40 | |||||||
| Total nonperforming assets | $ | 1,031 | $ | 674 | $ | 161 | ||||
| ALLL to total loans and leases | 1.31 | % | 1.30 | % | 0.55 | % | ||||
| Ratio of total nonperforming assets to total loans, leases, other real estate owned and repossessed assets | 0.77 | 0.95 | 0.49 | |||||||
| Ratio of nonaccrual loans and leases to total loans and leases | 0.73 | 0.89 | 0.37 | |||||||
| Ratio of ALLL to nonaccrual loans and leases | 180.15 | 146.88 | 148.37 |
Nonaccrual loans and leases at December 31, 2023 were $969 million, an increase of $342 million from $627 million at December 31, 2022. The increase from December 31, 2022 included $206 million of loans in the acquired SVB portfolios. The SVB nonaccrual loans were mostly in the investor dependent and real estate portfolios. The increase related to commercial loans was mostly in the non-owner occupied commercial mortgage portfolio. Refer below for certain metrics on general office loans and to Note 4—Loans and Leases for tabular presentation of nonaccrual loans by loan class.
OREO and repossessed assets at December 31, 2023 was $62 million, compared to $47 million at December 31, 2022. Nonperforming assets as a percentage of total loans, leases, OREO and repossessed assets at December 31, 2023 was 0.77% compared to 0.95% at December 31, 2022.
Past Due Accounts
The percentage of loans 30 days or more past due at December 31, 2023 was 1.16% of total loans, compared to 1.22% at December 31, 2022. Delinquency status of loans is presented in Note 4—Loans and Leases.
76
Commercial Real Estate Portfolio
Our CRE portfolio is diversified across various property types. The following table provides an overview of the property type exposures within our CRE portfolio.
Table 32
Commercial Real Estate Portfolio
| dollars in millions | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| Balance | % to Total Loans and Leases | |||||
| Multi-Family | $ | 4,356 | 3.27 | % | ||
| General Office | 2,927 | 2.20 | ||||
| Medical Office | 3,494 | 2.62 | ||||
| Industrial / Warehouse | 2,888 | 2.07 | ||||
| Retail | 1,828 | 1.37 | ||||
| Hotel/Motel | 792 | 0.59 | ||||
| Other | 4,967 | 3.73 | ||||
| Total | $ | 21,252 | 15.94 | % |
Evolving macroeconomic and social conditions (including the increase in remote working in connection with the COVID-19 pandemic) may result in changes for general office demand moving forward. Select metrics specific to our general office loan portfolio are as follows:
Table 33
Select General Office Loan Metrics
| dollars in millions | December 31, 2023 | |
|---|---|---|
| % of total loans and leases | 2.20 | % |
| % of commercial real estate loans | 13.77 | % |
| Average loan balance | $ | 2 |
| Net charge-offs (%) | 3.56 | % |
| Delinquencies as a % of total CRE loans | 13.56 | % |
| Non-performing loans as a % of CRE loans | 11.38 | % |
| ALLL ratio | 4.77 | % |
77
Concentration Risk
We strive to minimize the risks associated with large concentrations within specific geographic areas, collateral types or industries. Despite our focus on diversification, several characteristics of our loan portfolio subject us to risk, such as our concentrations of real estate secured loans, revolving mortgage loans and healthcare-related loans. Additionally, SVB loans are concentrated in loans with large balances and loans in certain industries and customer groups, including private equity and venture capital.
The following discussions present concentration data along our loan portfolio classes, Commercial, Consumer, and SVB.
Commercial Loans Concentrations
Geographic Concentrations
The following table summarizes state concentrations greater than 5.0% of our loans. Data is based on obligor location unless secured by real estate, then data based on property location.
Table 34
Commercial Loans and Leases - Geography
| dollars in millions | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | ||||||||||||||||||||
| California | $ | 10,254 | 17.2 | % | $ | 9,226 | 17.3 | % | $ | 3,163 | 14.0 | % | ||||||||
| North Carolina | 9,820 | 16.4 | 8,699 | 16.3 | 7,181 | 31.8 | ||||||||||||||
| Texas | 4,339 | 7.3 | 3,624 | 6.8 | 879 | 3.9 | ||||||||||||||
| Florida | 3,708 | 6.2 | 3,273 | 6.1 | 1,496 | 6.6 | ||||||||||||||
| South Carolina | 3,276 | 5.5 | 3,142 | 5.9 | 2,855 | 12.6 | ||||||||||||||
| All other states | 26,645 | 44.6 | 24,243 | 45.4 | 7,012 | 31.1 | ||||||||||||||
| Total U.S. | $ | 58,042 | 97.2 | % | $ | 52,207 | 97.8 | % | $ | 22,586 | 100.0 | % | ||||||||
| Total International | 1,656 | 2.8 | 1,248 | 2.2 | — | — | ||||||||||||||
| Total | $ | 59,698 | 100.0 | % | $ | 53,455 | 100.0 | % | $ | 22,586 | 100.0 | % |
Industry Concentrations
The following table represents loans by industry of obligor:
Table 35
Commercial Loans and Leases - Industry
| dollars in millions | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real Estate | $ | 14,049 | 23.6 | % | $ | 11,684 | 21.9 | % | $ | 4,279 | 18.9 | % | ||||||||
| Healthcare | 8,960 | 15.0 | 8,146 | 15.2 | 6,997 | 31.0 | ||||||||||||||
| Business Services | 6,943 | 11.6 | 5,518 | 10.3 | 2,307 | 10.2 | ||||||||||||||
| Transportation, Communication, Gas, Utilities | 5,801 | 9.7 | 5,002 | 9.4 | 774 | 3.4 | ||||||||||||||
| Manufacturing | 4,421 | 7.4 | 4,387 | 8.2 | 1,347 | 6.0 | ||||||||||||||
| Retail | 3,550 | 5.9 | 3,462 | 6.5 | 1,301 | 5.8 | ||||||||||||||
| Wholesale | 3,496 | 5.9 | 2,605 | 4.9 | 882 | 3.9 | ||||||||||||||
| Service Industries | 2,813 | 4.7 | 4,213 | 7.9 | 722 | 3.2 | ||||||||||||||
| Finance and Insurance | 2,351 | 3.9 | 2,604 | 4.9 | 1,361 | 6.0 | ||||||||||||||
| Other | 7,314 | 12.3 | 5,834 | 10.8 | 2,616 | 11.6 | ||||||||||||||
| Total | $ | 59,698 | 100.0 | % | $ | 53,455 | 100.0 | % | $ | 22,586 | 100.0 | % |
We have historically carried a concentration of real estate secured loans, but actively mitigate exposure through underwriting policies, which primarily rely on borrower cash flow rather than underlying collateral values. When we do rely on underlying real property values, we favor financing secured by owner-occupied real property. At December 31, 2023, commercial loans secured by real estate were $30.57 billion, or 51% of commercial loans and leases, compared to $27.18 billion, or 51% at December 31, 2022.
Loans and leases to borrowers in medical, dental or other healthcare fields were $8.96 billion as of December 31, 2023, which represents 15.0% of commercial loans and leases, compared to $8.15 billion or 15.2% of commercial loans and leases at December 31, 2022. The credit risk of this industry concentration is mitigated through our underwriting policies that emphasize reliance on adequate borrower cash flow, rather than underlying collateral value and our preference for financing secured by owner-occupied real property.
78
Consumer Loans Concentrations
Loan concentrations may exist when multiple borrowers could be similarly impacted by economic or other conditions. The following table summarizes state concentrations greater than 5.0% based on customer address:
Table 36
Consumer Loans - Geography
| dollars in millions | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | ||||||||||||||||||||
| North Carolina | $ | 6,347 | 34.2 | % | $ | 5,702 | 32.9 | % | $ | 4,931 | 50.4 | % | ||||||||
| California | 4,091 | 22.0 | 4,014 | 23.2 | 161 | 1.6 | ||||||||||||||
| South Carolina | 3,318 | 17.8 | 3,001 | 17.3 | 2,626 | 26.9 | ||||||||||||||
| Other states | 4,835 | 26.0 | 4,609 | 26.6 | 2,068 | 21.1 | ||||||||||||||
| Total | $ | 18,591 | 100.0 | % | $ | 17,326 | 100.0 | % | $ | 9,786 | 100.0 | % |
Among consumer real estate secured loans, our revolving mortgage loans (“Home Equity Lines of Credit” or “HELOCs”) present a heightened risk due to long commitment periods during which the financial position of individual borrowers or collateral values may deteriorate significantly. In addition, a large percentage of our HELOCs are secured by junior liens. Substantial declines in collateral values could cause junior lien positions to become effectively unsecured. HELOCs secured by real estate were $2.01 billion, or 11% of total consumer loans, at December 31, 2023, compared to $1.95 billion, or 11%, at December 31, 2022.
Except for loans acquired through mergers and acquisitions, we have not purchased HELOCs in the secondary market, nor have we originated these loans to customers outside of our market areas. Originated HELOCs were underwritten by us based on our standard lending criteria. The HELOC portfolio consists of variable rate lines of credit which allow customer draws during a specified period of the line of credit, with a portion switching to an amortizing term following the draw period. Approximately 81.9% of the revolving mortgage portfolio relates to properties in North Carolina and South Carolina. Approximately 28.6% of the loan balances outstanding are secured by senior collateral positions while the remaining 71.4% are secured by junior liens.
We actively monitor the portion of our HELOCs in the interest-only period and when they will mature. When HELOCs transition from interest-only to requiring principal and interest payments, some borrowers may not be able to afford the higher monthly payments. We have not experienced a significant increase in defaults as a result of these increased payments. In the normal course of business, we will work with each borrower as they approach the revolving period maturity date to discuss options for refinance or repayment.
Silicon Valley Banking Loans
The SVBB Acquisition occurred during 2023. Therefore, there are no prior year comparisons in the following tables and discussions. SVB loan concentrations may exist when there are borrowers engaged in similar activities or types of loans extended to a diverse group of borrowers that could cause those borrowers or portfolios to be similarly impacted by economic or other conditions.
79
The table below summarizes SVB loans that are secured by real estate, at amortized cost:
Table 37
Silicon Valley Banking Loans Secured by Real Estate
| dollars in millions | December 31, 2023 | ||
|---|---|---|---|
| Private bank: | |||
| Loans for personal residence | $ | 7,683 | |
| Loans to eligible employees | 535 | ||
| Home equity lines of credit | 137 | ||
| Other | 101 | ||
| Total private bank loans secured by real estate | 8,456 | ||
| CRE | |||
| Multifamily and residential investment | 815 | ||
| Retail | 464 | ||
| Office and medical | 506 | ||
| Manufacturing, industrial and warehouse | 618 | ||
| Hospitality | 155 | ||
| Other | 140 | ||
| Total CRE loans secured by real estate | 2,698 | ||
| Premium wine | 905 | ||
| Other | 697 | ||
| Total real estate secured loans | $ | 12,756 |
The SVB loan portfolio is focused on three primary markets: (i) Global Fund Banking, (ii) Technology and Life Science/Healthcare and (iii) Private Banking. The remainder of the portfolio is made up of CRE and other loans.
Global Fund Banking
The Global Fund Banking loan portfolio includes loans to clients in the private equity and venture capital community. Global Fund Banking represented 46% of SVB loans and 19% of total loans at December 31, 2023. The vast majority of this portfolio consists of capital call lines of credit, the repayment of which is dependent on the payment of capital calls by the underlying limited partner investors in the funds managed by these firms. These facilities are generally governed by financial covenants oriented towards ensuring that the funds’ remaining callable capital is sufficient to repay the loan, and larger commitments (typically provided to larger private equity funds) are typically secured by an assignment of the general partner's right to call capital from the fund's limited partner investors.
Technology and Life Science/Healthcare
The Technology and Life Science/Healthcare loan portfolios include loans to clients at the various stages of their life cycles. The classes of financing receivables for our technology and life science/healthcare market segments are classified as Investor Dependent - Early Stage, Investor Dependent - Growth Stage, and Innovation Commercial and Industrial (“C&I”) and Cash Flow Dependent for reporting purposes.
Investor Dependent - Early Stage loans represented 3% of SVB loans and 1% of total loans at December 31, 2023. These include loans to pre-revenue, development-stage companies and companies that are in the early phases of commercialization, with revenues of up to $5 million. Repayment of these loans may be dependent upon receipt by borrowers of additional equity financing from venture capital firms or other investors, or in some cases, a successful sale to a third-party or an initial public offering.
Investor Dependent - Growth Stage loans represented 5% of SVB loans and 2% of total loans at December 31, 2023. These include loans to growth-stage enterprises. Companies with revenues between $5 million and $15 million, or pre-revenue clinical-stage biotechnology companies, are considered to be mid-stage, and companies with revenues in excess of $15 million are considered to be later-stage.
Innovation C&I and Cash Flow Dependent loans represented 18% of SVB loans and 7% of total loans at December 31, 2023. This portfolio is comprised of two types of loans, Innovation C&I and Cash Flow Dependent. Innovation C&I includes loans in innovation sectors such as technology and life science/healthcare industries. These loans are dependent on either the borrower’s cash flows or balance sheet for repayment. Cash Flow Dependent loans are typically used to assist a select group of private equity sponsors with the acquisition of businesses, and repayment is generally dependent upon the cash flows of the combined entities.
80
Private Banking
Private Banking clients consist of executive leaders and senior investment professionals in the innovation economy, as well as high net worth clients. Lending to Private Banking clients represented 18% of SVB loans and 7% of total loans at December 31, 2023. Many Private Banking products are secured by real estate. These products include mortgage loans, owner-occupied commercial mortgage loans, HELOCs, and other secured lending products. The remaining balance of the Private Banking portfolio consists of personal capital call lines of credit, restricted and private stock loans and other secured and unsecured lending products.
CRE
The CRE class represented 5% of SVB loans and 2% of total loans at December 31, 2023. This class consists generally of acquisition financing loans for commercial properties such as office buildings, retail properties, apartment buildings and industrial/warehouse space. All CRE products are secured by real estate collateral.
Other
This class includes Premium Wine, Other C&I and other portfolios, which represented 5% of SVB loans and 2% of total loans at December 31, 2023. Premium wine loans are to wine producers, vineyards and wine industry or hospitality businesses across the Western United States. A large portion of premium wine loans are secured by real estate collateral. Other C&I loans include tax-exempt commercial loans to not-for-profit private schools, colleges, public charter schools and other not-for-profit organizations as well as commercial loans to clients that are not in technology and life sciences/healthcare industries. Our other class of loans is primarily comprised of construction and land loans for financing new developments or financing improvements to existing buildings, as well as loans made as part of our responsibilities under the CRA.
The following table provides a summary of SVB loans by size and class. The breakout below is based on total client balances (individually or in the aggregate) as of December 31, 2023:
Table 38
Silicon Valley Banking Loans by Size and Class
| dollars in millions | Less Than $5 Million | $5 to $10 Million | $10 to $20 Million | $20 to $30 Million | $30 Million | Total SVB Loans | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Global fund banking | $ | 935 | $ | 1,474 | $ | 2,596 | $ | 2,251 | $ | 18,296 | $ | 25,552 | |||||||||||
| Investor dependent - early stage | 982 | 313 | 111 | — | — | 1,406 | |||||||||||||||||
| Investor dependent - growth stage | 632 | 957 | 746 | 191 | 374 | 2,900 | |||||||||||||||||
| Innovation C&I and cash flow dependent | 264 | 306 | 934 | 1,439 | 6,721 | 9,664 | |||||||||||||||||
| Private Bank | 7,414 | 920 | 866 | 220 | 403 | 9,823 | |||||||||||||||||
| CRE | 687 | 511 | 724 | 464 | 310 | 2,696 | |||||||||||||||||
| Other | 489 | 609 | 701 | 650 | 523 | 2,972 | |||||||||||||||||
| Total | $ | 11,403 | $ | 5,090 | $ | 6,678 | $ | 5,215 | $ | 26,627 | $ | 55,013 |
SVB Loans - State Concentrations
The following table summarizes state concentrations greater than 5.0% within the SVB loans portfolio at December 31, 2023, based on borrower location:
Table 39
Silicon Valley Banking Loans - Geography
| dollars in millions | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| State | ||||||
| California | $ | 17,724 | 32.2 | % | ||
| Massachusetts | 8,470 | 15.4 | ||||
| New York | 7,952 | 14.5 | ||||
| Texas | 4,071 | 7.4 | ||||
| Connecticut | 3,471 | 6.3 | ||||
| All other states | 11,603 | 21.1 | ||||
| Total U.S. | 53,291 | 96.9 | ||||
| Total International | 1,722 | 3.1 | ||||
| Total | $ | 55,013 | 100.0 | % |
81
COUNTERPARTY RISK
We enter into interest rate derivatives and foreign exchange forward contracts as part of our overall risk management practices and also on behalf of our clients. We establish risk metrics and evaluate and manage the counterparty risk associated with these derivative instruments in accordance with the comprehensive Risk Management Framework and Risk Appetite Framework and Statement.
Counterparty credit exposure or counterparty risk is a primary risk of derivative instruments, relating to the ability of a counterparty to perform its financial obligations under the derivative contract. We seek to control credit risk of derivative agreements through counterparty credit approvals, pre-established exposure limits and monitoring procedures, which are integrated with our cash and issuer related credit processes.
The applicable Chief Credit Officer, or delegate, approves each counterparty and establishes exposure limits based on credit analysis of each counterparty. Derivative agreements for BancShares’ risk management purposes and for the hedging of client transactions are executed with major financial institutions and are settled through the major clearing exchanges, which are rated investment grade by nationally recognized statistical rating agencies. Credit exposure is mitigated via the exchange of collateral between the counterparties covering mark-to-market valuations. Client related derivative transactions, which are primarily related to lending activities, are incorporated into our loan underwriting and reporting processes.
ASSET RISK
Asset risk is a form of price risk that is a primary risk of our leasing businesses. This relates to the risk of earning capital arising from changes in the value of owned leasing equipment. Asset risk in our leasing business is evaluated and managed in the divisions and overseen by risk management processes. In our asset-based lending business, we also use residual value guarantees to mitigate or partially mitigate exposure to end of lease residual value exposure on certain of our finance leases. Our business process consists of: (1) setting residual values at transaction inception, (2) systematic periodic residual value reviews, and (3) monitoring levels of residual realizations. Residual realizations, by business and product, are reviewed as part of the quarterly financial and asset quality review. Reviews for impairment are performed at least annually.
In combination with other risk management and monitoring practices, asset risk is monitored through: reviews of the equipment markets, including utilization rates and traffic flows; the evaluation of supply and demand dynamics; the impact of new technologies; and changes in regulatory requirements on different types of equipment. At a high level, demand for equipment is correlated with Gross Domestic Product (“GDP”) growth trends for the markets the equipment serves, as well as the more immediate conditions of those markets. Cyclicality in the economy and shifts in trade flows due to specific events represent risks to the earnings that can be realized by these businesses. For instance, in the Rail segment, BancShares seeks to mitigate these risks by maintaining a relatively young fleet of assets, which can bolster attractive lease and utilization rates.
MARKET RISK
Interest rate risk management
BancShares is exposed to the risk that changes in market conditions may affect interest rates and negatively impact earnings. The risk arises from the nature of BancShares’ business activities, the composition of BancShares’ balance sheet, and changes in the level or shape of the yield curve. BancShares manages this inherent risk strategically based on prescribed guidelines and approved limits.
Interest rate risk can arise from many of BancShares’ business activities, such as lending, leasing, investing, deposit taking, derivatives, and funding activities. We evaluate and monitor interest rate risk primarily through two metrics.
•Net Interest Income Sensitivity (“NII Sensitivity”) measures the net impact of hypothetical changes in interest rates on forecasted NII; and
•Economic Value of Equity (“EVE”) Sensitivity (“EVE Sensitivity”) measures the net impact of these hypothetical changes on the value of equity by assessing the economic value of assets, liabilities and off-balance sheet instruments.
BancShares uses a holistic process to measure and monitor both short term and long term risks, which includes, but is not limited to, gradual and immediate parallel rate shocks, changes in the shape of the yield curve, and changes in the relationship of various yield curves. NII Sensitivity generally focuses on shorter term earnings risk, while EVE Sensitivity assesses the longer-term risk of the existing balance sheet.
82
Our exposure to NII Sensitivity is guided by the Risk Appetite Framework and Statement and a range of risk metrics and BancShares may utilize tools across the balance sheet to adjust its interest rate risk exposures, including through business line actions and actions within the investment, funding and derivative portfolios.
The composition of our interest rate sensitive assets and liabilities generally results in a net asset-sensitive position for NII Sensitivity, whereby our assets will reprice faster than our liabilities.
Our funding sources consist primarily of deposits and we also support our funding needs through wholesale funding sources (including unsecured and secured borrowings). The SVBB Acquisition significantly increased our balance sheet and changed our rate sensitivity. At the time of the SVBB Acquisition, we assumed $56.01 billion of deposits, entered into a $36.07 billion fixed-rate Purchase Money Note payable to the FDIC, and acquired $68.47 billion of loans, most of which have variable rates, and $35.31 billion of cash and interest-bearing deposits at banks.
The deposit rates we offer are influenced by market conditions and competitive factors. Market rates are the key drivers of deposit costs and we continue to optimize deposit costs by improving our deposit mix. Changes in interest rates, expected funding needs, as well as actions by competitors, can affect our deposit taking activities and deposit pricing. We believe our targeted non-maturity deposit customer retention is strong and we remain focused on optimizing our mix of deposits. We regularly assess the effect of deposit rate changes on our balances and seek to achieve optimal alignment between assets and liabilities.
The following table summarizes the results of 12-month NII Sensitivity simulations produced by our asset/liability management system. These simulations assume static balance sheet replacement with like products and implied forward market rates, but also incorporate additional assumptions, including prepayment estimates, pricing estimates, deposit behaviors, and using internal models. The below simulations assume an immediate 25, 100 and 200 bps parallel increase and decrease from the market-based forward curve for December 31, 2023, 2022, and 2021.
Table 40
Net Interest Income Sensitivity Simulation Analysis
| Estimated (Decrease) Increase in NII | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Change in interest rate (bps) | December 31, 2023 | December 31, 2022 | December 31, 2021 | ||||||
| -200 | (20.1) | % | (9.0) | % | — | % | |||
| -100 | (10.0) | (4.0) | (5.8) | ||||||
| -25 | (2.5) | (0.9) | (1.2) | ||||||
| +25 | 2.4 | 0.8 | 1.1 | ||||||
| +100 | 9.8 | 3.4 | 3.2 | ||||||
| +200 | 19.4 | 6.7 | 6.3 |
NII Sensitivity metrics at December 31, 2023, compared to December 31, 2022, were primarily affected by the addition of the acquired loans and assumed deposits as part of the SVBB Acquisition, as well as the Purchase Money Note and the higher cash balance to manage liquidity risk from the acquired portfolios.
As of December 31, 2023, BancShares continues to have an asset sensitive interest rate risk profile and the potential exposure to forecasted earnings was largely driven by the composition of the balance sheet (primarily due to floating rate commercial loans and cash), as well as estimates of modest future deposit betas. Approximately 65%-70% of our loans have floating contractual reference rates, indexed primarily to the Prime Lending Rate and Secured Overnight Financing Rate (“SOFR”). Deposit betas are currently modeled to have a portfolio average of approximately 35%-40% over the twelve-month forecast horizon. Deposit beta is the portion of a change in the federal funds rate that is passed on to the deposit rate. Actual deposit betas may be different than modeled, depending on various factors, including liquidity requirements, deposit mix and competitive pressures. Impacts to NII Sensitivity may change due to actual results differing from modeled expectations.
As noted above, EVE Sensitivity supplements NII simulations as it estimates risk exposures beyond a twelve-month horizon. EVE Sensitivity measures the change in the EVE driven by changes in assets, liabilities, and off-balance sheet instruments in response to a change in interest rates. EVE Sensitivity was calculated by estimating the change in the net present value of assets, liabilities, and off-balance sheet items under various rate movements.
83
The following table presents the EVE profile as of December 31, 2023, 2022, and 2021:
Table 41
Economic Value of Equity Modeling Analysis
| Estimated (Decrease) Increase in EVE | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Change in interest rate (bps) | December 31, 2023 | December 31, 2022 | December 31, 2021 | ||||||
| -200 | (7.2) | % | (12.1) | % | — | % | |||
| -100 | (3.2) | (5.3) | (13.7) | ||||||
| -25 | (0.7) | (1.2) | — | ||||||
| +100 | 2.6 | 4.1 | 6.1 | ||||||
| +200 | 4.8 | 3.0 | 5.9 |
The EVE metrics at December 31, 2023 compared to December 31, 2022 were primarily affected by the balance sheet changes noted earlier due to the SVBB Acquisition.
In addition to the above reported sensitivities, a wide variety of potential interest rate scenarios are simulated within our asset/liability management system. Scenarios that impact balance sheet composition or the sensitivity to key assumptions are also evaluated.
We use results of our various interest rate risk analyses to formulate and implement asset and liability management strategies, in coordination with the Asset Liability Committee, to achieve the desired risk profile, while managing our objectives for market risk and other strategic objectives. Specifically, we may manage our interest rate risk position through certain pricing strategies and product design for loans and deposits, our investment portfolio, funding portfolio, or by using derivatives to mitigate earnings volatility.
The above sensitivities provide an estimate of our interest rate sensitivity; however, they do not account for potential changes in credit quality, size, mix, or changes in the competition for business in the industries we serve. They also do not account for other business developments and other actions. Accordingly, we can give no assurance that actual results would not differ materially from the estimated outcomes of our simulations.
84
The following table provides loan maturity distribution information:
Table 42
Loan Maturity Distribution
| dollars in millions | At December 31, 2023, Maturing | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to 15 Years | After 15 Years | Total | ||||||||||||||
| Commercial | ||||||||||||||||||
| Commercial construction | $ | 1,122 | $ | 1,693 | $ | 639 | $ | 11 | $ | 3,465 | ||||||||
| Owner occupied commercial mortgage | 1,702 | 6,906 | 6,699 | 260 | 15,567 | |||||||||||||
| Non-owner occupied commercial mortgage | 3,041 | 6,213 | 1,651 | 635 | 11,540 | |||||||||||||
| Commercial and industrial | 8,823 | 15,684 | 2,377 | 188 | 27,072 | |||||||||||||
| Leases | 574 | 1,261 | 219 | — | 2,054 | |||||||||||||
| Total commercial | 15,262 | 31,757 | 11,585 | 1,094 | 59,698 | |||||||||||||
| Consumer | ||||||||||||||||||
| Residential mortgage | 529 | 2,314 | 5,101 | 6,478 | 14,422 | |||||||||||||
| Revolving mortgage | 58 | 200 | 690 | 1,059 | 2,007 | |||||||||||||
| Consumer auto | 324 | 993 | 125 | — | 1,442 | |||||||||||||
| Consumer other | 168 | 395 | 146 | 11 | 720 | |||||||||||||
| Total consumer | 1,079 | 3,902 | 6,062 | 7,548 | 18,591 | |||||||||||||
| SVB | ||||||||||||||||||
| Global fund banking | 24,076 | 1,355 | 122 | — | 25,553 | |||||||||||||
| Investor dependent - early stage | 116 | 1,287 | — | — | 1,403 | |||||||||||||
| Investor dependent - growth stage | 277 | 2,620 | — | — | 2,897 | |||||||||||||
| Innovation and cash flow dependent | 1,287 | 8,038 | 333 | — | 9,658 | |||||||||||||
| Private Bank | 216 | 443 | 993 | 8,170 | 9,822 | |||||||||||||
| CRE | 239 | 1,737 | 646 | 76 | 2,698 | |||||||||||||
| Other | 749 | 752 | 861 | 620 | 2,982 | |||||||||||||
| Total SVB | 26,960 | 16,232 | 2,955 | 8,866 | 55,013 | |||||||||||||
| Total loans and leases | $ | 43,301 | $ | 51,891 | $ | 20,602 | $ | 17,508 | $ | 133,302 |
85
The following table provides information regarding the sensitivity of loans and leases to changes in interest rates:
Table 43
Loan Interest Rate Sensitivity
| dollars in millions | Loans Maturing One Year or After with | |||||
|---|---|---|---|---|---|---|
| Fixed Interest Rates | Variable Interest Rates | |||||
| Commercial | ||||||
| Commercial construction | $ | 950 | $ | 1,393 | ||
| Owner occupied commercial mortgage | 12,515 | 1,350 | ||||
| Non-owner occupied commercial mortgage | 3,886 | 4,613 | ||||
| Commercial and industrial | 8,802 | 9,447 | ||||
| Leases | 1,467 | 13 | ||||
| Total commercial | 27,620 | 16,816 | ||||
| Consumer | ||||||
| Residential mortgage | 7,294 | 6,599 | ||||
| Revolving mortgage | 33 | 1,916 | ||||
| Consumer auto | 1,118 | — | ||||
| Consumer other | 272 | 280 | ||||
| Total consumer | 8,717 | 8,795 | ||||
| SVB | ||||||
| Global fund banking | 7 | 1,470 | ||||
| Investor dependent - early stage | 22 | 1,265 | ||||
| Investor dependent - growth stage | 2 | 2,618 | ||||
| Innovation and cash flow dependent | — | 8,371 | ||||
| Private Bank | 1,954 | 7,652 | ||||
| CRE | 1,171 | 1,288 | ||||
| Other | 1,447 | 786 | ||||
| Total SVB | 4,603 | 23,450 | ||||
| Total loans and leases | $ | 40,940 | $ | 49,061 |
Reference Rate Reform
The U.S. Dollar London Inter-Bank Offered Rate (“LIBOR”) officially ceased reporting at close of business June 30, 2023. The U.K. Financial Conduct Authority at such time announced that LIBOR is “Not Representative” going forward.
In April 2018, the FRB of New York commenced publication of SOFR, which has been recommended as an alternative to LIBOR by the Alternative Reference Rates Committee, a group of market and official sector participants. On March 15, 2022, the U.S. Congress adopted, as part of the Consolidated Appropriation Act of 2022, the Adjustable Interest Act (“LIBOR Act”), which provides certain statutory requirements and guidance for the selection and use of alternative reference rates in legacy financial contracts governed by U.S. law that do not provide for the use of a clearly defined or practicable alternative reference rate. On July 19, 2022, the Board of Governors of the Federal Reserve System issued a notice of proposed rulemaking on a proposed regulation to implement the LIBOR Act, as required by its terms. The LIBOR Act requires implementing regulations be in place within 180 days of its enactment. The final rule was approved by the FRB on December 16, 2022 and became effective February 27, 2023. The CFPB issued an interim final rule, effective May 15, 2023. This further addresses the planned cessation of most LIBOR tenors after June 30, 2023, by incorporating the FRB selected benchmark replacement for consumer loans into Regulation Z open-end and closed-end credit provisions. The final rule identifies replacement benchmark rates based on SOFR to replace overnight, one-month, three-month, six-month, and 12-month LIBOR contracts subject to the LIBOR Act. BancShares has adopted FRB-selected benchmark replacements to take advantage of the safe harbors, where applicable, that are afforded in the rule.
All consumer and commercial clients with contracts providing FCB with unilateral lender discretion were notified in April 2023 of LIBOR’s cessation and FCB’s preferred replacement index, SOFR. During the second quarter of 2023, FCB added replacement indices to all impacted systems. The remaining servicing task for both General Banking and Commercial Banking is to link transactions to the new index as the index becomes effective (next reset date). In the months leading up to the cessation of LIBOR, Commercial Banking engaged in a proactive exercise to amend existing contracts where it would provide a positive client experience. All amendments are completed. Synthetic LIBOR for 1, 3 and 6 month tenors will be reported through the end of September 2024 and is calculated based on CME Term SOFR plus the relevant International Swaps and Derivatives Association agreement fixed spread adjustments.
86
As loans mature and new originations occur a larger percentage of BancShares’ variable-rate loans are expected to reference SOFR in response to the discontinuation of LIBOR. However, we are positioned to accommodate other alternative reference rates (e.g., credit sensitive rates) in response to how the market evolves. Further, BancShares has moved to Term SOFR plus the Alternative Reference Rates Committee recommended credit spread adjustment for its fixed-to-floating rate, non-cumulative perpetual preferred stock Series B (“Series B Preferred Stock”) since the dividends were previously based on a floating rate tied to three-month LIBOR. The last dividend payment based on a LIBOR accrual occurred on September 15, 2023.
Some acquired assets, such as loans and derivatives as well as derivative liabilities, from the SVBB Acquisition have LIBOR settings. Processes and procedures are in place to have these LIBOR exposures reference alternative rates, such as Term SOFR and Daily SOFR at the next reset date.
LIQUIDITY RISK
Our liquidity risk management and monitoring process is designed to ensure the availability of adequate cash and collateral resources and funding capacity to meet our obligations. Our overall liquidity management strategy is intended to ensure appropriate liquidity to meet expected and contingent funding needs under both normal and stressed environments. Consistent with this strategy, we maintain sufficient amounts of Available Cash and High Quality Liquid Securities (“HQLS”). Additional sources of liquidity include FHLB borrowing capacity, committed credit facilities, repurchase agreements, brokered certificates of deposit issuances, unsecured debt issuances, and cash collections generated by portfolio asset sales to third parties.
We utilize measurement tools to assess and monitor the level and adequacy of our liquidity position, liquidity conditions and trends. We measure and forecast liquidity and liquidity risks under different hypothetical scenarios and across different horizons. We use a liquidity stress testing framework to better understand the range of potential risks and their impacts to which BancShares is exposed. Stress test results inform our business strategy, risk appetite, levels of liquid assets, and contingency funding plans. Also included among our liquidity measurement tools are key risk indicators that assist in identifying potential liquidity risk and stress events.
BancShares maintains a framework to establish liquidity risk tolerances, monitoring, and breach escalation protocol to alert management of potential funding and liquidity risks and to initiate mitigating actions as appropriate. Further, BancShares maintains a contingent funding plan, which details protocols and potential actions to be taken under liquidity stress conditions.
Liquidity includes Available Cash and HQLS. At December 31, 2023 we had $57.28 billion of total Liquid Assets (26.8% of total assets) and $33.94 billion of contingent liquidity sources available.
Table 44
Liquidity
| dollars in millions | December 31, 2023 | ||
|---|---|---|---|
| Available cash | $ | 32,693 | |
| High quality liquid securities (1) | 24,591 | ||
| Liquid assets | $ | 57,284 | |
| Credit Facilities: | Current Capacity (2) | ||
| FDIC facility (3) | $ | 15,107 | |
| FHLB facility (4) | 13,622 | ||
| FRB facility | 5,115 | ||
| Line of credit | 100 | ||
| Total contingent sources | $ | 33,944 | |
| Total liquid assets and contingent sources | $ | 91,228 |
(1) Consists of readily-marketable, unpledged securities, as well as securities pledged but not drawn against at the FHLB and available for sale, and generally is comprised of Treasury and U.S. Agency investment securities held outright or via reverse repurchase agreements.
(2) Current capacity is based on the amount of collateral pledged and available for use at December 31, 2023.
(3) Advance Facility Agreement with the FDIC obtained in connection with SVBB Acquisition and has a maximum capacity of $70 billion, subject to additional collateral pledge requirements. See below for additional details and limits on use.
(4) See following table for additional details.
87
We fund our operations through deposits and borrowings. Our primary source of liquidity is derived from our various deposit channels, including our branch network and Direct Bank. Total deposits at December 31, 2023 were $145.85 billion, an increase of $56.45 billion from $89.41 billion at December 31, 2022. The increase in deposits from December 31, 2022 primarily reflected additional deposits from the SVBB Acquisition, and growth in the Direct Bank. We use borrowings to diversify the funding of our business operations. Total borrowings at December 31, 2023 were $37.65 billion, an increase of $31.01 billion from $6.65 billion at December 31, 2022. The increase in borrowings from December 31, 2022 primarily reflected the Purchase Money Note (see Note 2—Business Combinations), partially offset by FHLB repayments. In addition to the Purchase Money Note and FHLB advances, borrowings also include senior unsecured notes, securities sold under customer repurchase agreements, and subordinated notes. Refer to the respective “Deposits” and “Borrowings” sections of this MD&A for further details.
FHLB Capacity
A source of available funds is advances from the FHLB of Atlanta. We may pledge assets for secured borrowing transactions, which include borrowings from the FHLB and/or FRB, or for other purposes as required or permitted by law. The debt issued in conjunction with these transactions is collateralized by certain discrete receivables, securities, loans, leases and/or underlying equipment. Certain related cash balances are restricted.
Table 45
FHLB Balances
| dollars in millions | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Total borrowing capacity | $ | 15,072 | $ | 14,918 | $ | 9,564 | ||||
| Less: | ||||||||||
| Advances | — | 4,250 | 645 | |||||||
| Letters of credit (1) | 1,450 | 1,450 | — | |||||||
| Available capacity | $ | 13,622 | $ | 9,218 | $ | 8,919 | ||||
| Pledged Non-PCD loans (contractual balance) | $ | 25,370 | $ | 23,491 | $ | 14,507 | ||||
| Weighted average rate on advances | — | % | 3.28 | % | 1.28 | % |
(1) Letters of credit were established with the FHLB to collateralize public funds.
FRB Capacity
Under borrowing arrangements with the FRB of Richmond, FCB has access to $5.12 billion on a secured basis. There were no outstanding borrowings with the FRB Discount Window at December 31, 2023, 2022, and 2021.
In March 2023, following the failures of Silicon Valley Bank and Signature Bank, the FRB created a new Bank Term Funding Program (the “Funding Program”) as an additional source of liquidity against high-quality securities in order to make additional funding available to eligible depository institutions. The Funding Program offers loans of up to one year in length to eligible depository institutions pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral, provided that such collateral was owned by the borrower as of March 12, 2023. These pledged assets will be valued at par under the Funding Program. Eligible institutions can request advances under the Funding Program until March 11, 2024. As of December 31, 2023, we did not have any securities pledged or amounts advanced related to this program.
FDIC Credit Facility
FCB and the FDIC entered into the Advance Facility Agreement, dated as of March 27, 2023, and effective as of November 20, 2023, providing total advances available through March 27, 2025 of up to $70 billion (subject to the limits described below) solely to provide liquidity to offset deposit withdrawal or runoff of former SVBB deposit accounts and to fund the unfunded commercial lending commitments acquired in the SVBB Acquisition. Borrowings outstanding under the Advance Facility Agreement are limited to an amount equal to the value of loans and other collateral obtained from SVBB plus the value of any other unencumbered collateral agreed by the parties to serve as additional collateral, reduced by the amount of principal and accrued interest outstanding under the Purchase Money Note and the accrued interest on the Advance Facility Agreement. Interest on any outstanding principal amount accrues at a variable rate equal to the three-month weighted average of the Daily Simple SOFR plus 25 bps (but in no event less than 0.00%). The facility had a current capacity of $15.11 billion and was not utilized as of December 31, 2023. See Note 2—Business Combinations for further discussion.
88
Contractual Obligations and Commitments
The following table includes significant contractual obligations and commitments as of December 31, 2023, representing required and potential cash outflows, including impacts from purchase accounting adjustments and deferred fees. See Note 24—Commitments and Contingencies for additional information regarding commitments. Financing commitments, letters of credit and deferred purchase commitments are presented at contractual amounts and do not necessarily reflect future cash outflows, as many are expected to expire unused or partially used. Balances related to the SVBB Acquisition are primarily included in financing commitments, letters of credit and affordable housing partnerships.
Table 46
Contractual Obligations and Commitments
| dollars in millions | Payments Due by Period | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Less than 1 year | 1-3 years | 4-5 years | Thereafter | Total | ||||||||||||||
| Contractual obligations: | ||||||||||||||||||
| Time deposits (1) | $ | 15,175 | $ | 1,200 | $ | 52 | $ | — | $ | 16,427 | ||||||||
| Short-term borrowings | 485 | — | — | — | 485 | |||||||||||||
| Long-term borrowings (1)(2) | (34) | 207 | 36,996 | — | 37,169 | |||||||||||||
| Total contractual obligations | $ | 15,626 | $ | 1,407 | $ | 37,048 | $ | — | $ | 54,081 | ||||||||
| Commitments: | ||||||||||||||||||
| Financing commitments | $ | 34,145 | $ | 12,873 | $ | 4,669 | $ | 5,880 | $ | 57,567 | ||||||||
| Letters of credit | 1,990 | 308 | 211 | 6 | 2,515 | |||||||||||||
| Deferred purchase agreements | 2,076 | — | — | — | 2,076 | |||||||||||||
| Purchase and funding commitments | 685 | — | — | — | 685 | |||||||||||||
| Affordable housing partnerships (1) | 510 | 379 | 19 | 39 | 947 | |||||||||||||
| Total commitments | $ | 39,406 | $ | 13,560 | $ | 4,899 | $ | 5,925 | $ | 63,790 |
(1) Time deposits and long-term borrowings are presented net of purchase accounting adjustments of $11 million and $163 million, respectively. On-balance sheet commitments for affordable housing partnerships are included in other liabilities and presented net of a purchase accounting adjustment of $57 million .
(2) Less than 1 year balance represents the estimated amortization of the purchase accounting adjustment and deferred costs in excess of scheduled repayments.
CRA Investment Commitment
BancShares has a community benefit plan, developed in collaboration with representatives of community reinvestment organizations. See further discussion on CRA, including details on investment commitments, in the subsection “Subsidiary Bank - FCB” in Item 1. Business—Regulatory Considerations of this Annual Report on Form 10-K.
CAPITAL
Capital requirements applicable to BancShares are discussed in “Regulatory Considerations” section in Item 1. Business of this Annual Report on Form 10-K, including a discussion of an NPR issued by the federal banking agencies regarding enhanced capital requirements.
The SVBB Acquisition was the primary cause of increase in BancShares’ total assets, from $109.30 billion at December 31, 2022 to $213.76 billion at December 31, 2023. BancShares’ total consolidated assets remains between $100 billion and $250 billion, and, as such, BancShares is required to comply with certain enhanced prudential standards applicable to Category IV banking organizations, subject to the applicable transition periods. However, the proposed interagency rulemaking recently announced by the FDIC, the Federal Reserve and the OCC could alter the capital framework for banks with total assets of $100 billion or more. We are continuing to monitor these proposed rules. For further discussion, refer to the section entitled “Regulatory Considerations” in Item 1. Business of this Annual Report of Form 10-K.
BancShares maintains a comprehensive capital adequacy process. BancShares establishes internal capital risk limits and warning thresholds, which utilize Risk-Based and Leverage-Based Capital calculations, internal and external early warning indicators, its capital planning process, and stress testing to evaluate BancShares' capital adequacy for multiple types of risk in both normal and stressed environments. The capital management framework requires contingency plans be defined and may be employed at management’s discretion.
89
Common and Preferred Stock Dividends
During the first, second and third quarters of 2023, we paid quarterly dividends of $0.75 on the Class A common stock and Class B common stock. On October 24, 2023, our Board declared a quarterly dividend on the Class A common stock and Class B common stock of $1.64 per common share that was paid in the fourth quarter. On January 24, 2024, our Board declared a quarterly dividend on the Class A common stock and Class B common stock of $1.64 per common share. The dividends are payable on March 15, 2024 to stockholders of record as of February 29, 2024.
On January 24, 2024, our Board also declared dividends on our Series A Preferred Stock, Series B Preferred Stock and Series C Preferred Stock. The dividends are payable on March 15, 2023. Dividend payment information on our Series A Preferred Stock, Series B Preferred Stock and Series C Preferred Stock is disclosed in Note 17—Stockholders' Equity.
Capital Composition and Ratios
The table below shows activities that caused the change in outstanding Class A common stock during 2023:
Table 47
Changes in Shares of Class A Common Stock Outstanding
| Year Ended December 31, 2023 | ||||
|---|---|---|---|---|
| Class A common stock shares outstanding at beginning of period | 13,501,017 | |||
| Restricted stock units vested, net of shares held to cover taxes | 13,916 | |||
| Class A common stock shares outstanding at end of period | 13,514,933 |
We also had 1,005,185 Class B common stock outstanding at December 31, 2023 and December 31, 2022.
On April 25, 2023 the Parent Company’s stockholders approved amendments to the Certificate of Incorporation to increase the number of authorized shares of the Class A common stock from 16,000,000 shares to 32,000,000 shares and to increase the number of authorized shares of the Preferred Stock from 10,000,000 shares to 20,000,000.
We are committed to effectively managing our capital to protect our depositors, creditors and stockholders. We continually monitor the capital levels and ratios for BancShares and FCB to ensure they exceed the minimum requirements imposed by regulatory authorities and to ensure they are appropriate given growth projections, risk profile and potential changes in the regulatory or external environment. Failure to meet certain capital requirements may result in actions by regulatory agencies that could have a material impact on our consolidated financial statements.
In accordance with GAAP, the unrealized gains and losses on certain assets and liabilities, net of deferred taxes, are included in accumulated other comprehensive loss within stockholders’ equity. These amounts are excluded from the calculation of our regulatory capital ratios under current regulatory guidelines.
Table 48
Analysis of Capital Adequacy
| dollars in millions | Requirements to be Well Capitalized | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||
| BancShares | |||||||||||||||||||||||||||
| Risk-based capital ratios | |||||||||||||||||||||||||||
| Total risk-based capital | 10.00 | % | $ | 23,891 | 15.75 | % | $ | 11,799 | 13.18 | % | $ | 5,042 | 14.35 | % | |||||||||||||
| Tier 1 risk-based capital | 8.00 | 21,150 | 13.94 | 9,902 | 11.06 | 4,380 | 12.47 | ||||||||||||||||||||
| Common equity Tier 1 | 6.50 | 20,270 | 13.36 | 9,021 | 10.08 | 4,041 | 11.50 | ||||||||||||||||||||
| Tier 1 leverage ratio | 5.00 | 21,150 | 9.83 | 9,902 | 8.99 | 4,380 | 7.59 | ||||||||||||||||||||
| FCB | |||||||||||||||||||||||||||
| Risk-based capital ratios | |||||||||||||||||||||||||||
| Total risk-based capital | 10.00 | % | $ | 23,600 | 15.56 | % | $ | 11,627 | 12.99 | % | $ | 4,858 | 13.85 | % | |||||||||||||
| Tier 1 risk-based capital | 8.00 | 21,227 | 13.99 | 10,186 | 11.38 | 4,651 | 13.26 | ||||||||||||||||||||
| Common equity Tier 1 | 6.50 | 21,227 | 13.99 | 10,186 | 11.38 | 4,651 | 13.26 | ||||||||||||||||||||
| Tier 1 leverage ratio | 5.00 | 21,227 | 9.88 | 10,186 | 9.25 | 4,651 | 8.07 |
90
As of December 31, 2023, BancShares and FCB had risk-based capital ratio conservation buffers of 7.75% and 7.56%, respectively, which are in excess of the Basel III conservation buffer of 2.50%. As of December 31, 2022, BancShares and FCB risk-based capital ratio conservation buffers were 5.06% and 4.99%, respectively. The capital ratio conservation buffers represent the excess of the regulatory capital ratios as of December 31, 2023 and 2022 over the Basel III minimum for the ratio that is the binding constraint. Additional Tier 1 capital for BancShares includes perpetual preferred stock.
Additional Tier 2 capital for BancShares and FCB primarily consists of qualifying ALLL and qualifying subordinated debt.
CRITICAL ACCOUNTING ESTIMATES
The accounting and reporting policies of BancShares are in accordance with GAAP and are described in Note 1—Significant Accounting Policies and Basis of Presentation.
The preparation of financial statements in conformity with GAAP requires us to exercise judgment in determining many of the estimates and assumptions utilized to arrive at the carrying value of assets and liabilities and amounts reported for revenues and expenses. Our financial position and results of operations could be materially affected by changes to these estimates and assumptions.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements. Accounting estimates related to BancShares’ ALLL and certain purchase accounting fair value estimates for the SVBB Acquisition related to loans and core deposit intangibles are considered to be critical accounting estimates because considerable judgment and estimation is applied by management.
ALLL
The ALLL represents management’s best estimate of credit losses expected over the life of the loan or lease, adjusted for expected contractual payments and the impact of prepayment expectations. Estimates for loan and lease losses are determined by analyzing quantitative and qualitative components present as of the evaluation date.
The ALLL is calculated based on a variety of considerations, including, but not limited to actual net loss history of the various loan and lease pools, delinquency trends, changes in forecasted economic conditions, loan growth, estimated loan life, and changes in portfolio credit quality. Loans and leases are segregated into pools with similar risk characteristics and each have a model that is utilized to estimate the ALLL.
The ALLL models utilize economic variables, including unemployment, GDP, home price index, CRE index, corporate profits, and credit spreads. These economic variables are based on macroeconomic scenario forecasts with a forecast horizon that covers the lives of the loan portfolios.
While management utilizes its best judgment and information available, the ultimate adequacy of our ALLL is dependent upon a variety of factors beyond our control which are inherently difficult to predict, the most significant being the macroeconomic scenario forecasts that determine the economic variables utilized in the ALLL models. Due to the inherent uncertainty in the macroeconomic forecasts, BancShares utilizes baseline, upside, and downside macroeconomic scenarios and weights the scenarios based on review of variable forecasts for each scenario and comparison to expectations. At December 31, 2023, ALLL estimates in these scenarios ranged from approximately $1.39 billion, when weighing the upside scenario 100%, to approximately $2.22 billion when weighting the downside scenario 100%. BancShares management determined that an ALLL of $1.75 billion was appropriate as of December 31, 2023.
Current economic conditions and forecasts can change which could affect the anticipated amount of estimated credit losses and therefore the appropriateness of the ALLL. It is difficult to estimate how potential changes in any one economic factor or input might affect the overall ALLL because a wide variety of factors and inputs are considered in estimating the ALLL and changes in those factors and inputs considered may not occur at the same rate and may not be consistent across all product types. Additionally, changes in factors and inputs may be directionally inconsistent, such that improvement in one factor may offset deterioration in others.
Accounting policies related to the ALLL are discussed in Note 1—Significant Accounting Policies and Basis of Presentation. For more information regarding the ALLL, refer to the Credit Risk Management — ALLL section of this MD&A and Note 5—Allowance for Loan and Lease Losses.
91
Purchase Accounting Fair Value Estimates
Acquired assets and liabilities in a business combination are recorded at their fair values as of the date of acquisition. The determination of estimated fair values required management to make certain estimates about discount rates, future expected cash flows, market conditions at the time of the acquisition, and other future events that are highly subjective in nature and may require adjustments. The fair values for these items are further discussed in Note 2—Business Combinations.
Fair values of loans acquired in and core deposit intangibles associated with the SVBB Acquisition are considered critical accounting estimates and are further discussed below.
Loans
Fair values for loans acquired in the SVBB Acquisition were based on a discounted cash flow methodology that forecasts expected credit and prepayment adjusted cash flows, which were discounted using market-based discount rates. This approach also considered factors including the type of loan and related collateral, fixed or variable interest rate, remaining term, credit quality ratings or scores, and amortization status.
Selected larger, impaired loans were specifically reviewed to evaluate fair value. Loans with similar risk characteristics were pooled together when applying various valuation techniques. The discount rates used for loans were based on an evaluation of current market rates for new originations of comparable loans and required rates of return for market participants to purchase similar assets, including adjustments for liquidity and credit quality when necessary. In our valuation analysis, the discount rate had the most significant impact on the valuation. An increase of 0.25% to the discount rates used to derive the fair value of the loans at the time of the acquisition would have reduced the fair value by approximately $215 million, whereas a decrease of 0.25% to the discount rates would have increased the fair value by approximately $230 million.
Core Deposit Intangibles
Certain core deposits were acquired as part of the SVBB Acquisition, which provide an additional source of funds for BancShares. Core deposit intangibles represent the costs saved by BancShares by acquiring the core deposits rather than sourcing the funds elsewhere. The core deposit intangibles were recorded at fair value of $230 million at the SVBB Acquisition Date. See Note 1—Significant Accounting Policies and Basis of Presentation for further accounting policy information, Note 2—Business Combinations and Note 8—Goodwill and Core Deposit Intangibles.
Core deposit intangibles were valued using the income approach, after-tax cost savings method. This method estimates the fair value by discounting to present value the favorable funding spread attributable to the core deposit balances over their estimated average remaining life. The favorable funding spread is calculated as the difference in the alternative cost of funds and the net deposit cost. The discounted cash flow methodology considered discount rate, client attrition rate, cost of the deposit base, reserve requirements, net maintenance cost, and an estimate of the cost associated with alternative funding sources. In our valuation analysis, the attrition rate had the most significant impact on the valuation. An increase of 2.50% to the attrition rates used to derive the fair value of core deposit intangibles at the SVBB Acquisition Date would have decreased core deposit intangibles by approximately $40 million, whereas a decrease to the attrition rates of 2.50% would have increased core deposit intangibles by approximately $60 million.
92
RECENT ACCOUNTING PRONOUNCEMENTS
BancShares adopted the following FASB Accounting Standards Updates (“ASUs”) as of January 1, 2024:
| Standard | Summary of Guidance | Effect on BancShares’ Financial Statements |
|---|---|---|
| ASU 2023-02 – Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method Issued March 2023 | The amendments in this ASU allow entities to elect to account for qualifying tax equity investments using the proportional amortization method (“PAM”), regardless of the program giving rise to the related income tax credits. PAM accounting had been available only for qualifying investments in qualified affordable housing projects. This ASU also requires disclosure of the nature of the investor’s tax equity investments and the effect of income tax credits and other income tax benefits from tax equity investments on the investor’s balance sheet and income statement. | BancShares adopted ASU 2023-02 as of January 1, 2024. Adoption of this ASU did not have a material impact on our consolidated financial statements. |
| ASU 2022-03 - Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions Issued June 2022 | The amendments in this ASU clarify that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. This ASU also requires specific disclosures for equity securities subject to contractual sale restrictions. | BancShares adopted ASU 2022-03 as of January 1, 2024. Adoption of this ASU did not have a material impact on our consolidated financial statements and related disclosures. |
The following ASUs were issued by the FASB but are not yet effective for BancShares:
| Standard | Summary of Guidance | Effect on BancShares’ Financial Statements |
|---|---|---|
| ASU No. 2023-09 - Income Taxes (Topic 740): Improvements to Income Tax Disclosures Issued December 2023 | This ASU enhances income tax disclosure requirements primarily by requiring disclosure of specific categories in the rate reconciliation table and disaggregation of income taxes paid by jurisdiction. | Effective for BancShares beginning with our financial statement for the year ending December 31, 2025. Early adoption is permitted and this ASU allows for adoption on a prospective basis, with a retrospective option permitted to prior periods presented. We are currently evaluating the impact of this ASU on our income tax footnote disclosures. |
| ASU No. 2023-07 - Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures Issued November 2023 | This ASU expands reportable segment disclosure requirements primarily through enhanced disclosures of significant segment expenses that are regularly provided to the chief operating decision maker and disclosure of the amount and composition of other segment items. Other segment items are the amount that reconciles segment revenues, less significant expenses, to segment profit or loss by reportable segment. | Effective for BancShares beginning with our financial statement for the year ending December 31, 2024, and for interim periods beginning in 2025. Early adoption is permitted, and retrospective application is required for all periods presented. We are currently evaluating the impact of the ASU on our segment footnote disclosures. |
93
The following ASUs related to reference rate reform can be applied through December 31, 2024:
| Standard | Summary of Guidance | Effect on BancShares’ Financial Statements |
|---|---|---|
| ASU 2020-04, Reference Rate Reform (Topic 848) Facilitation of the Effects of Reference Rate Reform on Financial Reporting Issued March 2020 ASU 2021-01, Reference Rate Reform (Topic 848): Scope Issued January 2021 ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848 Issued December 2022 | These ASUs apply only to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. These ASUs allow entities to prospectively apply certain optional expedients for contract modifications and removes the requirements to remeasure contract modifications or de-designate hedging relationships. In addition, potential sources of ineffectiveness as a result of reference rate reform may be disregarded when performing certain effectiveness assessments. The main purpose of the optional expedients is to ease the administrative burden of accounting for contracts impacted by reference rate reform. ASU 2021-01 refines the scope of Accounting Standards Codification 848 and clarifies which optional expedients may be applied to derivative instruments that do not reference LIBOR or a reference rate that is expected to be discontinued, but that are being modified in connection with the market-wide transition to new reference rates. ASU 2022-06 extends the period of time entities can utilize the reference rate reform relief guidance under ASU 2020-04 from December 31, 2022 to December 31, 2024. | The reference rate reform ASU guidance has not had, and is not expected to have, a material impact on the financial statements. Refer to the “Reference Rate Reform” section of this MD&A for further discussion regarding the replacement of LIBOR. |
NON-GAAP FINANCIAL MEASUREMENTS
BancShares provides certain non-GAAP information in reporting its financial results to give investors additional data to evaluate its operations. A non-GAAP financial measure is a numerical measure of a company’s historical or future financial performance or financial position that may either exclude or include amounts or is adjusted in some way to the effect of including or excluding amounts, as compared to the most directly comparable measure calculated and presented in accordance with GAAP financial statements. BancShares’ management believes that non-GAAP financial measures, when reviewed in conjunction with GAAP financial information, can provide transparency about, or an alternate means of assessing, its operating results and financial position to its investors, analysts and management. These non-GAAP measures should be considered in addition to, and not superior to or a substitute for, GAAP measures presented in BancShares’ consolidated financial statements and other publicly filed reports. In addition, our non-GAAP measures may be different from or inconsistent with non-GAAP financial measures used by other institutions.
Whenever we refer to a non-GAAP financial measure we will generally define and present the most directly comparable financial measure calculated and presented in accordance with GAAP, along with a reconciliation between the GAAP financial measure and the non-GAAP financial measure. We describe each of these measures below and explain why we believe the measure to be useful.
Adjusted Rental Income on Operating Lease Equipment for Rail Segment
Adjusted rental income on operating lease equipment within the Rail segment is calculated as rental income on operating leases less depreciation and maintenance. This metric allows us to monitor the performance and profitability of the rail leases after deducting direct expenses.
The table below presents a reconciliation of rental income on operating leases to adjusted rental income on operating lease equipment.
Table 49
Rail Segment
| dollars in millions | Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||
| Rental income on operating leases (GAAP) | $ | 740 | $ | 652 | ||||||||
| Less: Depreciation on operating lease equipment | 191 | 176 | ||||||||||
| Less: Maintenance and other operating lease expenses | 222 | 189 | ||||||||||
| Adjusted rental income on operating lease equipment (non-GAAP) | $ | 327 | $ | 287 |
94
FOURTH QUARTER ANALYSIS
The following table compares financial data for the three months ended December 31, 2023 (the “current quarter”) to financial data for the three months ended September 30, 2023 (the “linked quarter”) and December 31, 2022 (the “prior year quarter”).
Table 50
Selected Financial Data
| dollars in millions, except share data | Three Months Ended | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | September 30, 2023 | December 31, 2022 | ||||||||
| Results of Operations: | ||||||||||
| Interest income | $ | 3,117 | $ | 3,110 | $ | 1,040 | ||||
| Interest expense | 1,206 | 1,120 | 238 | |||||||
| Net interest income | 1,911 | 1,990 | 802 | |||||||
| Provision for credit losses | 249 | 192 | 79 | |||||||
| Net interest income after provision for credit losses | 1,662 | 1,798 | 723 | |||||||
| Noninterest income | 543 | 615 | 429 | |||||||
| Noninterest expense | 1,492 | 1,416 | 760 | |||||||
| Income before income taxes | 713 | 997 | 392 | |||||||
| Income tax expense | 199 | 245 | 135 | |||||||
| Net income | 514 | 752 | 257 | |||||||
| Preferred stock dividends | 15 | 15 | 14 | |||||||
| Net income available to common stockholders | $ | 499 | $ | 737 | $ | 243 | ||||
| Per Common Share Information: | ||||||||||
| Average diluted common shares outstanding | 14,539,838 | 14,539,133 | 14,607,426 | |||||||
| Earnings per diluted common share | $ | 34.33 | $ | 50.67 | $ | 16.67 | ||||
| Key Performance Metrics: | ||||||||||
| Return on average assets | 0.95 | % | 1.41 | % | 0.93 | % | ||||
| Net interest margin (1) | 3.86 | 4.07 | 3.39 | |||||||
| Select Average Balances: | ||||||||||
| Investment securities | $ | 28,722 | $ | 24,388 | $ | 18,876 | ||||
| Total loans and leases (2) | 133,294 | 133,247 | 70,463 | |||||||
| Operating lease equipment, net | 8,715 | 8,617 | 8,049 | |||||||
| Total assets | 214,612 | 211,994 | 109,774 | |||||||
| Total deposits | 146,316 | 144,043 | 89,042 | |||||||
| Total stockholders’ equity | 20,740 | 20,116 | 9,621 | |||||||
| Asset Quality: | ||||||||||
| Ratio of nonaccrual loans to total loans | 0.73 | % | 0.68 | % | 0.89 | % | ||||
| Allowance for loan and lease losses to loans ratio | 1.31 | 1.26 | 1.30 | |||||||
| Net charge off ratio | 0.53 | 0.53 | 0.14 |
(1) Calculated net of average credit balances and deposits of factoring clients.
(2) Average loan balances include loans held for sale and nonaccrual loans.
95
Fourth Quarter Income Statement Highlights
•Net income for the current quarter was $514 million, a decrease of $238 million or 32% from $752 million for the linked quarter. Net income available to common stockholders for the current quarter was $499 million, a decrease of $238 million or 32% from $737 million for the linked quarter. The decreases as explained below were primarily related to lower NII and noninterest income, along with higher noninterest expenses. Net income per diluted common share for the current quarter was $34.33, a decrease from $50.67 for the linked quarter.
•The current quarter included the following select items:
◦Acquisition-related expenses of $116 million,
◦Decrease in the preliminary gain on acquisition of $83 million reflecting a true-up of the deferred tax liabilities, and
◦FDIC insurance special assessment of $64 million.
•The linked quarter included the following select items:
◦Acquisition-related expenses of $121 million,
◦Additional preliminary gain on acquisition of $12 million, and
◦Realized loss on sales of investment securities available for sale of $12 million.
•Return on average assets for the current quarter was 0.95% compared to 1.41% for the linked quarter.
•NII for the current quarter was $1.91 billion, a decrease of $79 million or 4% from $1.99 billion for the linked quarter as discussed further below.
•NIM for the current quarter was 3.86%, a decrease of 21 bp from 4.07% for the linked quarter as discussed further below.
•Provision for credit losses for the current quarter was $249 million, an increase of $57 million or 29% from $192 million for the linked quarter.
◦The provision for loan and lease losses increased $39 million, primarily related to a net reserve build driven by specific reserves on individually evaluated loans, as net charge-offs were flat over the prior quarter, and mild credit deterioration in certain commercial portfolios.
◦The benefit for off-balance sheet credit exposure decreased $15 million, primarily due to a higher decline in unfunded commitments during the prior quarter.
◦The benefit for credit losses for investment securities available for sale decreased $3 million compared to the third quarter.
•Noninterest income for the current quarter was $543 million, a decrease of $72 million or 12% from $615 million for the linked quarter. The decrease reflected an adjustment to the gain on acquisition of $83 million as we refined our income tax estimates, partially offset by realized losses on the sale of investment securities in the prior quarter, and an increase in fair value adjustments on marketable equity securities.
•Noninterest expense for the current quarter was $1.49 billion, an increase of $76 million or 6% from $1.42 billion for the linked quarter. The increase was largely due to a $64 million FDIC insurance special assessment.
For the three months ended December 31, 2023 compared to the three months ended December 31, 2022, the changes were primarily due to the impacts of the SVBB Acquisition.
96
Table 51
Average Balances and Rates
| dollars in millions | Three Months Ended | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | September 30, 2023 | Change in NII Due to: | ||||||||||||||||||||||||||||||
| Average Balance | Income / Expense | Yield / Rate | Average Balance | Income / Expense | Yield / Rate | Volume(1) | Yield /Rate(1) | Total Change | ||||||||||||||||||||||||
| Loans and leases (1)(2) | $ | 131,594 | $ | 2,391 | 7.21 | % | $ | 131,653 | $ | 2,426 | 7.30 | % | $ | (1) | $ | (34) | $ | (35) | ||||||||||||||
| Investment securities | 28,722 | 239 | 3.30 | 24,388 | 177 | 2.90 | 35 | 27 | 62 | |||||||||||||||||||||||
| Securities purchased under agreements to resell | 225 | 2 | 5.36 | 223 | 3 | 5.28 | (1) | — | (1) | |||||||||||||||||||||||
| Interest-earning deposits at banks | 35,712 | 485 | 5.39 | 37,456 | 504 | 5.34 | (24) | 5 | (19) | |||||||||||||||||||||||
| Total interest-earning assets (2) | $ | 196,253 | $ | 3,117 | 6.30 | % | $ | 193,720 | $ | 3,110 | 6.37 | % | $ | 9 | $ | (2) | $ | 7 | ||||||||||||||
| Operating lease equipment, net | $ | 8,715 | $ | 8,617 | ||||||||||||||||||||||||||||
| Cash and due from banks | 846 | 911 | ||||||||||||||||||||||||||||||
| Allowance for loan and lease losses | (1,717) | (1,714) | ||||||||||||||||||||||||||||||
| All other noninterest-earning assets | 10,515 | 10,460 | ||||||||||||||||||||||||||||||
| Total assets | $ | 214,612 | $ | 211,994 | ||||||||||||||||||||||||||||
| Interest-bearing deposits | ||||||||||||||||||||||||||||||||
| Checking with interest | $ | 23,820 | $ | 128 | 2.14 | % | $ | 24,600 | $ | 134 | 2.15 | % | $ | (5) | $ | (1) | $ | (6) | ||||||||||||||
| Money market | 30,178 | 211 | 2.77 | 29,684 | 179 | 2.40 | 3 | 29 | 32 | |||||||||||||||||||||||
| Savings | 34,166 | 362 | 4.20 | 30,185 | 303 | 3.99 | 42 | 17 | 59 | |||||||||||||||||||||||
| Time deposits | 16,553 | 164 | 3.94 | 16,489 | 153 | 3.68 | — | 11 | 11 | |||||||||||||||||||||||
| Total interest-bearing deposits | 104,717 | 865 | 3.28 | 100,958 | 769 | 3.02 | 40 | 56 | 96 | |||||||||||||||||||||||
| Borrowings: | ||||||||||||||||||||||||||||||||
| Securities sold under customer repurchase agreements | 455 | 1 | 0.44 | 454 | — | 0.35 | 1 | — | 1 | |||||||||||||||||||||||
| Short-term FHLB borrowings | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
| Short-term borrowings | 455 | 1 | 0.44 | 454 | — | 0.35 | 1 | — | 1 | |||||||||||||||||||||||
| Federal Home Loan Bank borrowings | — | — | 1.99 | 444 | 6 | 5.47 | (4) | (2) | (6) | |||||||||||||||||||||||
| Senior unsecured borrowings | 377 | 3 | 2.46 | 382 | 2 | 2.46 | 1 | — | 1 | |||||||||||||||||||||||
| Subordinated debt | 1,038 | 10 | 3.82 | 1,042 | 10 | 3.65 | — | — | — | |||||||||||||||||||||||
| Other borrowings | 35,845 | 327 | 3.65 | 35,831 | 333 | 3.71 | (2) | (4) | (6) | |||||||||||||||||||||||
| Long-term borrowings | 37,260 | 340 | 3.65 | 37,699 | 351 | 3.72 | (5) | (6) | (11) | |||||||||||||||||||||||
| Total borrowings | 37,715 | 341 | 3.61 | 38,153 | 351 | 3.68 | (4) | (6) | (10) | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 142,432 | $ | 1,206 | 3.37 | % | $ | 139,111 | $ | 1,120 | 3.20 | % | $ | 36 | $ | 50 | $ | 86 | ||||||||||||||
| Noninterest-bearing deposits | $ | 41,599 | $ | 43,085 | ||||||||||||||||||||||||||||
| Credit balances of factoring clients | 1,275 | 1,209 | ||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 8,566 | 8,473 | ||||||||||||||||||||||||||||||
| Stockholders' equity | 20,740 | 20,116 | ||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 214,612 | $ | 211,994 | ||||||||||||||||||||||||||||
| Interest rate spread (2) | 2.93 | % | 3.17 | % | ||||||||||||||||||||||||||||
| Net interest income and net yield on interest-earning assets (2) | $ | 1,911 | 3.86 | % | $ | 1,990 | 4.07 | % |
(1) Loans and leases include Non-PCD and PCD loans, nonaccrual loans, and loans held for sale. Interest income on loans and leases includes accretion income and loan fees.
(2) The balance and rate presented is calculated net of average credit balances and deposits of factoring clients.
NII and NIM- Current quarter compared to linked quarter
•NII for the current quarter was $1.91 billion, a decrease of $79 million or 4% from $1.99 billion for the linked quarter. This decrease reflected higher costs for deposits and lower interest income on loans due to lower purchase accounting accretion, partially offset by an increase in interest on investment securities. Purchase accounting accretion for loans was $198 million in the current quarter, compared to $275 million in the linked quarter.
◦Interest income earned on loans and leases for the current quarter was $2.39 billion, a decrease of $35 million or 1% from $2.43 billion for the linked quarter. The decrease was primarily due a decline of $77 million in purchase accounting accretion for loans in the SVB portfolio, partially offset by an increase in interest income from higher yields.
97
◦Interest income earned on investment securities for the current quarter was $239 million, an increase of $62 million or 34% from $177 million for the linked quarter. The increase reflected a higher average balance due to purchases of short duration U.S. Treasuries and agency mortgage-backed securities, and increased yield.
◦Interest income earned on interest-earning deposits at banks for the current quarter was $485 million, a decrease of $19 million or 4% from $504 million for the linked quarter, reflecting a lower average balance due to the investment securities purchases noted above.
◦Interest expense on interest-bearing deposits for the current quarter was $865 million, an increase of $96 million or 13% from $769 million for the linked quarter, reflecting higher average balances of deposits in our Direct Bank and higher deposit rates.
◦Interest expense on borrowings for the current quarter was $341 million, a decrease of $10 million or 3% from $351 million for the linked quarter, reflecting repayments of certain borrowings. Refer to the “Interest-Bearing Liabilities – Borrowings” section in this MD&A for further discussion of FHLB borrowings.
•NIM for the current quarter was 3.86%, a decrease of 21 bp from 4.07% for the linked quarter. The decline in NIM during the quarter reflected a higher rate on interest-bearing liabilities, primarily due to higher rates paid and higher average balances for interest-bearing deposits, as well as a decrease in yield on interest-earning assets. The decrease in yield on interest-earning assets was mostly due to lower yield on loans, as the impact from lower loan accretion offset a higher yield on loans.
•Average interest-earning assets for the current quarter were $196.25 billion, an increase of $2.53 billion or 1% from $193.72 billion for the linked quarter, reflecting higher average investment securities. The average yield on interest-earning assets for the current quarter was 6.30%, a decrease of 7 bps compared to the linked quarter.
•Average interest-bearing liabilities for the current quarter were $142.43 billion, an increase of $3.32 billion or 2% over the linked quarter, reflecting a higher average deposit balance. The average rate on interest-bearing liabilities for the current quarter was 3.37%, an increase of 17 bps from the linked quarter.
98
Forward-Looking Statements
Statements in this Annual Report on Form 10-K contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 regarding the financial condition, results of operations, business plans, asset quality, and future performance, and other strategic goals of BancShares. Words such as “anticipates,” “believes,” “estimates,” “expects,” “predicts,” “forecasts,” “intends,” “plans,” “projects,” “targets,” “designed,” “could,” “may,” “should,” “will,” “potential,” “continue,” “aims” or other similar words and expressions are intended to identify these forward-looking statements. These forward-looking statements are based on BancShares’ current expectations and assumptions regarding BancShares’ business, the economy, and other future conditions.
Because forward-looking statements relate to future results and occurrences, they are subject to inherent risks, uncertainties, changes in circumstances and other factors that are difficult to predict. Many possible events or factors could affect BancShares’ future financial results and performance and could cause the actual results, performance or achievements of BancShares to differ materially from any anticipated results expressed or implied by such forward-looking statements. Such risks and uncertainties include, among others, general competitive, economic, political, geopolitical events (including conflicts in Ukraine and the Middle East) and market conditions, including changes in competitive pressures among financial institutions and the impacts related to or resulting from recent bank failures, risks and impacts of future bank failures and other volatility, the financial success or changing conditions or strategies of BancShares’ vendors or customers, including changes in demand for deposits, loans and other financial services, fluctuations in interest rates, changes in the quality or composition of BancShares’ loan or investment portfolio, actions of government regulators, including the recent interest rate hikes by the Federal Reserve, changes to estimates of future costs and benefits of actions taken by BancShares, BancShares’ ability to maintain adequate sources of funding and liquidity, the potential impact of decisions by the Federal Reserve on BancShares’ capital plans, adverse developments with respect to U.S. or global economic conditions, including the significant turbulence in the capital or financial markets, the impact of the current inflationary environment, the impact of implementation and compliance with current or proposed laws, regulations and regulatory interpretations, including potential increased regulatory requirements, limitations, and costs, such as FDIC special assessments and the interagency proposed rule on regulatory capital, along with the risk that such laws, regulations and regulatory interpretations may change, the availability of capital and personnel, and the failure to realize the anticipated benefits of BancShares’ previous acquisition transactions, including the SVBB Acquisition and the CIT Merger, which acquisition risks include (1) disruption from the transactions with customer, supplier or employee relationships, (2) the possibility that the amount of the costs, fees, expenses and charges related to the transactions may be greater than anticipated, including as a result of unexpected or unknown factors, events or liabilities or increased regulatory compliance obligations or oversight, (3) reputational risk and the reaction of the parties’ customers to the transactions, (4) the risk that the cost savings and any revenue synergies from the transactions may not be realized or take longer than anticipated to be realized, (5) difficulties experienced in completing the integration of the businesses, (6) the ability to retain customers following the transactions and (7) adjustments to BancShares’ estimated purchase accounting impacts of the SVBB Acquisition.
Except to the extent required by applicable law or regulation, BancShares disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments.
FY 2022 10-K MD&A
SEC filing source: 0000798941-23-000017.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s discussion and analysis (“MD&A”) of earnings and related financial data is presented to assist in understanding BancShares’ financial condition and results of operations. Unless otherwise noted, the terms “we,” “us,” “our,” and “BancShares” in this MD&A refer to our consolidated financial condition and results of operations.
This MD&A is expected to provide our investors with a view of our financial condition and results of operations from our management’s perspective. This MD&A should be read in conjunction with the audited consolidated financial statements and Notes to the Consolidated Financial Statements in Item 8. Financial Statements and Supplementary Data, of this Annual Report on Form 10-K. Throughout this MD&A, references to a specific “Note” refer to Notes to the Consolidated Financial Statements.
Intercompany accounts and transactions have been eliminated. Although certain amounts for prior years have been reclassified to conform to statement presentations for 2022, the reclassifications had no effect on stockholders’ equity or net income as previously reported. Refer to further detail in Note 1 — Significant Accounting Policies and Basis of Presentation.
Management uses certain non-GAAP financial measures in its analysis of the financial condition and results of operations of BancShares. See the "Non-GAAP Financial Measurements" section of this MD&A for a reconciliation of these financial measures to the most directly comparable financial measures in accordance with GAAP.
On January 3, 2022, we completed the CIT Merger, our largest acquisition to date. CIT had consolidated total assets of approximately $53.24 billion as of December 31, 2021. The CIT Merger is described further below in the “Significant Events in 2022” section of this MD&A and in Note 2 — Business Combinations.
BancShares’ financial data for periods prior to the CIT Merger does not include CIT, and therefore may not be directly comparable to data as of or for the year ended December 31, 2022. The CIT Merger is a primary reason for many of the increases in 2022 compared to 2021 as discussed below in the “Results of Operations” and “Balance Sheet” sections of this MD&A.
Year-over-year comparisons of the financial results for 2021 and 2020 are contained in Item 7. of BancShares’ Annual Report on Form 10-K as of and for the year ending December 31, 2021 filed with the SEC on February 25, 2022 and available through FCB’s investor relations website www.ir.firstcitizens.com or the SEC’s EDGAR database.
EXECUTIVE OVERVIEW
Key Strategic Objectives
Our overall business strategy is to acquire, expand, and retain client relationships. From a financial standpoint, long-term sustainability is our primary objective. Our major areas of focus are:
•Delivering value to our customers - We strive to be customer-centric by providing solutions to serve our customers’ financial objectives and needs.
•Growth - Our growth strategy focuses on organic growth, supplemented by strategic acquisitions. We strive to optimize allocation of capital and investments to focus on financial products and services with higher returns and opportunities. Our goal is to continue to add lower cost core deposits to help fund our growth.
•Our people and associates - We seek to attract, retain and develop associates who align with our long-term direction and culture, while scaling for continued growth.
•Operational efficiency - We aim to expand revenue, reduce costs of delivery, and maximize merger synergies, while effectively executing on our operating model.
•Prudent and strong risk management - Our goal is to manage risk within our defined risk appetite.
39
Significant Events in 2022
CIT Merger
The CIT Merger closed on January 3, 2022 as further discussed in Note 2 — Business Combinations. Significant items related to the CIT Merger are as follows:
•The fair value of total assets acquired was $53.78 billion, which mainly consisted of approximately $32.71 billion of loans, approximately $7.84 billion of operating lease equipment and approximately $6.56 billion of investment securities. Loans consisted of commercial and industrial loans, commercial real estate loans and finance leases, which are included in our Commercial Banking segment, and consumer loans (primarily residential mortgages), which are in our General Banking segment. Acquired rail assets were mostly operating lease equipment and reported in the Rail segment.
•The fair value of deposits acquired was approximately $39.43 billion, which included deposits derived from the Digital Bank, Homeowners’ Association (“HOA”) deposits related to Community Association Banking (“CAB”), and commercial deposits. The transaction also included approximately 80 bank branches, about 60 of which were in Southern California, and the remaining primarily in the Southwest, Midwest and Southeast.
•FCB assumed certain issued and outstanding series of CIT debt securities with a fair value of approximately $4.54 billion in connection with the CIT Merger. On February 24, 2022, BancShares redeemed approximately $2.90 billion of senior unsecured notes that were assumed in the CIT Merger.
•BancShares recorded a gain on acquisition of $431 million, representing the excess of the net assets acquired over the purchase price, core deposit intangibles of $143 million, and an intangible liability of $52 million for net below market lessor lease contract rental rates related to the rail portfolio.
Share Repurchase Program
On July 26, 2022, our Board authorized a share repurchase program for up to 1,500,000 shares of BancShares’ Class A common stock for the period commencing August 1, 2022 through July 28, 2023. All shares under the program were repurchased during 2022, thereby completing the share repurchase program. See Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities of this Annual Report on Form 10-K for further details on these purchases.
Segment Updates
As of December 31, 2021, BancShares managed its business and reported its financial results as a single segment. BancShares began reporting multiple segments during the first quarter of 2022 and now reports General Banking, Commercial Banking, Rail, and Corporate segments, as further discussed in Note 1 — Significant Accounting Policies and Basis of Presentation. Information about our segments is included in Note 23 — Business Segment Information and in the section entitled “Results by Business Segments” later in this MD&A.
40
Financial Performance Summary
Table 1
Selected Financial Data
| dollars in millions, except share data | Year ended December 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| SUMMARY OF OPERATIONS | ||||||||||
| Interest income | $ | 3,413 | $ | 1,451 | $ | 1,484 | ||||
| Interest expense | 467 | 61 | 96 | |||||||
| Net interest income | 2,946 | 1,390 | 1,388 | |||||||
| Provision (benefit) for credit losses | 645 | (37) | 58 | |||||||
| Net interest income after provision for credit losses | 2,301 | 1,427 | 1,330 | |||||||
| Noninterest income | 2,136 | 508 | 477 | |||||||
| Noninterest expense | 3,075 | 1,234 | 1,189 | |||||||
| Income before income taxes | 1,362 | 701 | 618 | |||||||
| Income tax expense | 264 | 154 | 126 | |||||||
| Net income | 1,098 | 547 | 492 | |||||||
| Preferred stock dividends | 50 | 18 | 14 | |||||||
| Net income available to common stockholders | $ | 1,048 | $ | 529 | $ | 478 | ||||
| PER COMMON SHARE DATA | ||||||||||
| Average diluted common shares | 15,549,944 | 9,816,405 | 10,056,654 | |||||||
| Net income available to common stockholders (diluted) | $ | 67.40 | $ | 53.88 | $ | 47.50 | ||||
| KEY PERFORMANCE METRICS | ||||||||||
| Return on average assets (ROA) | 1.01 | % | 1.00 | % | 1.07 | % | ||||
| Net interest margin (NIM) (1) | 3.14 | % | 2.66 | % | 3.17 | % | ||||
| SELECTED PERIOD AVERAGE BALANCES | ||||||||||
| Total investments | $ | 19,166 | $ | 10,611 | $ | 9,055 | ||||
| Total loans and leases (1) | 67,787 | 32,860 | 31,605 | |||||||
| Total operating lease equipment (net) | 7,982 | — | — | |||||||
| Total assets | 108,933 | 54,983 | 46,021 | |||||||
| Total deposits | 89,915 | 48,259 | 39,747 | |||||||
| Total stockholders’ equity | 10,276 | 4,461 | 3,954 | |||||||
| SELECTED PERIOD-END BALANCES | ||||||||||
| Total investments | $ | 19,369 | $ | 13,110 | $ | 9,923 | ||||
| Total loans and leases | 70,781 | 32,372 | 32,792 | |||||||
| Total operating lease equipment (net) | 8,156 | — | — | |||||||
| Total assets | 109,298 | 58,309 | 49,958 | |||||||
| Total deposits | 89,408 | 51,406 | 43,432 | |||||||
| Total stockholders’ equity | 9,662 | 4,738 | 4,229 | |||||||
| Loan to deposit ratio | 79.17 | % | 62.97 | % | 75.50 | % | ||||
| Noninterest-bearing deposits to total deposits | 27.87 | % | 41.64 | % | 41.48 | % | ||||
| CAPITAL RATIOS | ||||||||||
| Common equity tier 1 ratio | 10.08 | % | 11.50 | % | 10.61 | % | ||||
| Tier 1 risk-based capital ratio | 11.06 | % | 12.47 | % | 11.63 | % | ||||
| Total risk-based capital ratio | 13.18 | % | 14.35 | % | 13.81 | % | ||||
| Tier 1 leverage capital ratio | 8.99 | % | 7.59 | % | 7.86 | % | ||||
| ASSET QUALITY | ||||||||||
| Ratio of nonaccrual loans to total loans | 0.89 | % | 0.37 | % | 0.58 | % | ||||
| Allowance for credit losses to loans ratio | 1.30 | % | 0.55 | % | 0.68 | % | ||||
| Net charge off ratio | 0.12 | % | 0.03 | % | 0.07 | % |
(1) Calculation is further discussed in Table 3 in the Results of Operations section of this MD&A.
41
Year to Date Income Statement Highlights
•Net income for the year ended December 31, 2022 was $1.10 billion, an increase of $551 million, or 101% compared to 2021. Net income available to common stockholders for the year ended December 31, 2022 was $1.05 billion, an increase of $519 million, or 98% compared to 2021. Net income per diluted common share for the year ended December 31, 2022 was $67.40, an increase of 25% compared to 2021. The increases were primarily due to the CIT Merger.
•Return on average assets for the year ended December 31, 2022 was 1.01%, compared to 1.00% for 2021.
•Net interest income (“NII”) for the year ended December 31, 2022 was $2.95 billion, an increase of $1.56 billion, or 112% compared to 2021. This increase was primarily due to the CIT Merger, loan growth and higher yields on interest-earning assets, partially offset by higher rates paid on interest-bearing deposits and a decline in interest income on SBA-PPP loans.
•Net interest margin (“NIM”) for the year ended December 31, 2022 was 3.14%, an increase of 48 bps compared to 2.66% in 2021. The increase in NIM was primarily due to the increase in yield on interest-earning assets, partially offset by an increase in the cost of interest-bearing liabilities.
•Provision for credit losses for the year ended December 31, 2022 was $645 million, compared to a benefit of $37 million in 2021. The provision for credit losses in 2022 included a provision of $513 million for non-purchased credit deteriorated (“Non-PCD”) loans, leases and unfunded commitments acquired in the CIT Merger (the “Day 2 provision for credit losses”). The 2022 provision for credit losses reflects the CIT Merger, loan growth, and deterioration in the economic outlook, partially offset by a change in portfolio mix. The net charge-off ratio for the year ended December 31, 2022 was 0.12%, compared to 0.03% for 2021.
•Noninterest income for the year ended December 31, 2022 was $2.14 billion, an increase of $1.63 billion compared to $508 million for 2021. The year ended December 31, 2022 includes a gain on acquisition of $431 million. The remaining increase was primarily due to the added activity from the CIT Merger, including rental income on operating lease equipment of $864 million.
•Noninterest expense for the year ended December 31, 2022 was $3.08 billion, an increase of $1.84 billion compared to $1.23 billion for 2021. The increase was primarily associated with the CIT Merger, including higher salaries and benefits of $637 million primarily due to the increase in employees, $534 million of depreciation and maintenance costs associated with operating lease equipment and an increase in merger-related expenses of $202 million.
•Select significant items for the year ended December 31, 2022 follow:
•Day 2 provision for credit losses of $513 million;
•Gain on acquisition of $431 million in noninterest income, representing the excess of the fair value of net assets acquired over the purchase price;
•Merger-related expenses of $231 million in noninterest expense;
•A reduction of $27 million in other noninterest expense related to the termination of certain post retirement plans assumed in the CIT Merger; and
•Income tax expense of $55 million related to the strategic decision to exit $1.25 billion of BOLI policies as discussed further below in the “Fourth Quarter Analysis” section of this MD&A.
Balance Sheet Highlights
•Total loans and leases at December 31, 2022 were $70.78 billion, an increase of $38.41 billion from December 31, 2021, primarily reflecting the addition of $32.71 billion from the CIT Merger. In addition, during 2022 we continued to see growth in our branch network, as well as growth in our Commercial Banking segment from a number of our industry verticals, such as healthcare and technology, equipment financing, and growth in both commercial and consumer mortgage loans.
•Total deposits at December 31, 2022 were $89.41 billion, an increase of $38.00 billion from December 31, 2021, reflecting the addition of $39.43 billion from the CIT Merger. Total deposits declined during the second and third quarters of 2022, reflecting the most rate sensitive customers moving funds in response to increases in the target federal funds rate. This decline in total deposits was primarily concentrated in branches acquired in the CIT Merger and the Commercial Banking segment. Deposits increased during the fourth quarter of 2022, primarily related to the Direct Bank, and the Corporate segment which includes brokered deposits. In the fourth quarter of 2022, increases in savings and time deposit accounts offset declines in noninterest-bearing demand accounts and money market accounts.
•At December 31, 2022, BancShares remained well-capitalized with a total risk-based capital ratio of 13.18%, a Tier 1 risk-based capital ratio of 11.06%, a common equity Tier 1 ratio of 10.08% and a Tier 1 leverage ratio of 8.99%.
42
Recent Economic and Industry Developments
Throughout 2022, the FOMC significantly raised its target for the federal funds rate in an effort to combat rising inflation. The FOMC raised interest rates at its respective meetings during 2022, as follows:
Table 2
FOMC 2022 Interest Rate Increases
| Month | 25 basis point increase | 50 basis point increase | 75 basis point increase | ||
|---|---|---|---|---|---|
| March | X | ||||
| May, December | X | ||||
| June, July, September, November | X |
With the latest increase of 25 basis points at the January 2023 meeting, the FOMC raised their benchmark federal funds rate to a range between 4.50% - 4.75% and signaled possible further increases in 2023. The FOMC’s effort to control inflation has increased concerns over the possibility of a recession within the next twelve months. In addition, geopolitical events, including the ongoing conflict between Russia and Ukraine and related events, are likely to create additional upward pressure on inflation and weigh on economic activity. The timing and impact of inflation, continued volatility in the stock market, rising interest rates and possible recession will depend on future developments, which are highly uncertain and difficult to predict.
RESULTS OF OPERATIONS
NET INTEREST INCOME AND NET INTEREST MARGIN
NII is the difference between interest income on interest-earning assets and interest expense on interest-bearing liabilities. NII is affected by changes in interest rates and changes in the amount and composition of interest-earning assets and interest-bearing liabilities. The following table presents the average balances, yields on interest-earning assets, rates on interest-bearing liabilities, and year-over-year changes in NII due to changes in: (i) volume (average balances of interest-earning assets and interest-bearing liabilities) and (ii) yields or rates.
•The change in NII due to volume is calculated as the change in average balance multiplied by the yield or rate from the prior year.
•The change in NII due to yield or rate is calculated as the change in yield or rate multiplied by the average balance from the prior year.
•The change in NII due to rate/volume change (i.e. portfolio mix) is calculated as the change in rate multiplied by the change in volume. This component is allocated between the changes in NII due to volume and yield or rate based on the ratio each component bears to the absolute value of their total.
•Tax equivalent net interest income was not materially different from NII, therefore we present NII in our analysis.
43
Table 3
Average Balances and Rates
| dollars in millions | Year ended December 31 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change in NII Due to: | ||||||||||||||||||||||||||||||
| Average Balance | Income / Expense | Yield / Rate | Average Balance | Income / Expense | Yield / Rate | Volume(1) | Yield /Rate(1) | Total Change | ||||||||||||||||||||||||
| Loans and leases (1)(2) | $ | 66,634 | $ | 2,953 | 4.41 | % | $ | 32,860 | $ | 1,295 | 3.91 | % | $ | 1,479 | $ | 179 | $ | 1,658 | ||||||||||||||
| Total investment securities | 19,166 | 354 | 1.85 | % | 10,611 | 145 | 1.37 | % | 145 | 64 | 209 | |||||||||||||||||||||
| Interest-earning deposits at banks | 7,726 | 106 | 1.38 | % | 8,349 | 11 | 0.13 | % | (1) | 96 | 95 | |||||||||||||||||||||
| Total interest-earning assets (2) | $ | 93,526 | $ | 3,413 | 3.63 | % | $ | 51,820 | $ | 1,451 | 2.78 | % | $ | 1,623 | $ | 339 | $ | 1,962 | ||||||||||||||
| Operating lease equipment, net | $ | 7,982 | $ | — | ||||||||||||||||||||||||||||
| Cash and due from banks | 512 | 350 | ||||||||||||||||||||||||||||||
| Allowance for credit losses | (875) | (202) | ||||||||||||||||||||||||||||||
| All other noninterest-earning assets | 7,788 | 3,015 | ||||||||||||||||||||||||||||||
| Total assets | $ | 108,933 | $ | 54,983 | ||||||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||||||||||
| Checking with interest | $ | 16,323 | $ | 29 | 0.15 | % | $ | 11,258 | $ | 6 | 0.05 | % | $ | 3 | $ | 20 | $ | 23 | ||||||||||||||
| Money market | 23,949 | 125 | 0.52 | % | 9,708 | 10 | 0.10 | % | 29 | 86 | 115 | |||||||||||||||||||||
| Savings | 14,193 | 117 | 0.82 | % | 3,847 | 1 | 0.03 | % | 12 | 104 | 116 | |||||||||||||||||||||
| Time deposits | 9,133 | 64 | 0.70 | % | 2,647 | 16 | 0.63 | % | 46 | 2 | 48 | |||||||||||||||||||||
| Total interest-bearing deposits | 63,598 | 335 | 0.53 | % | 27,460 | 33 | 0.12 | % | 90 | 212 | 302 | |||||||||||||||||||||
| Borrowings: | ||||||||||||||||||||||||||||||||
| Securities sold under customer repurchase agreements | 590 | 1 | 0.19 | % | 660 | 1 | 0.20 | % | — | — | — | |||||||||||||||||||||
| Short-term FHLB borrowings | 824 | 28 | 3.30 | % | — | — | — | % | 28 | — | 28 | |||||||||||||||||||||
| Short-term borrowings | 1,414 | 29 | 2.00 | % | 660 | 1 | 0.20 | % | 28 | — | 28 | |||||||||||||||||||||
| Federal Home Loan Bank borrowings | 1,414 | 43 | 2.96 | % | 648 | 8 | 1.28 | % | 17 | 18 | 35 | |||||||||||||||||||||
| Senior unsecured borrowings | 1,348 | 25 | 1.87 | % | — | — | — | % | 25 | — | 25 | |||||||||||||||||||||
| Subordinated debt | 1,056 | 33 | 3.15 | % | 498 | 15 | 3.35 | % | 19 | (1) | 18 | |||||||||||||||||||||
| Other borrowings | 64 | 2 | 3.22 | % | 80 | 4 | 1.23 | % | (3) | 1 | (2) | |||||||||||||||||||||
| Long-term borrowings | 3,882 | 103 | 2.64 | % | 1,226 | 27 | 2.12 | % | 58 | 18 | 76 | |||||||||||||||||||||
| Total borrowings | 5,296 | 132 | 2.47 | % | 1,886 | 28 | 1.45 | % | 86 | 18 | 104 | |||||||||||||||||||||
| Total interest-bearing liabilities | $ | 68,894 | $ | 467 | 0.68 | % | $ | 29,346 | $ | 61 | 0.21 | % | $ | 176 | $ | 230 | $ | 406 | ||||||||||||||
| Noninterest-bearing deposits | $ | 26,318 | $ | 20,798 | ||||||||||||||||||||||||||||
| Credit balances of factoring clients | 1,153 | — | ||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 2,292 | 378 | ||||||||||||||||||||||||||||||
| Stockholders' equity | 10,276 | 4,461 | ||||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 108,933 | $ | 54,983 | ||||||||||||||||||||||||||||
| Interest rate spread (2) | 2.95 | % | 2.57 | % | ||||||||||||||||||||||||||||
| Net interest income and net yield on interest-earning assets (2) | $ | 2,946 | 3.14 | % | $ | 1,390 | 2.66 | % |
(1) Loans and leases include Non-PCD and PCD loans, nonaccrual loans and held for sale. Interest income on loans and leases includes accretion income and loan fees.
(2) The balance and rate presented is calculated net of average credit balances of factoring clients.
44
| dollars in millions | Year ended December 31 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change in NII Due to: | ||||||||||||||||||||||||||||||
| Average Balance | Income / Expense | Yield / Rate | Average Balance | Income / Expense | Yield / Rate | Volume(1) | Yield /Rate(1) | Total Change | ||||||||||||||||||||||||
| Loans and leases (1)(2) | $ | 32,860 | $ | 1,295 | 3.91 | % | $ | 31,605 | $ | 1,333 | 4.18 | % | $ | 52 | $ | (90) | $ | (38) | ||||||||||||||
| Total investment securities | 10,611 | 145 | 1.37 | % | 9,055 | 144 | 1.60 | % | 23 | (22) | 1 | |||||||||||||||||||||
| Interest-earning deposits at banks | 8,349 | 11 | 0.13 | % | 2,691 | 7 | 0.25 | % | 9 | (5) | 4 | |||||||||||||||||||||
| Total interest-earning assets (2) | $ | 51,820 | $ | 1,451 | 2.78 | % | $ | 43,351 | $ | 1,484 | 3.40 | % | $ | 84 | $ | (117) | $ | (33) | ||||||||||||||
| Operating lease equipment, net | $ | — | $ | — | ||||||||||||||||||||||||||||
| Cash and due from banks | 350 | 345 | ||||||||||||||||||||||||||||||
| Allowance for credit losses | (202) | (211) | ||||||||||||||||||||||||||||||
| All other noninterest-earning assets | 3,015 | 2,536 | ||||||||||||||||||||||||||||||
| Total assets | $ | 54,983 | $ | 46,021 | ||||||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||||||||||
| Checking with interest | $ | 11,258 | $ | 6 | 0.05 | % | $ | 8,923 | $ | 6 | 0.07 | % | $ | 2 | $ | (2) | $ | — | ||||||||||||||
| Money market | 9,708 | 10 | 0.10 | % | 7,821 | 23 | 0.29 | % | 4 | (17) | (13) | |||||||||||||||||||||
| Savings | 3,847 | 1 | 0.03 | % | 2,937 | 1 | 0.04 | % | — | — | — | |||||||||||||||||||||
| Time deposits | 2,647 | 16 | 0.63 | % | 3,344 | 37 | 1.11 | % | (7) | (14) | (21) | |||||||||||||||||||||
| Total interest-bearing deposits | 27,460 | 33 | 0.12 | % | 23,025 | 67 | 0.29 | % | (1) | (33) | (34) | |||||||||||||||||||||
| Borrowings: | ||||||||||||||||||||||||||||||||
| Securities sold under customer repurchase agreements | 660 | 1 | 0.20 | % | 632 | 1 | 0.25 | % | — | — | — | |||||||||||||||||||||
| Short-term FHLB borrowings | — | — | — | % | 50 | 1 | 2.03 | % | (1) | — | (1) | |||||||||||||||||||||
| Short-term borrowings | 660 | 1 | 0.20 | % | 682 | 2 | 0.38 | % | (1) | — | (1) | |||||||||||||||||||||
| Federal Home Loan Bank borrowings | 648 | 8 | 1.28 | % | 642 | 9 | 1.34 | % | (1) | — | (1) | |||||||||||||||||||||
| Senior unsecured borrowings | — | — | — | % | — | — | — | % | — | — | — | |||||||||||||||||||||
| Subordinated debt | 498 | 15 | 3.35 | % | 446 | 16 | 3.60 | % | — | (1) | (1) | |||||||||||||||||||||
| Other borrowings | 80 | 4 | 1.23 | % | 99 | 2 | 1.75 | % | 3 | (1) | 2 | |||||||||||||||||||||
| Long-term borrowings | 1,226 | 27 | 2.12 | % | 1,187 | 27 | 2.22 | % | 2 | (2) | — | |||||||||||||||||||||
| Total borrowings | 1,886 | 28 | 1.45 | % | 1,869 | 29 | 1.55 | % | 1 | (2) | (1) | |||||||||||||||||||||
| Total interest-bearing liabilities | $ | 29,346 | $ | 61 | 0.21 | % | $ | 24,894 | $ | 96 | 0.38 | % | $ | — | $ | (35) | $ | (35) | ||||||||||||||
| Noninterest-bearing deposits | $ | 20,798 | $ | 16,721 | ||||||||||||||||||||||||||||
| Credit balances of factoring clients | — | — | ||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 378 | 452 | ||||||||||||||||||||||||||||||
| Stockholders' equity | 4,461 | 3,954 | ||||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 54,983 | $ | 46,021 | ||||||||||||||||||||||||||||
| Interest rate spread (2) | 2.57 | % | 3.02 | % | ||||||||||||||||||||||||||||
| Net interest income and net yield on interest-earning assets (2) | $ | 1,390 | 2.66 | % | $ | 1,388 | 3.17 | % |
(1), (2) See footnotes to previous table.
Year to Date 2022 compared to 2021
•NII for the year ended December 31, 2022 was $2.95 billion, an increase of $1.56 billion, or 112% compared to 2021. This increase was primarily due to the CIT Merger, loan growth and higher yields on interest-earning assets, partially offset by higher rates paid on interest-bearing deposits and a decline in interest income on SBA-PPP loans.
◦Interest income earned on loans and leases for the year ended December 31, 2022 was $2.95 billion, an increase of $1.66 billion compared to 2021. The increase was primarily due to the addition of $32.71 billion of loans and leases acquired in the CIT Merger, loan growth throughout the year as discussed further in the “Balance Sheet” section of this MD&A, and a higher yield, reflective of the higher rate environment.
◦Interest income earned on investment securities for the year ended December 31, 2022 was $354 million, an increase of $209 million compared to 2021. The increase was primarily due to the addition of $6.56 billion of investment securities acquired in the CIT Merger and a higher yield, reflective of the higher rate environment.
◦Interest income earned on interest-earning deposits at banks for the year ended December 31, 2022 was $106 million, an increase of $95 million compared to 2021, primarily reflecting higher interest rates.
45
◦Interest expense on interest-bearing deposits for the year ended December 31, 2022 was $335 million, an increase of $302 million compared to 2021. The increase was primarily due to the additional interest-bearing deposits assumed in the CIT Merger, which carried a higher average rate than legacy FCB deposits, the rising interest rate environment, and the need to offer competitive rates to maintain deposit levels.
◦Interest expense on borrowings for the year ended December 31, 2022 was $132 million, an increase of $104 million compared to 2021. The increase was primarily due to higher interest rates, additional FHLB borrowings, and the assumed borrowings in the CIT Merger. During the first quarter of 2022, we redeemed approximately $2.90 billion of the $4.54 billion debt assumed in the CIT Merger.
•NIM for the year ended December 31, 2022 was 3.14%, an increase of 48 bps from 2021, primarily due to the increase in yield on interest-earning assets, partially offset by an increase in the cost of interest-bearing liabilities.
•Average interest-earning assets for the year ended December 31, 2022 were $93.53 billion, compared to $51.82 billion in 2021. The change was primarily due to the interest-earning assets of $42.34 billion acquired in the CIT Merger and the loan growth during the year.
•Average interest-bearing liabilities for the year ended December 31, 2022 were $68.89 billion. This was an increase from $29.35 billion in 2021, primarily due to the addition of deposits and borrowings from the CIT Merger. In addition, we increased FHLB borrowings during 2022 to supplement funding due to the decrease in deposits during the second and third quarters. With the growth in deposits in the fourth quarter, we were able to rebalance our funding mix of deposits and borrowings and reduced our FHLB borrowings. The rate paid on average interest-bearing liabilities for the year ended December 31, 2022 was 0.68%. This 47 bps increase was primarily due to the impact of the higher rate environment on both deposits and borrowings, and the higher costs of deposits and borrowings assumed in the CIT Merger.
The following table includes average interest earning assets by category.
Table 4
Average Interest-earning Asset Mix
| % of Total Interest-earning Assets | ||||||||
|---|---|---|---|---|---|---|---|---|
| Year ended December 31 | ||||||||
| 2022 | 2021 | 2020 | ||||||
| Loans and leases | 71 | % | 63 | % | 73 | % | ||
| Investment securities | 21 | % | 21 | % | 21 | % | ||
| Interest-earning deposits at banks | 8 | % | 16 | % | 6 | % | ||
| Total interest-earning assets | 100 | % | 100 | % | 100 | % |
The following table shows our average funding mix.
Table 5
Average Interest-bearing Liability Mix
| % of Total Interest-bearing Liabilities | ||||||||
|---|---|---|---|---|---|---|---|---|
| Year ended December 31 | ||||||||
| 2022 | 2021 | 2020 | ||||||
| Total interest-bearing deposits | 92 | % | 94 | % | 92 | % | ||
| Short-term borrowings | 2 | % | 2 | % | 3 | % | ||
| Long-term borrowings | 6 | % | 4 | % | 5 | % | ||
| Total interest-bearing liabilities | 100 | % | 100 | % | 100 | % |
PROVISION FOR CREDIT LOSSES
The provision for credit losses for the year ended December 31, 2022 was $645 million, which included $551 million for loans and leases and $94 million for unfunded commitments, compared to a benefit of $37 million in 2021. The increase in 2022 was primarily due to the Day 2 provision for credit losses of $513 million, which was composed of a provision for loans and leases of $454 million (the “Day 2 provision for loans and leases”) and a provision for unfunded commitments of $59 million (the “Day 2 provision for unfunded commitments”), related to the CIT Merger. Loan growth during 2022 and deterioration in the economic outlook also contributed to the increase as further discussed in the “Credit Risk Management - ACL” section of this MD&A. The ACL is further discussed in the “Critical Accounting Estimates” and “Credit Risk Management - ACL” sections of this MD&A and in Note 5 — Allowance for Credit Losses.
46
NONINTEREST INCOME
Noninterest Income
Noninterest income is an essential component of our total revenue. The primary sources of noninterest income consist of rental income on operating leases, fee income and other service charges, wealth management services, fees and service charges generated from deposit accounts, cardholder and merchant services, factoring commissions and mortgage lending and servicing.
Table 6
Noninterest Income
| dollars in millions | Year ended December 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Rental income on operating lease equipment | $ | 864 | $ | — | $ | — | ||||
| Other noninterest income: | ||||||||||
| Fee income and other service charges | 163 | 42 | 37 | |||||||
| Wealth management services | 142 | 129 | 103 | |||||||
| Service charges on deposit accounts | 100 | 95 | 88 | |||||||
| Factoring commissions | 104 | — | — | |||||||
| Cardholder services, net | 102 | 87 | 74 | |||||||
| Merchant services, net | 35 | 33 | 24 | |||||||
| Insurance commissions | 47 | 16 | 15 | |||||||
| Realized gain on sale of investment securities available for sale, net | — | 33 | 60 | |||||||
| Fair value adjustment on marketable equity securities, net | (3) | 34 | 29 | |||||||
| Bank-owned life insurance | 32 | 3 | 3 | |||||||
| Gain on sale of leasing equipment, net | 15 | — | — | |||||||
| Gain on acquisition | 431 | — | — | |||||||
| Gain on extinguishment of debt | 7 | — | — | |||||||
| Other noninterest income | 97 | 36 | 44 | |||||||
| Total other noninterest income | 1,272 | 508 | 477 | |||||||
| Total noninterest income | $ | 2,136 | $ | 508 | $ | 477 |
Rental Income on Operating Leases
Rental income from equipment we lease for the year ended December 31, 2022 was $864 million. Rental income is a new revenue source for BancShares in 2022 due to the CIT Merger. Rental income is generated primarily in the Rail segment and, to a lesser extent, in the Commercial Banking segment. Revenue is generally dictated by the size of the portfolio, utilization of the railcars, re-pricing of equipment renewed upon lease maturities and pricing on new leases. Re-pricing refers to the rental rate in the renewed equipment contract compared to the prior contract. Refer to the Rail discussion in the “Results by Business Segment” section of this MD&A for further details.
47
Other Noninterest Income
Other noninterest income for the year ended December 31, 2022 was $1.27 billion, compared to $508 million in 2021. The $431 million gain on acquisition related to the CIT Merger was a significant component of the increase as further discussed in Note 2 — Business Combinations. The remaining increase was primarily due to the additional activity related to the CIT Merger, both complimentary to existing BancShares services and products, as well as expanding offerings with new items such as factoring services.
The comparison for the year ended December 31, 2022 to the year ended December 31, 2021 reflects increases and decreases among various noninterest income accounts. The more significant variances are explained below.
•Fee income and other service charges, consisting of items such as capital market-related fees, fees for lines and letters of credit, and servicing fees, increased by $121 million, primarily reflecting the added CIT activity.
•Wealth management services increased by $13 million, primarily due to increases in advisory and transactions fees and assets under management.
•Service charges on deposit accounts increased by $5 million. While the volume of transactions was higher compared to 2021, the modest increase in service charges on deposit accounts was reflective of our eliminating NSF fees and lowering overdraft fees on consumer accounts beginning mid-year 2022.
•Factoring commissions totaled $104 million during 2022 on factoring volume of $26.13 billion.
•Cardholder services increased by $15 million and merchant services increased by $2 million, primarily due to increases in the volume of transactions processed.
•Insurance commissions increased by $31 million, reflecting activity related to the CIT Merger.
•Realized gains on sale of investment securities decreased by $33 million.
•The fair market value adjustment on marketable equity securities resulted in a $37 million decline in noninterest income, reflecting lower stock prices on equity securities.
•BOLI income increased by $29 million due to the added policies with the CIT Merger. However, management decided in late 2022 to surrender $1.25 billion of BOLI policies early, and redeploy that cash into higher earning assets. Therefore, BOLI income going forward will be lower than the 2022 level. A portion of the proceeds were collected in December, with the remainder expected to be received throughout 2023. Income tax expense of $55 million was recognized related to the early surrender of the BOLI policies. See Note 21 — Income Taxes and Note 10 — Other Assets.
•Gain on sale of leasing equipment totaled $15 million during 2022, primarily related to equipment sold in the Commercial Banking segment.
•The gain on extinguishment of debt primarily related to the redemption of approximately $2.90 billion of borrowings assumed in the CIT Merger, resulting in a $7 million gain.
•Other noninterest income consisted of items such as gain on sales of other assets including OREO, fixed assets and loans and non-marketable securities. The year ended December 31, 2022 included: $18 million of property tax income, net gain of $15 million related derivatives and foreign currency exchange, $14 million gain on sale of OREO property, $6 million gain on sale of a corporate aircraft acquired in the CIT Merger, and $5 million settlement gain related to returned leasing equipment.
NONINTEREST EXPENSE
Table 7
Noninterest Expense
| dollars in millions | Year ended December 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Depreciation on operating lease equipment | $ | 345 | $ | — | $ | — | ||||
| Maintenance and other operating lease expenses | 189 | — | — | |||||||
| Operating expenses: | ||||||||||
| Salaries and benefits | 1,396 | 759 | 722 | |||||||
| Net occupancy expense | 194 | 117 | 117 | |||||||
| Equipment expense | 216 | 119 | 116 | |||||||
| Professional fees | 57 | 20 | 17 | |||||||
| Third-party processing fees | 103 | 60 | 45 | |||||||
| FDIC insurance expense | 31 | 14 | 13 | |||||||
| Marketing expense | 53 | 10 | 10 | |||||||
| Merger-related expenses | 231 | 29 | 17 | |||||||
| Intangible asset amortization | 23 | 12 | 15 | |||||||
| Other noninterest expense | 237 | 94 | 117 | |||||||
| Total operating expenses | 2,541 | 1,234 | 1,189 | |||||||
| Total noninterest expense | $ | 3,075 | $ | 1,234 | $ | 1,189 |
48
Depreciation on Operating Lease Equipment
Depreciation expense on operating lease equipment is primarily related to rail equipment and small and large ticket equipment we own and lease to others. Periodically, depreciation expense could include adjustments to residual values. Operating lease activity is in the Rail and Commercial Banking segments. The useful lives of rail equipment is generally longer in duration, 40-50 years, whereas small and large ticket equipment is generally 3-10 years. Refer to the Rail discussion in the section entitled “Results by Business Segments” of this MD&A for further details.
Maintenance and Other Operating Lease Expenses
Our Rail segment provides railcars primarily pursuant to full-service lease contracts under which Rail as lessor is responsible for railcar maintenance and repair. Maintenance and other operating lease expenses is recorded when incurred and totaled $189 million for the year ended December 31, 2022. Maintenance and other operating lease expenses relate to equipment ownership and leasing costs associated with the Rail portfolio and tend to be variable. Maintenance and other operating lease expenses includes repair costs for railcars put back on lease and storage costs for cars coming off lease. Refer to the Rail discussion in the section entitled “Results by Business Segments” of this MD&A for further details.
Operating Expenses
The primary components of operating expenses are salaries and related employee benefits, occupancy, and equipment expense. Operating expenses for the year ended December 31, 2022 were $2.54 billion, an increase of $1.31 billion compared to $1.23 billion in 2021. The increase was primarily related to the CIT Merger due to factors such as higher employee headcount, higher merger-related expenses, more branches and office space, and additional technology systems as further described below.
•Salaries and benefits increased by $637 million, primarily reflecting higher salary expense due to the CIT Merger, as well as new hires, promotions and other salary adjustments, higher costs for temporary workers, and higher revenue-based incentive compensation, partially offset by lower employee benefit costs. The staff additions were the result of building out teams to support our move to large bank compliance, as well as to backfill vacancies.
•Net occupancy expense increased $77 million, reflecting added branches and office space from the CIT Merger. Net occupancy expense includes rent expense on leased office space and depreciation on buildings we own.
•Equipment expense increased $97 million, primarily reflecting the additional costs for the IT systems from the CIT Merger.
•Professional fees increased $37 million, primarily reflecting higher levels of accounting, consulting and legal costs associated with being a larger company.
•Third-party processing fees increased $43 million, primarily as a result of the CIT Merger and our continued investments in digital and technology to support revenue-generating businesses and improve internal processes.
•FDIC insurance expense increased $17 million, reflecting the additional deposits acquired in the CIT Merger.
•Marketing expense increased by $43 million, which includes marketing efforts related to the Direct Bank.
•Merger-related expenses increased by $202 million, and includes severance, retention, consulting and legal costs.
•Intangible amortization increased $11 million, as a result of additional amortization on core deposit intangibles related to the CIT Merger. See Note 2 — Business Combinations for additional information.
•Other noninterest expense for the year ended December 31, 2022 was $237 million, an increase of $143 million. The increase was primarily related to the impacts of the CIT Merger. Other expenses included costs related to insurance and other taxes (e.g. property tax), telecommunications, travel, consulting, foreclosure, collections, and appraisals. Some of the larger expense categories for the year ended December 31, 2022 included: insurance and taxes of $40 million, telecommunication expenses of $23 million, property tax expenses of $20 million and travel expenses of $17 million.
INCOME TAXES
Table 8
Income Tax Data
| dollars in millions | Year ended December 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Income before income taxes | $ | 1,362 | $ | 701 | $ | 618 | ||||
| Income taxes | 264 | 154 | 126 | |||||||
| Effective tax rate | 19.4 | % | 22.0 | % | 20.4 | % |
49
BancShares’ global effective tax rate (“ETR”) was 19.4%, 22.0% and 20.4% for the years ended December 31, 2022, 2021 and 2020, respectively. The decrease in the income tax rate for the year ended December 31, 2022 from the year ended December 31, 2021 was primarily due to the non-taxable nature of the bargain purchase gain from the CIT Merger, partially offset by the surrender of certain BOLI policies. In the fourth quarter, BancShares made a strategic decision to exit $1.25 billion of BOLI policies. The surrender of the policies resulted in a total tax charge of $55 million.
The ETR is impacted by a number of factors, including the relative mix of domestic and international earnings, effects of changes in enacted tax laws, adjustments to valuation allowances, and discrete items. The ETR in future periods may vary from the actual 2022 ETR due to changes in these factors.
BancShares monitors and evaluates the potential impact of current events on the estimates used to establish income tax expense and income tax liabilities. On a periodic basis, we evaluate our income tax positions based on current tax law, positions taken by various tax auditors within the jurisdictions where BancShares is required to file income tax returns, as well as potential or pending audits or assessments by tax auditors.
BancShares has determined that the Inflation Reduction Act signed into law on August 16, 2022 effective for tax years beginning after December 31, 2022 is not expected to have a material impact on BancShares’ Consolidated Balance Sheets, Statements of Income, and Statements of Changes of Cash Flows.
See Note 21 — Income Taxes for additional information.
RESULTS BY BUSINESS SEGMENT
Prior to the CIT Merger, BancShares operated with centralized management and combined reporting and, therefore, BancShares operated as one consolidated reportable segment. BancShares began reporting multiple segments during the first quarter of 2022 and now reports General Banking, Commercial Banking, Rail, and Corporate segments. We conformed the comparative prior periods presented to reflect the new segments. The substantial majority of BancShares’ operations for historical periods prior to completion of the CIT Merger are included in the General Banking segment. The Commercial Banking and Rail segments primarily relate to operations acquired in the CIT Merger.
For detailed descriptions of each of the segment’s products and services, refer to Item 1. Business of this Annual Report on Form 10-K and Note 23 — Business Segments. Results in our segments reflect our funds transfer policy and allocation of expenses. Items not allocated to any of the three operating segments and, when applicable, certain select items, are reflected in the Corporate segment.
50
General Banking
The General Banking segment delivers products and services to consumers and businesses through our extensive network of branches and various digital channels. We offer a full suite of deposit products, loans, cash management, wealth, payments and various other fee-based services.
Table 9
General Banking: Financial Data and Metrics
| dollars in millions | Year ended December 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2022 | 2021 | 2020 | |||||||
| Net interest income | $ | 1,942 | $ | 1,447 | $ | 1,391 | ||||
| Provision (benefit) for credit losses | 11 | (37) | 58 | |||||||
| Net interest income after provision (benefit) for credit losses | 1,931 | 1,484 | 1,333 | |||||||
| Noninterest income | 472 | 433 | 379 | |||||||
| Noninterest expense | 1,570 | 1,179 | 1,146 | |||||||
| Income before income taxes | 833 | 738 | 566 | |||||||
| Income tax expense | 204 | 162 | 116 | |||||||
| Net income | $ | 629 | $ | 576 | $ | 450 | ||||
| Select Period End Balances | ||||||||||
| Loans and leases | $ | 42,930 | $ | 31,820 | $ | 32,235 | ||||
| Deposits | 84,361 | 51,344 | 43,391 |
Results for 2022 include additional activity from the CIT Merger.
The increase in net income for the year ended December 31, 2022 was due to higher NII and noninterest income, partially offset by higher provision for credit losses and noninterest expense. NII increased due to the added earning assets from the CIT Merger, as well as solid loan growth during the year. The increase in the provision for credit losses reflects the higher loans and leases, due to the CIT Merger and growth, as well as moderate deterioration in the macroeconomic forecasts. Noninterest expense increased reflecting the CIT Merger, and items discussed in the consolidated section entitled “Noninterest Expenses” of this MD&A.
The increase in loans and leases at December 31, 2022 reflected the additional residential mortgages and consumer loans acquired in the CIT Merger, partially offset by run-off of SBA-PPP loans. Subsequent to the CIT Merger, loans and leases increased, reflecting strong demand through our branch network. Growth was primarily concentrated in commercial and business loans. Our consumer mortgage loans grew modestly, reflecting lower prepayments and originating loans (primarily adjustable rate mortgage products) that were held on-balance sheet.
Deposits include deposits from the branch, Direct Bank, and CAB channels. The additional branches acquired in the CIT Merger were mostly in California. The increase in deposits at December 31, 2022 was reflective of deposits acquired in the CIT Merger. Subsequent to the CIT Merger, deposits declined during the second and third quarters, reflecting lower money market accounts, partially offset by an increase in savings accounts. Deposits grew in the fourth quarter of 2022, primarily due to growth in savings accounts and time deposits, partially offset by a decline in noninterest checking.
For further information, refer to the discussions in the “Net Interest Income,” “Net Interest Margin” and “Balance Sheet Analysis—Interest-Bearing Liabilities—Deposits” sections of this MD&A.
51
Commercial Banking
The Commercial Banking segment provides a range of lending, leasing, capital markets, asset management and other financial and advisory services primarily to small and middle market companies in a wide range of industries.
Table 10
Commercial Banking: Financial Data and Metrics
| dollars in millions | Year ended December 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2022 | 2021 | 2020 | |||||||
| Net interest income | $ | 889 | $ | 17 | $ | 15 | ||||
| Provision for credit losses | 121 | — | — | |||||||
| Net interest income after provision for credit losses | 768 | 17 | 15 | |||||||
| Noninterest income | 521 | — | — | |||||||
| Noninterest expense | 746 | 3 | 3 | |||||||
| Income before income taxes | 543 | 14 | 12 | |||||||
| Income tax expense | 128 | 3 | 2 | |||||||
| Net income | $ | 415 | $ | 11 | $ | 10 | ||||
| Select Period End Balances | ||||||||||
| Loans and leases | $ | 27,773 | $ | 552 | $ | 554 | ||||
| Deposits | 3,225 | 62 | 40 |
Results for 2022 primarily reflected activity from the legacy CIT commercial businesses.
The increase in net income for the year ended December 31, 2022 was due to higher NII and noninterest income, partially offset by higher provision for credit losses and noninterest expense. The provision for credit losses reflects moderate deterioration in the macroeconomic forecasts and loan portfolio growth. Net interest income increased due to the added earning assets from the CIT Merger, as well as solid loan growth during the year. Noninterest income included rental income on operating lease equipment acquired in the CIT Merger of $212 million. Noninterest expense included operating expenses, and depreciation on operating lease equipment of $169 million for the year ended December 31, 2022. Operating expenses for the year ended December 31, 2022 included items discussed previously in the “Noninterest Expense” section of this MD&A.
The increases in loans and leases and deposits at December 31, 2022 were primarily due to those acquired in the CIT Merger. Subsequent to the CIT Merger, loans and leases increased, reflecting growth related to equipment finance, as well as from a number of our industry verticals, such as healthcare and technology. This segment also includes our factoring business acquired in the CIT Merger.
For further information, refer to the discussions in the “Net Interest Income,” “Net Interest Margin” and “Balance Sheet Analysis—Interest-Bearing Liabilities—Deposits” sections of this MD&A.
52
Rail
Our Rail segment offers customized leasing and financing solutions on a fleet of railcars and locomotives to railroads and shippers throughout North America. Railcar types include covered hopper cars used to ship grain and agricultural products, plastic pellets, sand, and cement; tank cars for energy products and chemicals; gondolas for coal, steel coil and mill service products; open hopper cars for coal and aggregates; boxcars for paper and auto parts, and center beams and flat cars for lumber. Revenues are primarily generated from rental income on operating leases.
Table 11
Rail: Financial Data and Metrics
| dollars in millions | Year ended December 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2022 | 2021 | 2020 | |||||||
| Rental income on operating lease equipment | $ | 652 | $ | — | $ | — | ||||
| Depreciation on operating lease equipment | 176 | — | — | |||||||
| Maintenance and other operating lease expenses | 189 | — | — | |||||||
| Adjusted rental income on operating lease equipment(1) | 287 | — | — | |||||||
| Interest expense, net | 80 | — | — | |||||||
| Noninterest income | 5 | — | — | |||||||
| Operating expenses | 63 | — | — | |||||||
| Income before income taxes | 149 | — | — | |||||||
| Income tax expense | 37 | — | — | |||||||
| Net income | $ | 112 | $ | — | $ | — | ||||
| Select Period End Balances | ||||||||||
| Operating lease equipment, net | $ | 7,433 | $ | — | $ | — |
(1) Adjusted rental income on operating lease equipment is a non-GAAP measure. See the “Non-GAAP Financial Measures” section of this MD&A for a reconciliation from the GAAP measure (segment net income) to the non-GAAP measure (adjusted rental income on operating lease equipment).
Net income and adjusted rental income on operating lease equipment are utilized to measure the profitability of our Rail segment. Adjusted rental income on operating lease equipment reflects rental income on operating lease equipment less depreciation, maintenance and other operating lease expenses. Maintenance and other operating lease expenses relate to equipment ownership and leasing costs associated with the Rail portfolio and tend to be variable. Due to the nature of our portfolio, which is essentially all operating lease equipment, certain financial measures commonly used by banks, such as NII, are not as meaningful for this segment. NII is not used because it includes the impact of debt costs funding our operating lease assets but excludes the associated net rental income.
Net income and adjusted rental income on operating lease equipment for the year ended December 31, 2022 was $112 million and $287 million, respectively. Railcar depreciation is recognized on a straight-line basis over the estimated service life of the asset. Maintenance and other operating lease expenses reflect costs for railcars put back on lease. Other noninterest income included a $5 million settlement gain related to returned lease equipment.
Our fleet is diverse and the average re-pricing of equipment upon lease maturities was 130% of the average prior or expiring lease rate during the fourth quarter. Our railcar utilization, including commitments to lease, at December 31, 2022 was 97.7%.
53
Portfolio
Rail customers include all of the U.S. and Canadian Class I railroads (i.e., railroads with annual revenues of approximately $500 million and greater), other railroads, as well as manufacturers and commodity shippers. Our total operating lease fleet at December 31, 2022 consisted of approximately 119,200 railcars, up slightly from approximately 118,700 railcars acquired in the CIT Merger. The following table reflects the proportion of railcars by type based on units and net investment, respectively:
Table 12
Operating lease Railcar Portfolio by Type (units and net investment)
| December 31, 2022 | |||||
|---|---|---|---|---|---|
| Railcar Type | Total Owned Fleet - % Total Units | Total Owned Fleet - % Total Net Investment | |||
| Covered Hoppers | 43 | % | 41 | % | |
| Tank Cars | 29 | % | 40 | % | |
| Mill/Coil Gondolas | 8 | % | 6 | % | |
| Coal | 8 | % | 1 | % | |
| Boxcars | 6 | % | 6 | % | |
| Other | 6 | % | 6 | % | |
| Total | 100 | % | 100 | % |
Table 13
Rail Operating Lease Equipment by Obligor Industry
| dollars in millions | December 31, 2022 | |||||
|---|---|---|---|---|---|---|
| Manufacturing | $ | 3,016 | 41 | % | ||
| Rail | 1,981 | 27 | % | |||
| Wholesale | 1,101 | 15 | % | |||
| Oil and gas extraction / services | 552 | 7 | % | |||
| Energy and utilities | 242 | 3 | % | |||
| Other | 541 | 7 | % | |||
| Total | $ | 7,433 | 100 | % |
Corporate
Certain items that are not allocated to operating segments are included in the Corporate segment. For descriptions of items not allocated, see Item 1 Business, and Note 23 — Business Segments.
Table 14
Corporate: Financial Data and Metrics
| dollars in millions | Year ended December 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Summary | 2022 | 2021 | 2020 | |||||||
| Net interest income (expense) | $ | 195 | $ | (74) | $ | (18) | ||||
| Provision for credit losses | 513 | — | — | |||||||
| Net interest income (expense) after provision for credit losses | (318) | (74) | (18) | |||||||
| Noninterest income | 486 | 75 | 98 | |||||||
| Noninterest expense | 331 | 52 | 40 | |||||||
| Income (loss) before income taxes | (163) | (51) | 40 | |||||||
| Income tax expense (benefit) | (105) | (11) | 8 | |||||||
| Net income (loss) | $ | (58) | $ | (40) | $ | 32 |
Results for the year ended December 31, 2022 were primarily due to impacts from the CIT Merger, as well as net benefit from rising rates on NII. Merger-related items included the Day 2 provision for credit losses of $513 million, a gain on acquisition of $431 million in noninterest income, $231 million of merger-related expenses, a reduction of $27 million in other noninterest expense related to the termination of certain post retirement plans assumed in the CIT Merger, and income tax expense of $55 million related to the strategic decision to surrender $1.25 billion of BOLI policies. The income tax rate also reflects the impact of the non-taxable gain on acquisition.
54
BALANCE SHEET ANALYSIS
INTEREST-EARNING ASSETS
Interest-earning assets include interest-earning deposits at banks, investment securities, assets held for sale and loans and leases, all of which reflect varying interest rates based on the risk level and repricing characteristics of the underlying asset. Higher risk investments typically carry a higher interest rate, but expose us to higher levels of market and/or credit risk. We strive to maintain a high level of interest-earning assets relative to total assets, while keeping non-earning assets at a minimum.
Interest-earning Deposits at Banks
Interest-earning deposits at banks at December 31, 2022 totaled $5.03 billion. This was a decrease from $9.12 billion at December 31, 2021. The decline related to loan growth, the decline in total deposits, and $1.24 billion used for share repurchases. While the CIT Merger added approximately $2.87 billion of interest-earning deposits at banks as of the Merger Date, that amount was offset by the use of cash for the redemption in February of approximately $2.90 billion of debt assumed in the CIT Merger.
Investment Securities
The primary objective of the investment portfolio is to generate incremental income by deploying excess funds into securities that have minimal liquidity risk and low to moderate interest rate risk and credit risk. Other objectives include acting as a stable source of liquidity, serving as a tool for asset and liability management and maintaining an interest rate risk profile compatible with BancShares’ objectives. Additionally, purchases of equities and corporate bonds in other financial institutions have been made under a long-term earnings optimization strategy. Changes in the total balance of our investment securities portfolio result from trends in balance sheet funding and market performance. Generally, when inflows arising from deposit and treasury services products exceed loan and lease demand, we invest excess funds into the securities portfolio or into interest-earning deposits at banks. Conversely, when loan demand exceeds growth in deposits and short-term borrowings, we allow interest-earning deposits at banks to decline and use proceeds from maturing securities and prepayments to fund loan growth. See Note 1 — Significant Accounting Policies and Basis of Presentation and Note 3 — Investment Securities for additional disclosures regarding investment securities.
The carrying value of investment securities at December 31, 2022 totaled $19.37 billion. The increase from $13.11 billion at December 31, 2021 primarily reflected the CIT Merger, which added $6.56 billion. The remaining activity during 2022 included purchases of $2.74 billion, maturities and paydowns of $2.07 billion, and other non-cash items, such as fair value changes and amortization.
BancShares’ portfolio of investment securities available for sale consists of mortgage-backed securities issued by government agencies and government sponsored entities, U.S. Treasury notes, unsecured bonds issued by government agencies and government sponsored entities and corporate bonds. Investment securities available for sale are reported at fair value and unrealized gains and losses are included as a component of AOCI, net of deferred taxes. As of December 31, 2022, investment securities available for sale had a net pre-tax unrealized loss of $972 million, compared to a net pre-tax unrealized loss of $12 million as of December 31, 2021. The fair value of investment securities is impacted by interest rates, credit spreads, market volatility and liquidity conditions. The fair value of the investment securities portfolio generally decreases when interest rates increase or when credit spreads widen. Management evaluated the investment securities available for sale in an unrealized loss position and concluded that the unrealized losses related to changes in interest rates relative to when the securities were purchased, and that no ACL for investment securities available for sale was needed at December 31, 2022 and 2021.
BancShares’ portfolio of investment securities held to maturity consists of similar mortgage-backed securities, U.S. Treasury Notes and government agency securities described above, as well as securities issued by the Supranational Entities and Multilateral Development Banks and FDIC guaranteed CDs with other financial institutions. Given the consistently strong credit rating of the U.S. Treasury, the Supranational Entities and Multilateral Development Banks and the long history of no credit losses on debt securities issued by government agencies and government sponsored entities, BancShares management determined that no ACL was needed for investment securities held to maturity at December 31, 2022 and 2021.
55
Table 15 presents the major categories of investment securities at December 31, 2022, and 2021.
Table 15
Investment Securities
| dollars in millions | December 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Composition(1) | Amortized cost | Fairvalue | Composition(1) | Amortized cost | Fairvalue | |||||||||||||||||||||
| Investment securities available for sale: | ||||||||||||||||||||||||||
| U.S. Treasury | 10.6 | % | $ | 2,035 | $ | 1,898 | 15.4 | % | $ | 2,007 | $ | 2,005 | ||||||||||||||
| Government agency | 0.9 | % | 164 | 162 | 1.7 | % | 221 | 221 | ||||||||||||||||||
| Residential mortgage-backed securities | 26.8 | % | 5,424 | 4,795 | 36.2 | % | 4,757 | 4,729 | ||||||||||||||||||
| Commercial mortgage-backed securities | 9.0 | % | 1,774 | 1,604 | 12.6 | % | 1,648 | 1,640 | ||||||||||||||||||
| Corporate bonds | 3.0 | % | 570 | 536 | 4.7 | % | 582 | 608 | ||||||||||||||||||
| Total investment securities available for sale | 50.3 | % | $ | 9,967 | $ | 8,995 | 70.6 | % | $ | 9,215 | $ | 9,203 | ||||||||||||||
| Investment in marketable equity securities | 0.5 | % | $ | 75 | $ | 95 | 0.7 | % | $ | 73 | $ | 98 | ||||||||||||||
| Investment securities held to maturity: | ||||||||||||||||||||||||||
| U.S. Treasury | 2.4 | % | $ | 474 | $ | 424 | — | % | $ | — | $ | — | ||||||||||||||
| Government agency | 7.6 | % | 1,548 | 1,362 | — | % | — | — | ||||||||||||||||||
| Residential mortgage-backed securities | 21.7 | % | 4,605 | 3,882 | 17.7 | % | 2,322 | 2,306 | ||||||||||||||||||
| Commercial mortgage-backed securities | 16.1 | % | 3,355 | 2,871 | 11.0 | % | 1,485 | 1,451 | ||||||||||||||||||
| Supranational securities | 1.4 | % | 295 | 254 | — | % | — | — | ||||||||||||||||||
| Other | — | % | 2 | 2 | — | % | 2 | 2 | ||||||||||||||||||
| Total investment securities held to maturity | 49.2 | % | $ | 10,279 | $ | 8,795 | 28.7 | % | $ | 3,809 | $ | 3,759 | ||||||||||||||
| Total investment securities | 100.0 | % | $ | 20,321 | $ | 17,885 | 100.0 | % | $ | 13,097 | $ | 13,060 | ||||||||||||||
| (1) Calculated as a percentage of the total fair value of investment securities. |
Table 16 presents the weighted average yields for investment securities available for sale and held to maturity at December 31, 2022, segregated by major category with ranges of contractual maturities. The weighted average yield on the portfolio is calculated using security-level annualized yields.
Table 16
Weighted Average Yield on Investment Securities
| December 31, 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to 10 Years | After 10 Years | Total | ||||||||||
| Investment securities available for sale: | ||||||||||||||
| U.S. Treasury | 3.50 | % | 0.96 | % | — | % | — | % | 1.00 | % | ||||
| Government agency | 3.86 | % | 3.62 | % | 3.42 | % | 3.80 | % | 3.45 | % | ||||
| Residential mortgage-backed securities | 1.65 | % | 2.38 | % | 3.90 | % | 1.83 | % | 1.87 | % | ||||
| Commercial mortgage-backed securities | 3.75 | % | 3.55 | % | 4.67 | % | 2.56 | % | 2.74 | % | ||||
| Corporate bonds | 5.00 | % | 6.73 | % | 5.34 | % | 4.67 | % | 5.47 | % | ||||
| Total investment securities available for sale | 3.72 | % | 1.43 | % | 4.74 | % | 2.00 | % | 2.08 | % | ||||
| Investment securities held to maturity: | ||||||||||||||
| U.S. Treasury | — | % | 1.37 | % | 1.57 | % | — | % | 1.38 | % | ||||
| Government agency | 0.44 | % | 1.38 | % | 1.79 | % | — | % | 1.49 | % | ||||
| Residential mortgage-backed securities(1) | — | % | 8.44 | % | 2.63 | % | 1.90 | % | 1.90 | % | ||||
| Commercial mortgage-backed securities(1) | — | % | — | % | 2.13 | % | 2.65 | % | 2.65 | % | ||||
| Supranational securities | — | % | 1.35 | % | 1.68 | % | — | % | 1.56 | % | ||||
| Other | 0.34 | % | 0.20 | % | — | % | — | % | 0.32 | % | ||||
| Total investment securities held to maturity | 0.44 | % | 1.37 | % | 1.76 | % | 2.21 | % | 2.05 | % |
(1) Residential mortgage-backed and commercial mortgage-backed securities, which are not due at a single maturity date, have been included in maturity groupings based on the contractual maturity at December 31, 2022. The expected life will differ from contractual maturities because borrowers have the right to prepay the underlying loans.
56
Assets Held for Sale
Certain residential mortgage loans and commercial loans are originated with the intent to be sold to investors or lenders, respectively, and are recorded in assets held for sale at fair value. In addition, BancShares may change its strategy for certain loans initially held for investment and decide to sell them in the secondary market. At that time, portfolio loans are transferred to loans held for sale at fair value.
Assets held for sale at December 31, 2022 were $60 million, a decrease of $39 million compared to $99 million at December 31, 2021. The decrease is primarily related to the sale of residential mortgage loans held for sale during 2022, partially offset by the increase in commercial loans held for sale.
Table 17
Assets Held for Sale
| dollars in millions | December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|---|---|
| Commercial | $ | 48 | $ | — | $ | — | ||
| Consumer | 4 | 99 | 125 | |||||
| Loans and leases | 52 | 99 | 125 | |||||
| Operating lease equipment | 8 | — | — | |||||
| Total assets held for sale | $ | 60 | $ | 99 | $ | 125 |
Loans and Leases
Loans and leases held for investment at December 31, 2022 were $70.78 billion, an increase of $38.41 billion from $32.37 billion at December 31, 2021, primarily reflecting the addition of $32.71 billion from the CIT Merger. In addition, during 2022 we continued to see loan growth in our branch network, as well as growth in our Commercial Banking segment related to equipment finance, as well as from a number of our industry verticals, such as healthcare and technology, and growth in both commercial mortgage loans and consumer mortgage loans.
Upon completion of the CIT Merger, we re-evaluated our loan classes to reflect the risk characteristics of the combined portfolio. BancShares reports its commercial loan portfolio in the following classes: commercial construction, owner occupied commercial mortgage, non-owner occupied commercial mortgage, commercial and industrial, and leases. The consumer portfolio includes residential mortgage, revolving mortgage, consumer auto and consumer other. Commercial loans at December 31, 2022 were $53.46 billion compared to $22.59 billion at December 31, 2021, representing 76% and 70% of total loans and leases, respectively. Consumer loans at December 31, 2022 were $17.33 billion, compared to $9.79 billion at December 31, 2021, representing 24% and 30% of total loans and leases, respectively.
Table 18
Loans and Leases
| dollars in millions | December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial: | ||||||||||
| Commercial construction | $ | 2,804 | $ | 1,238 | $ | 1,095 | ||||
| Owner occupied commercial mortgage | 14,473 | 12,099 | 11,313 | |||||||
| Non-owner occupied commercial mortgage | 9,902 | 3,041 | 3,067 | |||||||
| Commercial and industrial | 24,105 | 5,937 | 7,091 | |||||||
| Leases | 2,171 | 271 | 334 | |||||||
| Total commercial | $ | 53,455 | $ | 22,586 | $ | 22,900 | ||||
| Consumer: | ||||||||||
| Residential mortgage | 13,309 | 6,088 | 5,996 | |||||||
| Revolving mortgage | 1,951 | 1,818 | 2,087 | |||||||
| Consumer auto | 1,414 | 1,332 | 1,256 | |||||||
| Consumer other | 652 | 548 | 553 | |||||||
| Total consumer | $ | 17,326 | $ | 9,786 | $ | 9,892 | ||||
| Total loans and leases | 70,781 | 32,372 | 32,792 | |||||||
| Less allowance for credit losses | 922 | 178 | 225 | |||||||
| Net loans and leases | $ | 69,859 | $ | 32,194 | $ | 32,567 |
The unamortized discount related to acquired loans was $118 million and $40 million at December 31, 2022 and 2021, respectively, as further discussed in Note 4 — Loans and Leases.
57
OPERATING LEASE EQUIPMENT, NET
As detailed in the following table, our operating lease portfolio is mostly comprised of rail assets. The operating lease portfolios were acquired in the CIT Merger. See the Rail segment discussion in the section entitled “Results by Business Segment” of this MD&A for further details on the rail portfolio.
Table 19
Operating Lease Equipment
| dollars in millions | December 31, 2022 | |
|---|---|---|
| Railcars and locomotives(1) | $ | 7,433 |
| Other equipment | 723 | |
| Total(1) | $ | 8,156 |
(1)Includes off-lease rail equipment of $457 million at December 31, 2022.
INTEREST-BEARING LIABILITIES
Interest-bearing liabilities include interest-bearing deposits, securities sold under customer repurchase agreements, FHLB borrowings, subordinated debt, and other borrowings. Interest-bearing liabilities at December 31, 2022 totaled $71.13 billion, compared to $31.79 billion at December 31, 2021. The increase from December 31, 2021 was mostly due to deposits and borrowings from the CIT Merger and higher FHLB borrowings, partially offset by current year activity that included a decline in total deposits and the redemption of assumed debt during the first quarter. See Note 2 — Business Combinations for details on deposits and borrowings associated with the CIT Merger.
Deposits
Total deposits at December 31, 2022 were $89.41 billion, an increase of $38.00 billion compared to December 31, 2021, reflecting the addition of $39.43 billion from the CIT Merger. Total deposits declined during the second quarter and third quarters of 2022, reflecting the most rate sensitive customers moving funds in response to increases in the target federal funds rate. This decline in total deposits was primarily concentrated in branches acquired in the CIT Merger and the Commercial Banking segment. Deposits increased during the fourth quarter of 2022, primarily related to the Direct Bank and the Corporate segment which includes brokered deposits. In the fourth quarter of 2022, increases in savings and time deposit accounts offset declines in noninterest-bearing demand accounts and money market accounts.
Interest-bearing deposits totaled $64.49 billion and $30.00 billion at December 31, 2022 and 2021, respectively. Noninterest-bearing deposits totaled $24.92 billion and $21.41 billion at December 31, 2022 and 2021, respectively.
The reduction in deposits since the CIT Merger were primarily concentrated in acquired higher cost channels. As part of the CIT Merger, we acquired the Digital Bank and an HOA deposit channel.
Table 20
Deposits
| dollars in millions | December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Noninterest-bearing demand | $ | 24,922 | $ | 21,405 | $ | 18,014 | ||||
| Checking with interest | 16,202 | 12,694 | 10,592 | |||||||
| Money market | 21,040 | 10,590 | 8,633 | |||||||
| Savings | 16,634 | 4,236 | 3,304 | |||||||
| Time | 10,610 | 2,481 | 2,889 | |||||||
| Total deposits | $ | 89,408 | $ | 51,406 | $ | 43,432 |
We strive to maintain a strong liquidity position, and therefore a focus on deposit retention remains a key business objective. We believe traditional bank deposit products remain an attractive option for many customers. As economic conditions change, we recognize that our liquidity position could be adversely affected if bank deposits are withdrawn. Our ability to fund future loan growth is significantly dependent on our success in retaining existing deposits and generating new deposits at a reasonable cost.
Where information is not readily available to determine the amount of insured deposits, the amount of uninsured deposits is estimated, consistent with the methodologies and assumptions utilized in providing information to our regulators. We estimate total uninsured deposits were $29.13 billion and $22.95 billion at December 31, 2022 and 2021, respectively. Table 21 provides the expected maturity of time deposits in excess of $250,000, the FDIC insurance limit, as of December 31, 2022.
58
Table 21
Maturities of Time Deposits In Excess of $250,000
| dollars in millions | December 31, 2022 | |
|---|---|---|
| Time deposits maturing in: | ||
| Three months or less | $ | 186 |
| Over three months through six months | 195 | |
| Over six months through 12 months | 1,158 | |
| More than 12 months | 619 | |
| Total | $ | 2,158 |
Borrowings
Total borrowings at December 31, 2022 were $6.65 billion, compared to $1.78 billion at December 31, 2021. The increase from December 31, 2021 reflected $4.54 billion of debt assumed in the CIT Merger, partially offset by a debt redemption of approximately $2.90 billion in February of 2022. The increase also reflected higher FHLB borrowings, which replaced net declines in interest-bearing deposits in the second and third quarters of 2022, and helped fund loan growth. We made net repayments of FHLB borrowings in the fourth quarter of 2022 following an increase in deposits. FHLB borrowings were $4.25 billion at December 31, 2022, including $1.75 billion in short-term borrowings and $2.50 billion in long-term borrowings. Total FHLB borrowings increased $3.61 billion compared to $645 million at December 31, 2021. Refer to the “Liquidity Risk” section below for more information on FHLB borrowings.
Table 22 presents borrowings, net of the respective unamortized purchase accounting adjustments and issuance costs.
Table 22
Borrowings
| dollars in millions | December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Securities sold under customer repurchase agreements | $ | 436 | $ | 589 | $ | 641 | ||||
| Federal Home Loan Bank borrowings (1) | ||||||||||
| Floating rate notes due through September 2025 | 4,250 | — | — | |||||||
| Fixed rate notes due through March 2032 | — | 645 | 655 | |||||||
| Senior Unsecured Borrowings | ||||||||||
| 3.929% fixed-to-floating rate notes due June 2024 (2) | 505 | — | — | |||||||
| 2.969% fixed-to-floating rate notes due September 2025 (2) | 320 | — | — | |||||||
| 6.000% fixed rate notes due April 2036 (2) | 59 | — | — | |||||||
| Subordinated debt | ||||||||||
| 6.125% fixed rate notes due March 2028 (2) | 469 | — | — | |||||||
| 4.125% fixed-to-fixed rate notes due November 2029 (2) | 102 | — | — | |||||||
| 3.375% fixed-to-floating rate notes due March 2030 | 348 | 347 | 347 | |||||||
| Macon Capital Trust I - floating rate debenture due March 2034 | 14 | 14 | 14 | |||||||
| SCB Capital Trust I - floating rate debenture due April 2034 | 10 | 10 | 10 | |||||||
| FCB/SC Capital Trust II - floating rate debenture due June 2034 | 18 | 18 | 18 | |||||||
| FCB/NC Capital Trust III - floating rate debenture due June 2036 | 88 | 88 | 88 | |||||||
| Other subordinated debt | — | — | 28 | |||||||
| Total subordinated debt | 1,049 | 477 | 505 | |||||||
| Other borrowings | 26 | 73 | 89 | |||||||
| Total borrowings | $ | 6,645 | $ | 1,784 | $ | 1,890 |
(1) Includes $1.75 billion in short-term borrowings and $2.50 billion in long-term borrowings at December 31, 2022. All FHLB borrowings outstanding at December 31, 2021 and 2020 were in long-term borrowings.
(2) Denotes outstanding debt assumed in the CIT Merger.
See Note 13 — Borrowings for further information on the various components. Also see “Liquidity Risk” later in this MD&A.
59
RISK MANAGEMENT
Risk is inherent in any business. BancShares has defined a moderate risk appetite, a balanced approach to risk taking, with a philosophy which does not preclude higher risk business activities commensurate with acceptable returns while meeting regulatory objectives. Through the comprehensive Risk Management Framework and Risk Appetite Framework and Statement, senior management has primary responsibility for day-to-day management of the risks we face with accountability of and support from all associates. Senior management applies various strategies to reduce the risks to which BancShares may be exposed, with effective challenge and oversight by management committees. Our Board strives to ensure that risk management is a part of our business culture and that our policies and procedures for identifying, assessing, monitoring, and managing risk are part of the decision-making process. The Board’s role in risk oversight is an integral part of our overall Risk Management Framework and Risk Appetite Framework. The Board administers its risk oversight function primarily through its Risk Committee.
The Risk Committee structure is designed to allow for information flow, effective challenge and timely escalation of risk-related issues. The Risk Committee is directed to monitor and advise the full Board regarding risk exposures, including Credit, Market, Capital, Liquidity, Operational, Compliance, Asset, Strategic and Reputational risks; review, approve, and monitor adherence to the Risk Appetite Statement and supporting risk tolerance levels via a series of established metrics; and evaluate, monitor and oversee the adequacy and effectiveness of the Risk Management Framework and Risk Appetite Framework and Statement. The Risk Committee also reviews reports of examination by and communications from regulatory agencies, the results of internal and third party testing and qualitative and quantitative assessments related to risk management, and any other matters within the scope of the Risk Committee’s oversight responsibilities. The Risk Committee monitors management’s response to certain risk-related regulatory and audit issues. In addition, the Risk Committee may coordinate with the Audit Committee and the Compensation, Nominations and Governance Committee for the review of financial statements and related risks, compensation risk management and other areas of joint responsibility.
In combination with other risk management and monitoring practices, enterprise-wide stress testing activities are conducted within a defined framework. Stress tests are performed for various risks to ensure the financial institution can support continued operations during stressed periods.
BancShares monitors and stress tests its capital and liquidity consistent with the safety and soundness expectations of the federal regulators. Refer to the “Regulatory Considerations” section of Item 1. Business included in this Annual Report on Form 10-K for further discussion.
BancShares returned to business as usual operations and lifted internal COVID-19 related restrictions in early April of 2022. Monitoring of associated credit and operational risks is integrated into normal risk monitoring activities.
BancShares has been assessing the emerging impacts of the international tensions that could impact the economy and exacerbate headwinds of rising inflation, elevated market volatility, global supply chain disruptions, and recessionary pressures as well as operational risks such as those associated with potential cyberattacks for FCB and third parties upon whom it relies. Assessments have not identified material impacts to date, but those assessments will remain ongoing as the condition continues to exist. BancShares is also assessing the potential risk of an economic slowdown or recession that could create increased credit and market risk having downstream impacts on earnings, capital, and/or liquidity. Economic data has been mixed and markets have experienced elevated levels of volatility in 2022. Key indicators will continue to be monitored and impacts assessed as part of our ongoing risk management framework.
CREDIT RISK MANAGEMENT
Credit risk is the risk of not collecting payments pursuant to the contractual terms of loans, leases and certain investment securities. Loans and leases we originate are underwritten in accordance with our credit policies and procedures and are subject to periodic ongoing reviews. Acquired loans, regardless of whether PCD or Non-PCD, are recorded at fair value as of the acquisition date and are subject to periodic reviews to identify any further credit deterioration. Our independent credit review function conducts risk reviews and analyses of both originated and acquired loans to ensure compliance with credit policies and to monitor asset quality trends and borrower financial strength. These reviews include portfolio analysis by geographic location, industry, collateral type and product. We strive to identify potential problem loans as early as possible, to record charge-offs or write-downs as appropriate and to maintain an appropriate ACL that accounts for expected losses over the life of the loan and lease portfolios.
60
Our ACL estimate as of December 31, 2022, included extensive reviews of the changes in credit risk associated with the uncertainties around economic forecasts. These loss estimates additionally considered BancShares industry risk, historically strong credit quality and actual net losses incurred during prior periods of economic stress, as well as recent credit trends, which have not seen significant deterioration as of December 31, 2022. Our ACL methodology is discussed further in Note 1 — Significant Accounting Policies and Basis of Presentation.
Commercial Lending and Leasing
BancShares employs a dual ratings system where each commercial loan is assigned a probability of default (“PD”) and loss given default (“LGD”) rating using scorecards developed to rate each type of transaction incorporating assessments of both quantitative and qualitative factors. When commercial loans and leases are graded during underwriting, or when updated periodically thereafter, a model is run to generate a preliminary risk rating. These models incorporate both internal and external historical default and loss data to develop loss rates for each risk rating. The preliminary risk rating assigned by the model can be adjusted as a result of borrower specific facts and circumstances, that in management’s judgment, warrant a modification of the modeled risk rating to arrive at the final approved risk ratings.
Consumer Lending
Consumer lending begins with an evaluation of a consumer borrower’s credit profile against published standards. Credit decisions are made after analyzing quantitative and qualitative factors, including borrower’s ability to repay the loan, collateral values, and considering the transaction from a judgmental perspective.
Consumer products use traditional and measurable standards to document and assess the creditworthiness of a loan applicant. Credit standards follow industry standard documentation requirements. Performance is largely evaluated based on an acceptable pay history along with a quarterly assessment which incorporates current market conditions. Loans may also be monitored during quarterly reviews of the borrower’s refreshed credit score. When warranted, an additional review of the loan-to-value of the underlying collateral may be conducted.
Allowance for Credit Losses
The ACL at December 31, 2022 was $922 million, an increase of $744 million compared to $178 million at December 31, 2021. The ACL as a percentage of total loans and leases at December 31, 2022 was 1.30%, compared to 0.55% at December 31, 2021. The increase in the ACL is primarily due to the impact of the CIT Merger, including the initial ACL for PCD loans and leases (the “Initial PCD ACL”) of $272 million and the Day 2 provision for loans and leases of $454 million related to Non-PCD loans and leases. The increase was also related to loan growth and deterioration in the economic outlook that impacts the macroeconomic variables utilized by our ACL models, including gross domestic product (“GDP”), home price index, commercial real estate index, corporate profits, and credit spreads. In contemplation of additional uncertainty, primarily based on the elevated levels of inflation and its impact on other macroeconomic variables such as interest rates, which could in turn impact home prices, commercial real estate values, and other variables, we do not believe the current baseline scenario fully incorporates the potential downside impacts of future macroeconomic deterioration, so an additional weighting on the downside scenario was incorporated into the estimate. Our ACL methodology is discussed in Note 1 — Significant Accounting Policies and Basis of Presentation.
The ACL for commercial and consumer loans and leases increased $709 million and $35 million, respectively, at December 31, 2022 compared to December 31, 2021. The main reasons for the increases are addressed in the paragraph above.
61
Table 23
Allowance for Credit Losses
| dollars in millions | Year Ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | Consumer | Total | ||||||||
| Balance at January 1, 2022 | $ | 80 | $ | 98 | $ | 178 | ||||
| Initial PCD ACL(1) | 258 | 14 | 272 | |||||||
| Day 2 provision for loans and leases | 432 | 22 | 454 | |||||||
| Provision (benefit) for credit losses - loans and leases | 101 | (4) | 97 | |||||||
| Total provision for credit losses - loans and leases | 533 | 18 | 551 | |||||||
| Charge-offs(1) | (126) | (20) | (146) | |||||||
| Recoveries | 44 | 23 | 67 | |||||||
| Balance at December 31, 2022 | $ | 789 | $ | 133 | $ | 922 | ||||
| Net charge-off ratio | 0.12 | % | ||||||||
| Net charge-offs (recoveries) | $ | 82 | $ | (3) | $ | 79 | ||||
| Average loans | $ | 67,730 | ||||||||
| Percent of loans in each category to total loans | 76 | % | 24 | % | 100 | % | ||||
| Year Ended December 31, 2021 | ||||||||||
| Commercial | Consumer | Total | ||||||||
| Balance at January 1, 2021 | $ | 92 | $ | 133 | $ | 225 | ||||
| Benefit for credit losses - loans and leases | (7) | (30) | (37) | |||||||
| Charge-offs | (18) | (18) | (36) | |||||||
| Recoveries | 13 | 13 | 26 | |||||||
| Balance at December 31, 2021 | $ | 80 | $ | 98 | $ | 178 | ||||
| Net charge-off ratio | 0.03 | % | ||||||||
| Net charge-offs | $ | 5 | $ | 5 | $ | 10 | ||||
| Average loans | $ | 32,750 | ||||||||
| Percent of loans in each category to total loans | 70 | % | 30 | % | 100 | % | ||||
| Year Ended December 31, 2020 | ||||||||||
| Commercial | Consumer | Total | ||||||||
| Balance at December 31, 2019 | $ | 150 | $ | 75 | $ | 225 | ||||
| Adoption of ASC 326 | (84) | 46 | (38) | |||||||
| Balance after adoption of ASC 326 | 66 | 121 | 187 | |||||||
| Provision for credit losses - loans and leases | 34 | 24 | 58 | |||||||
| Initial balance on PCD loans | 1 | 1 | 2 | |||||||
| Charge-offs | (20) | (25) | (45) | |||||||
| Recoveries | 11 | 12 | 23 | |||||||
| Balance at December 31, 2020 | $ | 92 | $ | 133 | $ | 225 | ||||
| Net charge-off ratio | 0.07 | % | ||||||||
| Net charge-offs | $ | 9 | $ | 13 | $ | 22 | ||||
| Average loans | $ | 31,417 | ||||||||
| Percent of loans in each category to total loans | 70 | % | 30 | % | 100 | % |
(1) The Initial PCD ACL related to the CIT Merger was $272 million, net of an additional $243 million for loans that CIT charged-off prior to the Merger Date (whether full or partial), which met BancShares’ charge-off policy at the Merger Date.
Net charge-offs for the year ended December 31, 2022 and 2021 were $79 million (net charge-off ratio of 0.12%) and $10 million (net charge-off ratio of 0.03%), respectively. The increase in net charge-offs in 2022 was primarily related to the Commercial Banking segment.
62
The following table presents trends in the ACL ratios.
Table 24
ACL Ratios
| dollars in millions | December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses | $ | 922 | $ | 178 | $ | 225 | ||||
| Total loans and leases | $ | 70,781 | $ | 32,372 | $ | 32,792 | ||||
| Allowance for credit losses to total loans and leases: | 1.30 | % | 0.55 | % | 0.68 | % | ||||
| Commercial loans and leases: | ||||||||||
| Allowance for credit losses - commercial | $ | 789 | $ | 80 | $ | 92 | ||||
| Commercial loans and leases | $ | 53,455 | $ | 22,586 | $ | 22,900 | ||||
| Commercial allowance for credit losses to commercial loans and leases: | 1.48 | % | 0.35 | % | 0.40 | % | ||||
| Consumer loans: | ||||||||||
| Allowance for credit losses - consumer | $ | 133 | $ | 98 | $ | 133 | ||||
| Consumer loans | $ | 17,326 | $ | 9,786 | $ | 9,892 | ||||
| Consumer allowance for credit losses to consumer loans: | 0.77 | % | 1.01 | % | 1.34 | % |
The reserve for unfunded loan commitments was $106 million at December 31, 2022, an increase of $94 million compared to $12 million at December 31, 2021. The increase is primarily due to the Day 2 provision for unfunded commitments of $59 million related to the CIT Merger. The increase is also due to an increase in off-balance sheet commitments and deterioration in the economic outlook that impacts the macroeconomic variables utilized by our ACL models. The additional off-balance sheet commitments primarily reflect loan commitments or lines of credit, and DPAs associated with factoring. See Note 24 — Commitments and Contingencies for information relating to off-balance sheet commitments and Note 5 — Allowance for Credit Losses for a roll forward of the ACL for unfunded commitments.
The following table presents the ACL by loan class for the years ending December 31, 2022, 2021, and 2020.
Table 25
ACL by Loan Class
| December 31, 2022 | December 31, 2021 | December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| dollars in millions: | Allowance for Credit Losses | Allowance for Credit Losses as a Percentage of Loans | Allowance for Credit Losses | Allowance for Credit Losses as a Percentage of Loans | Allowance for Credit Losses | Allowance for Credit Losses as a Percentage of Loans | ||||||||||||||
| Commercial | ||||||||||||||||||||
| Commercial construction | $ | 40 | 1.43 | % | $ | 5 | 0.44 | % | $ | 8 | 0.69 | % | ||||||||
| Owner occupied commercial mortgage | 61 | 0.42 | 28 | 0.23 | 32 | 0.28 | ||||||||||||||
| Non-owner occupied commercial mortgage | 181 | 1.83 | 16 | 0.52 | 24 | 0.79 | ||||||||||||||
| Commercial and industrial | 476 | 1.98 | 29 | 0.49 | 26 | 0.37 | ||||||||||||||
| Leases | 31 | 1.41 | 2 | 0.76 | 2 | 0.61 | ||||||||||||||
| Total commercial | 789 | 1.48 | 80 | 0.35 | 92 | 0.40 | ||||||||||||||
| Consumer | ||||||||||||||||||||
| Residential mortgage | 74 | 0.55 | 39 | 0.63 | 55 | 0.92 | ||||||||||||||
| Revolving mortgage | 13 | 0.67 | 18 | 1.02 | 29 | 1.38 | ||||||||||||||
| Consumer auto | 5 | 0.37 | 5 | 0.43 | 9 | 0.75 | ||||||||||||||
| Consumer other | 41 | 6.32 | 36 | 6.60 | 40 | 7.13 | ||||||||||||||
| Total consumer | 133 | 0.77 | 98 | 1.01 | 133 | 1.34 | ||||||||||||||
| Total Allowance for Credit Losses | $ | 922 | 1.30 | % | $ | 178 | 0.55 | % | $ | 225 | 0.68 | % |
63
Credit Metrics
Non-performing Assets
Non-performing assets include non-accrual loans and leases and OREO. Non-performing assets at December 31, 2022 totaled $674 million, compared to $161 million at December 31, 2021. The increase from December 31, 2021 was mostly due to the non-owner occupied commercial real estate portfolio acquired in the CIT Merger.
Nonperforming assets include both Non-PCD and PCD loans. Non-PCD loans are generally placed on nonaccrual when principal or interest becomes 90 days past due or when it is probable that principal or interest is not fully collectable. When Non-PCD loans are placed on nonaccrual, all previously uncollected accrued interest is reversed from interest income and the ongoing accrual of interest is discontinued. Non-PCD loans and leases are generally removed from nonaccrual status when they become current for a sustained period of time as to both principal and interest and there is no longer concern as to the collectability of principal and interest. Accretion of income for PCD loans is discontinued when we are unable to estimate the amount or timing of cash flows. PCD loans may begin or resume accretion of income when information becomes available that allows us to estimate the amount and timing of future cash flows.
OREO includes foreclosed property and branch facilities that we have closed but not sold. Net book values of OREO are reviewed at least annually to evaluate reasonableness of the carrying value. The level of review is dependent on the value and type of the collateral, with higher value and more complex properties receiving a more detailed review. Changes to the value of the assets between scheduled valuation dates are monitored through communication with brokers and monthly reviews by the asset manager assigned to each asset. The asset manager uses the information gathered from brokers and other market sources to identify any significant changes in the market or the subject property as they occur. Valuations are then adjusted or new appraisals are ordered to ensure the reported values reflect the most current information.
Since OREO is carried at the lower of cost or market value, less estimated selling costs, book value adjustments are only recorded when fair values have declined. Decisions regarding write-downs are based on factors including appraisals, previous offers received on the property, market conditions and the number of days the property has been on the market.
The following table presents total nonperforming assets.
Table 26
Non-Performing Assets
| dollars in millions | December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Non-accrual loans: | ||||||||||
| Commercial loans | $ | 529 | $ | 45 | $ | 70 | ||||
| Consumer loans | 98 | 76 | 121 | |||||||
| Total non-accrual loans | 627 | 121 | 191 | |||||||
| Other real estate owned | 47 | 40 | 51 | |||||||
| Total non-performing assets | $ | 674 | $ | 161 | $ | 242 | ||||
| Allowance for credit losses to total loans and leases | 1.30 | % | 0.55 | % | 0.68 | % | ||||
| Ratio of total non-performing assets to total loans, leases and other real estate owned | 0.95 | % | 0.49 | % | 0.74 | % | ||||
| Ratio of non-accrual loans and leases to total loans and leases | 0.89 | % | 0.37 | % | 0.58 | % | ||||
| Ratio of allowance for credit losses to non-accrual loans and leases | 146.88 | % | 148.37 | % | 117.15 | % |
Non-accrual loans and leases at December 31, 2022 were $627 million, an increase of $506 million since December 31, 2021. The increases in non-accrual loans from December 31, 2021 was primarily due to non-owner occupied commercial real estate portfolio and other loans acquired in the CIT Merger. The commercial non-accruals increased during the fourth quarter as a result of an increase in the non-owner occupied commercial real estate portfolio, and more specifically related to general office exposure in the Commercial Banking segment. See Note 4 — Loans and Leases for tabular presentation of non-accrual loans by loan class. Non-accrual loans and leases as a percentage of total loans and leases was 0.89% and 0.37% at December 31, 2022 and December 31, 2021, respectively. OREO at December 31, 2022 totaled $47 million, representing an increase of $7 million since December 31, 2021. Non-performing assets as a percentage of total loans, leases and OREO at December 31, 2022 was 0.95% compared to 0.49% at December 31, 2021.
Past Due Accounts
The percentage of loans 30 days or more past due at December 31, 2022 was 1.22% of loans, compared to 0.43% at December 31, 2021. Delinquency status of loans is presented in Note 4 — Loans and Leases.
64
Troubled Debt Restructurings
A loan is considered a troubled debt restructuring (“TDR”) when both of the following occur: (1) a modification to a borrower’s debt agreement is made and (2) a concession is granted for economic or legal reasons related to a borrower’s financial difficulties that otherwise would not be granted. TDR concessions could include deferrals of interest, modifications of payment terms, or, in certain limited instances, forgiveness of principal or interest. Acquired loans are classified as TDRs if a modification is made subsequent to acquisition. We further classify TDRs as performing and nonperforming. Performing TDRs accrue interest at the time of restructure and continue to perform based on the restructured terms. Nonperforming TDRs do not accrue interest and are included with other nonperforming assets within nonaccrual loans and leases in Table 26 above.
We selectively agree to modify existing loan terms to provide relief to customers who are experiencing financial difficulties or other circumstances that could affect their ability to meet debt obligations. Typical modifications include short-term deferral of interest or modification of payment terms. TDRs not accruing interest at the time of restructure are included as nonperforming loans. TDRs accruing at the time of restructure and continuing to perform based on the restructured terms are considered performing loans.
The Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus was published by banking regulators in April 2020 to clarify accounting and reporting expectations for loan modifications in determining TDR designation for borrowers experiencing COVID-19-related financial difficulty. BancShares applied this regulatory guidance during its TDR identification process for short-term loan forbearance agreements as a result of COVID-19, and in most cases, did not record these as TDRs. Beginning January 1, 2022, this guidance was no longer applied.
Table 27
Troubled Debt Restructurings
| dollars in millions | December 31, 2022 | December 31, 2021 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | Consumer | Total | Commercial | Consumer | Total | |||||||||||||||||
| Accruing TDRs | $ | 98 | $ | 52 | $ | 150 | $ | 97 | $ | 49 | $ | 146 | ||||||||||
| Non-accruing TDRs | 49 | 22 | 71 | 21 | 25 | 46 | ||||||||||||||||
| Total TDRs | $ | 147 | $ | 74 | $ | 221 | $ | 118 | $ | 74 | $ | 192 |
In March 2022, the FASB issued Accounting Standards Update (“ASU”) 2022-02 Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. This pronouncement eliminates the recognition and measurement guidance on TDRs and is effective for BancShares as of January 1, 2023. See “Recent Accounting Pronouncements” in this MD&A and Note 1 — Significant Accounting Policies and Basis of Presentation for further information.
Concentration Risk
We maintain a well-diversified loan and lease portfolio and seek to minimize the risks associated with large concentrations within specific geographic areas, collateral types or industries. Despite our focus on diversification, several characteristics of our loan portfolio subject us to risk, such as our concentrations of real estate secured loans, revolving mortgage loans and healthcare-related loans.
Commercial Concentrations
Geographic Concentrations
The following table summarizes state concentrations greater than 5.0% of our loans. Data is based on obligor location unless secured by real estate, then data based on property location.
Table 28
Commercial Loans and Leases - Geography
| dollars in millions | December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | ||||||||||||||||||||
| California | $ | 9,226 | 17.3 | % | $ | 3,163 | 14.0 | % | $ | 2,940 | 12.8 | % | ||||||||
| North Carolina | 8,699 | 16.3 | % | 7,181 | 31.8 | % | 7,649 | 33.4 | % | |||||||||||
| Texas | 3,624 | 6.8 | % | 879 | 3.9 | % | 816 | 3.6 | % | |||||||||||
| Florida | 3,273 | 6.1 | % | 1,496 | 6.6 | % | 1,478 | 6.5 | % | |||||||||||
| South Carolina | 3,142 | 5.9 | % | 2,855 | 12.6 | % | 2,944 | 12.9 | % | |||||||||||
| All other states | 24,243 | 45.4 | % | 7,012 | 31.1 | % | 7,073 | 30.8 | % | |||||||||||
| Total U.S. | 52,207 | 97.8 | % | 22,586 | 100.0 | % | 22,900 | 100.0 | % | |||||||||||
| Total International | 1,248 | 2.2 | % | — | — | % | — | — | % | |||||||||||
| Total | $ | 53,455 | 100.0 | % | $ | 22,586 | 100.0 | % | $ | 22,900 | 100.0 | % |
65
Industry Concentrations
The following table represents loans and leases by industry of obligor:
Table 29
Commercial Loans and Leases - Industry
| dollars in millions | December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real Estate | $ | 11,684 | 21.9 | % | $ | 4,279 | 18.9 | % | $ | 4,348 | 19.0 | % | ||||||||
| Healthcare | 8,146 | 15.2 | % | 6,997 | 31.0 | % | 6,381 | 27.9 | % | |||||||||||
| Business Services | 5,518 | 10.3 | % | 2,307 | 10.2 | % | 2,175 | 9.5 | % | |||||||||||
| Transportation, Communication, Gas, Utilities | 5,002 | 9.4 | % | 774 | 3.4 | % | 596 | 2.6 | % | |||||||||||
| Manufacturing | 4,387 | 8.2 | % | 1,347 | 6.0 | % | 1,101 | 4.8 | % | |||||||||||
| Service Industries | 4,213 | 7.9 | % | 722 | 3.2 | % | 686 | 3.0 | % | |||||||||||
| Retail | 3,462 | 6.5 | % | 1,301 | 5.8 | % | 1,310 | 5.7 | % | |||||||||||
| Wholesale | 2,605 | 4.9 | % | 882 | 3.9 | % | 875 | 3.8 | % | |||||||||||
| Finance and Insurance | 2,604 | 4.9 | % | 1,361 | 6.0 | % | 1,251 | 5.5 | % | |||||||||||
| Other | 5,834 | 10.8 | % | 2,616 | 11.6 | % | 4,177 | 18.2 | % | |||||||||||
| Total | $ | 53,455 | 100.0 | % | $ | 22,586 | 100.0 | % | $ | 22,900 | 100.0 | % |
We have historically carried a concentration of real estate secured loans, but actively mitigate exposure through underwriting policies, which primarily rely on borrower cash flow rather than underlying collateral values. When we do rely on underlying real property values, we favor financing secured by owner-occupied real property and, as a result, a large percentage of our real estate secured loans are owner occupied. At December 31, 2022, commercial loans secured by real estate were $27.18 billion, or 51%, of commercial loans and leases compared to $16.38 billion, or 73% at December 31, 2021. The change primarily reflects the impact of the CIT Merger and respective loans acquired.
Loans and leases to borrowers in medical, dental or other healthcare fields were $8.15 billion as of December 31, 2022, which represents 15.2% of commercial loans and leases, compared to $7.00 billion or 31.0% of commercial loans and leases at December 31, 2021. The credit risk of this industry concentration is mitigated through our underwriting policies which emphasize reliance on adequate borrower cash flow rather than underlying collateral value and our preference for financing secured by owner-occupied real property.
Consumer Concentrations
Loan concentrations may exist when multiple borrowers could be similarly impacted by economic or other conditions. The following table summarizes state concentrations greater than 5.0% based on property address.
Table 30
Consumer Loans - Geography
| dollars in millions | December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | ||||||||||||||||||||
| North Carolina | $ | 5,702 | 32.9 | % | $ | 4,931 | 50.4 | % | $ | 4,741 | 47.9 | % | ||||||||
| California | 4,014 | 23.2 | % | 161 | 1.6 | % | 141 | 1.4 | % | |||||||||||
| South Carolina | 3,001 | 17.3 | % | 2,626 | 26.9 | % | 2,533 | 25.6 | % | |||||||||||
| Other states | 4,609 | 26.6 | % | 2,068 | 21.1 | % | 2,477 | 25.1 | % | |||||||||||
| Total | $ | 17,326 | 100.0 | % | $ | 9,786 | 100.0 | % | $ | 9,892 | 100.0 | % |
Among consumer real estate secured loans, our revolving mortgage loans (“Home Equity Lines of Credit” or “HELOCs”) present a heightened risk due to long commitment periods during which the financial position of individual borrowers or collateral values may deteriorate significantly. In addition, a large percentage of our HELOCs are secured by junior liens. Substantial declines in collateral values could cause junior lien positions to become effectively unsecured. HELOCs secured by real estate were $1.95 billion, or 11%, of total consumer loans at December 31, 2022, compared to $1.82 billion, or 19%, at December 31, 2021. The CIT Merger had minimal impact on the outstanding balance, as the acquired consumer portfolio was primarily residential mortgages.
66
Except for loans acquired through mergers and acquisitions, we have not purchased HELOCs in the secondary market, nor have we originated these loans to customers outside of our market areas. All originated HELOCs were underwritten by us based on our standard lending criteria. The HELOC portfolio consists of variable rate lines of credit which allow customer draws during a specified period of the line of credit, with a portion switching to an amortizing term following the draw period. Approximately 81.8% of the revolving mortgage portfolio relates to properties in North Carolina and South Carolina. Approximately 32.3% of the loan balances outstanding are secured by senior collateral positions while the remaining 67.7% are secured by junior liens.
We actively monitor the portion of our HELOCs in the interest-only period and when they will mature. When HELOCs switch from interest-only to fully amortizing, including principal and interest, some borrowers may not be able to afford the higher monthly payments. We have not experienced a significant increase in defaults as a result of these increased payments. In the normal course of business, we will work with each borrower as they approach the revolving period maturity date to discuss options for refinance or repayment.
Counterparty Risk
We enter into interest rate derivatives and foreign exchange forward contracts as part of our overall risk management practices and also on behalf of our clients. We establish risk metrics and evaluate and manage the counterparty risk associated with these derivative instruments in accordance with the comprehensive Risk Management Framework and Risk Appetite Framework and Statement.
Counterparty credit exposure or counterparty risk is a primary risk of derivative instruments, relating to the ability of a counterparty to perform its financial obligations under the derivative contract. We seek to control credit risk of derivative agreements through counterparty credit approvals, pre-established exposure limits and monitoring procedures, which are integrated with our cash and issuer related credit processes.
The applicable Chief Credit Officer, or delegate, approves each counterparty and establishes exposure limits based on credit analysis of each counterparty. Derivative agreements for BancShares’ risk management purposes and for the hedging of client transactions are executed with major financial institutions and are settled through the major clearing exchanges, which are rated investment grade by nationally recognized statistical rating agencies. Credit exposure is mitigated via the exchange of collateral between the counterparties covering mark-to-market valuations. Client related derivative transactions, which are primarily related to lending activities, are incorporated into our loan underwriting and reporting processes.
ASSET RISK
Asset risk is a form of price risk and is a primary risk of our leasing businesses related to the risk to earning of capital arising from changes in the value of owned leasing equipment. Reflecting the addition of operating lease equipment and additional asset-based lending from the CIT Merger, we are subject to increased asset risk. Asset risk in our leasing business is evaluated and managed in the divisions and overseen by risk management processes. In our asset-based lending business, we also use residual value guarantees to mitigate or partially mitigate exposure to end of lease residual value exposure on certain of our finance leases. Our business process consists of: (1) setting residual values at transaction inception, (2) systematic periodic residual value reviews, and (3) monitoring levels of residual realizations. Residual realizations, by business and product, are reviewed as part of the quarterly financial and asset quality review. Reviews for impairment are performed at least annually.
In combination with other risk management and monitoring practices, asset risk is monitored through reviews of the equipment markets including utilization rates and traffic flows, the evaluation of supply and demand dynamics, the impact of new technologies and changes in regulatory requirements on different types of equipment. At a high level, demand for equipment is correlated with GDP growth trends for the markets the equipment serves, as well as the more immediate conditions of those markets. Cyclicality in the economy and shifts in trade flows due to specific events represent risks to the earnings that can be realized by these businesses. For instance, in the Rail business, BancShares seeks to mitigate these risks by maintaining a relatively young fleet of assets, which can bolster attractive lease and utilization rates.
MARKET RISK
Interest rate risk management
BancShares is exposed to the risk that changes in market conditions may affect interest rates and negatively impact earnings. The risk arises from the nature of BancShares’ business activities, the composition of BancShares’ balance sheet, and changes in the level or shape of the yield curve. BancShares manages this inherent risk strategically based on prescribed guidelines and approved limits.
67
Interest rate risk can arise from many of the BancShares’ business activities, such as lending, leasing, investing, deposit taking, derivatives, and funding activities. We evaluate and monitor interest rate risk primarily through two metrics.
•Net Interest Income Sensitivity (“NII Sensitivity”) measures the net impact of hypothetical changes in interest rates on forecasted NII; and
•Economic Value of Equity Sensitivity (“EVE Sensitivity”) measures the net impact of these hypothetical changes on the value of equity by assessing the economic value of assets, liabilities and off-balance sheet instruments.
BancShares uses a holistic process to measure and monitor both short term and long term risks which includes, but is not limited to, gradual and immediate parallel rate shocks, changes in the shape of the yield curve, and changes in the relationship of various yield curves. NII Sensitivity generally focuses on shorter term earnings risk, while EVE Sensitivity assesses the longer-term risk of the existing balance sheet.
Our exposure to NII Sensitivity is guided by the Risk Appetite Framework and Statement and a range of risk metrics and BancShares may utilize tools across the balance sheet to adjust its interest rate risk exposures, including through business line actions and actions within the investment, funding and derivative portfolios.
The composition of our interest rate sensitive assets and liabilities generally results in a net asset-sensitive position for NII Sensitivity, whereby our assets will reprice faster than our liabilities, which is generally concentrated at the short end of the yield curve.
Our funding sources consist primarily of deposits and we also support our funding needs through wholesale funding sources (including unsecured and secured borrowings).
The deposit rates we offer are influenced by market conditions and competitive factors. Market rates are the key drivers of deposit costs and we continue to optimize deposit costs by improving our deposit mix. Changes in interest rates, expected funding needs, as well as actions by competitors, can affect our deposit taking activities and deposit pricing. We believe our targeted non-maturity deposit customer retention is strong and we remain focused on optimizing our mix of deposits. We regularly assess the effect of deposit rate changes on our balances and seek to achieve optimal alignment between assets and liabilities.
The following table below summarizes the results of 12-month NII Sensitivity simulations produced by our asset/liability management system. These simulations assume static balance sheet replacement with like products and implied forward market rates, but also incorporates additional assumptions, such as, but not limited to prepayment estimates, pricing estimates and deposit behaviors. The below simulations assume an immediate 25, 100 and 200 bps parallel increase and 25 and 100 bps decrease from the market-based forward curve for December 31, 2022 and 2021.
Table 31
Net Interest Income Sensitivity Simulation Analysis
| Estimated (Decrease) Increase in NII | ||||||
|---|---|---|---|---|---|---|
| Change in interest rate (bps) | December 31, 2022 | December 31, 2021 | ||||
| -100 | (4.0) | % | (5.8) | % | ||
| -25 | (0.9) | % | (1.2) | % | ||
| +25 | 0.8 | % | 1.1 | % | ||
| +100 | 3.4 | % | 3.2 | % | ||
| +200 | 6.7 | % | 6.3 | % |
NII Sensitivity metrics at December 31, 2022, compared to December 31, 2021, were primarily affected by a reduction in cash as well as liability management actions which included borrowing FHLB advances to support loan growth and to offset deposit runoff. BancShares continues to have an asset sensitive interest rate risk profile and the potential exposure to forecasted earnings is largely due to the composition of the balance sheet (primarily due to floating rate commercial loans and cash), as well as estimates of modest cumulative future deposit betas. Approximately 45% of our loans have floating contractual reference rates, indexed primarily to 1-month LIBOR, 3-month LIBOR, Prime and SOFR. Deposit betas for the combined company are modeled to have a portfolio average of approximately 25% over the forecast horizon. Impacts to NII Sensitivity may change due to actual results differing from modeled expectations.
68
As noted above, EVE Sensitivity supplements NII simulations as it estimates risk exposures beyond a twelve-month horizon. EVE Sensitivity measures the change in value of the economic value of equity reflecting changes in assets, liabilities, and off-balance sheet instruments in response to a change in interest rates. EVE Sensitivity is calculated by estimating the change in the net present value of assets, liabilities, and off-balance sheet items under various rate movements.
The following table presents the EVE profile as of December 31, 2022, and 2021.
Table 32
Economic Value of Equity Modeling Analysis
| Estimated (Decrease) Increase in EVE | ||||||
|---|---|---|---|---|---|---|
| Change in interest rate (bps) | December 31, 2022 | December 31, 2021 | ||||
| -100 | (5.3) | % | (13.7) | % | ||
| -25 | (1.2) | % | — | % | ||
| +100 | 4.1 | % | 6.1 | % | ||
| +200 | 3.0 | % | 5.9 | % |
The economic value of equity metrics at December 31, 2022 compared to December 31, 2021 were primarily affected by balance sheet composition changes as well as increasing market interest rates.
In addition to the above reported sensitivities, a wide variety of potential interest rate scenarios are simulated within our asset/liability management system. Scenarios that impact management volumes, specific risk events, or the sensitivity to key assumptions are also evaluated.
We use results of our various interest rate risk analyses to formulate and implement asset and liability management strategies, in coordination with the Asset Liability Committee, to achieve the desired risk profile, while managing our objectives for market risk and other strategic objectives. Specifically, we may manage our interest rate risk position through certain pricing strategies and product design for loans and deposits, our investment portfolio, funding portfolio, or by using off balance sheet derivatives to mitigate earnings volatility.
The above sensitivities provide an estimate of our interest rate sensitivity; however, they do not account for potential changes in credit quality, size, mix, or changes in the competition for business in the industries we serve. They also do not account for other business developments and other actions. Accordingly, we can give no assurance that actual results would not differ materially from the estimated outcomes of our simulations. Further, the range of such simulations is not intended to represent our current view of the expected range of future interest rate movements.
69
The following provides loan maturity distribution information by contractual maturity date.
Table 33
Loan Maturity Distribution
| dollars in millions | At December 31, 2022, Maturing | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to 15 Years | After 15 Years | Total | ||||||||||||||
| Commercial | ||||||||||||||||||
| Commercial construction | $ | 600 | $ | 1,326 | $ | 765 | $ | 113 | $ | 2,804 | ||||||||
| Owner occupied commercial mortgage | 719 | 4,159 | 9,140 | 455 | 14,473 | |||||||||||||
| Non-owner occupied commercial mortgage | 2,283 | 5,293 | 2,012 | 314 | 9,902 | |||||||||||||
| Commercial and industrial | 6,804 | 13,490 | 3,617 | 194 | 24,105 | |||||||||||||
| Leases | 779 | 1,352 | 40 | — | 2,171 | |||||||||||||
| Total commercial | $ | 11,185 | $ | 25,620 | $ | 15,574 | $ | 1,076 | $ | 53,455 | ||||||||
| Consumer | ||||||||||||||||||
| Residential mortgage | 275 | 1,096 | 3,584 | 8,354 | 13,309 | |||||||||||||
| Revolving mortgage | 86 | 149 | 67 | 1,649 | 1,951 | |||||||||||||
| Consumer auto | 12 | 693 | 709 | — | 1,414 | |||||||||||||
| Consumer other | 332 | 163 | 119 | 38 | 652 | |||||||||||||
| Total consumer | $ | 705 | $ | 2,101 | $ | 4,479 | $ | 10,041 | $ | 17,326 | ||||||||
| Total loans and leases | $ | 11,890 | $ | 27,721 | $ | 20,053 | $ | 11,117 | $ | 70,781 |
The following provides information regarding the sensitivity of loans and leases to changes in interest rates.
Table 34
Loan Interest Rate Sensitivity
| dollars in millions | Loans Maturing One Year or After with | |||||
|---|---|---|---|---|---|---|
| Fixed Interest Rates | Variable Interest Rates | |||||
| Commercial | ||||||
| Commercial construction | $ | 999 | $ | 1,205 | ||
| Owner occupied commercial mortgage | 12,183 | 1,571 | ||||
| Non-owner occupied commercial mortgage | 2,966 | 4,653 | ||||
| Commercial and industrial | 7,803 | 9,498 | ||||
| Leases | 1,392 | — | ||||
| Total commercial | $ | 25,343 | $ | 16,927 | ||
| Consumer | ||||||
| Residential mortgage | 7,325 | 5,709 | ||||
| Revolving mortgage | 36 | 1,829 | ||||
| Consumer auto | 1,402 | — | ||||
| Consumer other | 287 | 33 | ||||
| Total consumer | $ | 9,050 | $ | 7,571 | ||
| Total loans and leases | $ | 34,393 | $ | 24,498 |
Reference Rate Reform
The administrator of LIBOR has announced that publication of the most commonly used tenors of U.S. Dollar LIBOR will cease to be provided or cease to be representative after June 30, 2023. The U.S. federal banking agencies had also issued guidance strongly encouraging banking organizations to cease using the U.S. Dollar LIBOR as a reference rate in “new” contracts by December 31, 2021 at the latest. Accordingly, prior to the CIT Merger, FCB and CIT had ceased originating new products using LIBOR by the end of 2021.
70
In April 2018, the FRB of New York commenced publication of SOFR, which has been recommended as an alternative to U.S. Dollar LIBOR by the Alternative Reference Rates Committee, a group of market and official sector participants. On March 15, 2022, the U.S. Congress adopted, as part of the Consolidated Appropriation Act of 2022, the Adjustable Interest (LIBOR) Act, which provides certain statutory requirements and guidance for the selection and use of alternative reference rates in legacy financial contracts governed by U.S. law that do not provide for the use of a clearly defined or practicable alternative reference rate. On July 19, 2022, the Board of Governors of the Federal Reserve System issued a notice of proposed rulemaking on a proposed regulation to implement the LIBOR Act, as required by its terms. The LIBOR Act requires implementing regulations be in place within 180 days of its enactment. The final rule was approved by the FRB on December 16, 2022 and will become effective 30 days after it is published in the Federal Register. BancShares anticipates using Board-selected benchmark replacements to take advantage of the safe harbors that are afforded in the rule.
BancShares holds instruments such as loans, investments, derivative products, and other financial instruments that use LIBOR as a benchmark rate. However, BancShares’ LIBOR exposure is primarily to tenures other than one week and two-month USD LIBOR.
LIBOR is a benchmark interest rate for most of our floating rate loans and our Series B Preferred Stock, as well as certain liabilities and off-balance sheet exposures. We continue to monitor industry and regulatory developments and have a well-established transition program in place to manage the implementation of alternative reference rates as the market transitions away from LIBOR. Coordination is being handled by a cross-functional project team governed by executive sponsors. Its mission is to work with our businesses to ensure a smooth transition for BancShares and its customers to an appropriate LIBOR alternative. Certain financial markets and products have already migrated to alternatives. The project team ensures that BancShares is ready to move quickly and efficiently as consensus around LIBOR alternatives emerge. BancShares has processes in place to complete its review of the population of legal contracts impacted by the LIBOR transition, and updates to our operational systems and processes are substantially in place.
BancShares is utilizing SOFR as our preferred replacement index for LIBOR. As loans mature and new originations occur a larger percentage of BancShares’ variable-rate loans are expected to reference SOFR in response to the discontinuation of LIBOR. However, we are positioned to accommodate other alternative reference rates (e.g., credit sensitive rates) in response to how the market evolves. Further, BancShares plans to move to SOFR for its Series B Preferred Stock since the dividends for the Series B Preferred Stock after June 15, 2022 are based on a floating rate tied to three-month LIBOR.
For a further discussion of risks BancShares faces in connection with the replacement of LIBOR on its operations, see “Risk Factors—Market Risks—We may be adversely impacted by the transition from LIBOR as a reference rate.” in Item 1A. Risk Factors of this Annual Report on Form 10-K.
LIQUIDITY RISK
Our liquidity risk management and monitoring process is designed to ensure the availability of adequate cash and collateral resources and funding capacity to meet our obligations. Our overall liquidity management strategy is intended to ensure appropriate liquidity to meet expected and contingent funding needs under both normal and stressed environments. Consistent with this strategy, we maintain sufficient amounts of Available Cash and High Quality Liquid Securities (“HQLS”). Additional sources of liquidity include FHLB borrowing capacity, committed credit facilities, repurchase agreements, brokered CD issuances, unsecured debt issuances, and cash collections generated by portfolio asset sales to third parties.
We utilize a series of measurement tools to assess and monitor the level and adequacy of our liquidity position, liquidity conditions and trends. We measure and forecast liquidity and liquidity risks under different hypothetical scenarios and across different horizons. We use a liquidity stress testing framework to better understand the range of potential risks and their impacts to which BancShares is exposed. Stress test results inform our business strategy, risk appetite, levels of liquid assets, and contingency funding plans. Also included among our liquidity measurement tools are key risk indicators that assist in identifying potential liquidity risk and stress events.
BancShares maintains a framework to establish liquidity risk tolerances, monitoring, and breach escalation protocol to alert management of potential funding and liquidity risks and to initiate mitigating actions as appropriate. Further, BancShares maintains a contingent funding plan which details protocols and potential actions to be taken under liquidity stress conditions.
Liquidity includes Available Cash and HQLS. At December 31, 2022 we had $18.24 billion of total Liquid Assets (16.7% of total assets) and $13.52 billion of contingent liquidity sources available.
71
Table 35
Liquidity
| dollars in millions | December 31, 2022 | |
|---|---|---|
| Available Cash | $ | 4,894 |
| High Quality Liquid Securities | 13,350 | |
| Liquid Assets | $ | 18,244 |
| FHLB capacity(1) | $ | 9,218 |
| FRB capacity | 4,203 | |
| Line of credit | 100 | |
| Total contingent sources | $ | 13,521 |
| Total Liquid Assets and contingent sources | $ | 31,765 |
(1) See Table 36 for additional details.
We fund our operations through deposits and borrowings. Our primary source of liquidity is our branch-generated deposit portfolio due to the generally stable balances and low cost. Deposits totaled $89.41 billion and $51.41 billion at December 31, 2022 and December 31, 2021, respectively. As needed, we use borrowings to diversify the funding of our business operations. Borrowings totaled $6.65 billion and $1.78 billion at December 31, 2022 and 2021, respectively. Borrowings primarily consist of FHLB advances, senior unsecured notes, securities sold under customer repurchase agreements, and subordinated notes.
A source of available funds is advances from the FHLB of Atlanta. We may pledge assets for secured borrowing transactions, which include borrowings from the FHLB and/or FRB, or for other purposes as required or permitted by law. The debt issued in conjunction with these transactions is collateralized by certain discrete receivables, securities, loans, leases and/or underlying equipment. Certain related cash balances are restricted.
FHLB Advances
Table 36
FHLB Balances
| dollars in millions | December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Total | Total | Total | ||||||||
| Total borrowing capacity | $ | 14,918 | $ | 9,564 | $ | 8,638 | ||||
| Less: | ||||||||||
| Advances | 4,250 | 645 | 655 | |||||||
| Letters of credit(1) | 1,450 | — | — | |||||||
| Available capacity | $ | 9,218 | $ | 8,919 | $ | 7,983 | ||||
| Pledged Non-PCD loans (contractual balance) | $ | 23,491 | $ | 14,507 | $ | 12,157 | ||||
| Weighted Average Rate | 3.28 | % | 1.28 | % | 1.28 | % |
(1) Letters of credit were established with the FHLB to collateralize public funds.
The increase in advances from December 31, 2021 reflected FHLB borrowings of $6.15 billion, partially offset by repayments of $2.55 billion. FHLB borrowings remaining at December 31, 2022 consisted of $1.75 billion short-term and $2.50 billion long-term. We grew FHLB advances during 2022 to supplement funding due to the decrease in deposits and increase in loans. With the growth in deposits in the fourth quarter of 2022, we were able to rebalance our funding and we repaid $1.75 billion of the outstanding FHLB advances in January 2023 and an additional $600 million in February 2023.
Under borrowing arrangements with the FRB of Richmond, FCB has access to an additional $4.20 billion on a secured basis. There were no outstanding borrowings with the FRB Discount Window at December 31, 2022 and 2021.
Commitments and Contractual Obligations
Table 37 identifies significant obligations and commitments as of December 31, 2022, representing required and potential cash outflows. See Note 24 — Commitments and Contingencies for additional information regarding commitments. Financing commitments, letters of credit and deferred purchase commitments are presented at contractual amounts and do not necessarily reflect future cash outflows as many are expected to expire unused or partially used.
72
Table 37
Commitments and Contractual Obligations
| dollars in millions | Payments Due by Period | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Type of Obligation | Less than 1 year | 1-3 years | 4-5 years | Thereafter | Total | |||||||||||||
| Contractual obligations: | ||||||||||||||||||
| Time deposits | $ | 6,896 | $ | 3,481 | $ | 107 | $ | 126 | $ | 10,610 | ||||||||
| Short-term borrowings | 2,186 | — | — | — | 2,186 | |||||||||||||
| Long-term obligations | 518 | 2,865 | 35 | 1,041 | 4,459 | |||||||||||||
| Total contractual obligations | $ | 9,600 | $ | 6,346 | $ | 142 | $ | 1,167 | $ | 17,255 | ||||||||
| Commitments: | ||||||||||||||||||
| Financing commitments | $ | 11,445 | $ | 4,627 | $ | 2,875 | $ | 4,505 | $ | 23,452 | ||||||||
| Letters of credit | 212 | 121 | 138 | 9 | 480 | |||||||||||||
| Deferred purchase agreements | 2,039 | — | — | — | 2,039 | |||||||||||||
| Purchase and funding commitments | 913 | 28 | — | — | 941 | |||||||||||||
| Affordable housing partnerships(1) | 132 | 137 | 16 | 10 | 295 | |||||||||||||
| Total commitments | $ | 14,741 | $ | 4,913 | $ | 3,029 | $ | 4,524 | $ | 27,207 |
(1) On-balance sheet commitments, included in other liabilities.
CRA Investment Commitment
As part of the CIT Merger, BancShares adopted a community benefit plan, developed in collaboration with representatives of community reinvestment organizations. See further discussion on CRA, including details on investment commitments, in the subsection “Subsidiary Bank - FCB” in Item 1. Business — Regulatory Considerations of this Annual Report on Form 10-K.
CAPITAL
Capital requirements applicable to BancShares are discussed in “Regulatory Considerations” section in Item 1. Business of this Annual Report of Form 10-K.
BancShares maintains a comprehensive capital adequacy process. BancShares establishes internal capital risk limits and warning thresholds, which utilize Risk-Based and Leverage-Based Capital calculations, internal and external early warning indicators, its capital planning process, and stress testing to evaluate BancShares' capital adequacy for multiple types of risk in both normal and stressed environments. The capital management framework requires contingency plans be defined and may be employed at management’s discretion.
Share Repurchase Program
On July 26, 2022, the Board authorized a share repurchase program for up to 1,500,000 shares of BancShares’ Class A common stock for the period commencing August 1, 2022 through July 28, 2023. We purchased 1,027,414 shares of Class A common stock during the third quarter of 2022, and we repurchased the remaining 472,586 shares of Class A common stock during the fourth quarter of 2022, thereby completing the share repurchase program. See Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities of this Annual Report on Form 10-K for further details on purchases.
Common and Preferred Stock Dividends
During the first three quarters of 2022, we paid a quarterly dividend of $0.47 on the Class A common stock and Class B common stock. On October 25, 2022, our Board of Directors declared a quarterly dividend increase on the Class A common stock and Class B common stock to $0.75 per common share. The fourth quarter dividends were paid on December 15, 2022. On January 24, 2023, our Board of Directors declared a quarterly dividend on the Class A common stock and Class B common stock of $0.75 per common share. The dividends are payable on March 15, 2023 to stockholders of record as of February 28, 2023.
On January 24, 2023, our Board of Directors also declared dividends on our Series A Preferred Stock, Series B Preferred Stock and Series C Preferred Stock. The dividends are payable on March 15, 2023. Dividend payment information on our Series A Preferred Stock, Series B Preferred Stock and Series C Preferred Stock is disclosed in Note 17 — Stockholders’ Equity.
73
Capital Composition and Ratios
In connection with the consummation of the CIT Merger, the Parent Company issued approximately 6.1 million shares of its Class A common stock. Additionally, shares of CIT Series A Preferred Stock were automatically converted into the right to receive shares of BancShares Series B Preferred Stock and shares of CIT Series B Preferred Stock were automatically converted into the right to receive shares of BancShares Series C Preferred Stock. In connection with the consummation of the CIT Merger, the Parent Company issued (a) 325,000 shares of BancShares Series B Preferred Stock with a liquidation preference of $1,000 per share, resulting in a total liquidation preference of $325 million, and (b) 8 million shares of BancShares Series C Preferred Stock with a liquidation preference of $25 per share, resulting in a total liquidation preference of $200 million.
The table below shows activities that caused the change in outstanding shares of Class A common stock for the year.
Table 38
Changes in Shares of Class A Common Stock Outstanding
| Year Ended December 31, 2022 | |
|---|---|
| Class A shares outstanding at beginning of period | 8,811,220 |
| Share issuance in conjunction with the CIT Merger | 6,140,010 |
| Restricted stock units vested, net of shares held to cover taxes | 49,787 |
| Shares purchased under authorized repurchase plan | (1,500,000) |
| Class A shares outstanding at end of period | 13,501,017 |
We also had 1,005,185 shares of Class B common stock outstanding at December 31, 2022 and 2021.
We are committed to effectively managing our capital to protect our depositors, creditors and stockholders. We continually monitor the capital levels and ratios for BancShares and FCB to ensure they exceed the minimum requirements imposed by regulatory authorities and to ensure they are appropriate given growth projections, risk profile and potential changes in the regulatory or external environment. Failure to meet certain capital requirements may result in actions by regulatory agencies that could have a material impact on our consolidated financial statements.
In accordance with GAAP, the unrealized gains and losses on certain assets and liabilities, net of deferred taxes, are included in accumulated other comprehensive loss within stockholders’ equity. These amounts are excluded from regulatory in the calculation of our regulatory capital ratios under current regulatory guidelines.
Table 39
Analysis of Capital Adequacy
| dollars in millions | Requirements to be Well-Capitalized | December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||
| BancShares | |||||||||||||||||||||||
| Risk-based capital ratios | |||||||||||||||||||||||
| Total risk-based capital | 10.00 | % | $ | 11,799 | 13.18 | % | $ | 5,042 | 14.35 | % | $ | 4,577 | 13.81 | % | |||||||||
| Tier 1 risk-based capital | 8.00 | % | 9,902 | 11.06 | % | 4,380 | 12.47 | % | 3,856 | 11.63 | % | ||||||||||||
| Common equity Tier 1 | 6.50 | % | 9,021 | 10.08 | % | 4,041 | 11.50 | % | 3,516 | 10.61 | % | ||||||||||||
| Tier 1 leverage ratio | 5.00 | % | 9,902 | 8.99 | % | 4,380 | 7.59 | % | 3,856 | 7.86 | % | ||||||||||||
| FCB | |||||||||||||||||||||||
| Risk-based capital ratios | |||||||||||||||||||||||
| Total risk-based capital | 10.00 | % | $ | 11,627 | 12.99 | % | $ | 4,858 | 13.85 | % | $ | 4,543 | 13.72 | % | |||||||||
| Tier 1 risk-based capital | 8.00 | % | 10,186 | 11.38 | % | 4,651 | 13.26 | % | 4,277 | 12.92 | % | ||||||||||||
| Common equity Tier 1 | 6.50 | % | 10,186 | 11.38 | % | 4,651 | 13.26 | % | 4,277 | 12.92 | % | ||||||||||||
| Tier 1 leverage ratio | 5.00 | % | 10,186 | 9.25 | % | 4,651 | 8.07 | % | 4,277 | 8.72 | % |
74
At December 31, 2022, BancShares and FCB had risk-based capital ratio conservation buffers of 5.06% and 4.99%, respectively, which are in excess of the Basel III conservation buffer of 2.50%. At December 31, 2021, BancShares and FCB had risk-based capital ratio conservation buffers of 6.35% and 5.85%, respectively. The capital ratio conservation buffers represent the excess of the regulatory capital ratio as of December 31, 2022 and 2021 over the Basel III minimum for the ratio that is the binding constraint. Additional Tier 1 capital for BancShares includes preferred stock discussed further in Note 17 — Stockholders’ Equity. Additional Tier 2 capital for BancShares and FCB primarily consists of qualifying ACL and qualifying subordinated debt.
CRITICAL ACCOUNTING ESTIMATES
The accounting and reporting policies of BancShares are in accordance with GAAP and are described in Note 1 — Significant Accounting Policies and Basis of Presentation. The preparation of financial statements in conformity with GAAP requires us to exercise judgment in determining many of the estimates and assumptions utilized to arrive at the carrying value of assets and liabilities and amounts reported for revenues and expenses. Our financial position and results of operations could be materially affected by changes to these estimates and assumptions.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements. Accounting estimates related to BancShares’ ACL and certain purchase accounting fair value estimates for the CIT Merger related to loans, core deposit intangibles, and operating lease equipment in the Rail segment (“Rail Assets”) are considered to be critical accounting estimates because considerable judgment and estimation is applied by management.
ACL
The ACL represents management’s best estimate of credit losses expected over the life of the loan or lease, adjusted for expected contractual payments and the impact of prepayment expectations. Estimates for loan and lease losses are determined by analyzing quantitative and qualitative components present as of the evaluation date. The ACL is calculated based on a variety of considerations, including, but not limited to actual net loss history of the various loan and lease pools, delinquency trends, changes in forecasted economic conditions, loan growth, estimated loan life, and changes in portfolio credit quality. Loans and leases are segregated into pools with similar risk characteristics and each have a model that is utilized to estimate the ACL. The ACL models utilize economic variables, including unemployment, GDP, home price index, commercial real estate index, corporate profits, and credit spreads. These economic variables are based on macroeconomic scenario forecasts with a forecast horizon that covers the lives of the loan portfolios.
While management utilizes its best judgment and information available, the ultimate adequacy of our ACL is dependent upon a variety of factors beyond our control which are inherently difficult to predict, the most significant being the macroeconomic scenario forecasts that determine the economic variables utilized in the ACL models. Due to the inherent uncertainty in the macroeconomic forecasts, BancShares utilizes baseline, upside, and downside macroeconomic scenarios and weights the scenarios based on review of variable forecasts for each scenario and comparison to expectations. At December 31, 2022, ACL estimates in these scenarios ranged from approximately $685 million when weighting the upside scenario 100%, to approximately $1.23 billion when weighting the downside scenario 100%. BancShares management determined that an ACL of $922 million was appropriate as of December 31, 2022.
Current economic conditions and forecasts can change which could affect the anticipated amount of estimated credit losses and therefore the appropriateness of the ACL. It is difficult to estimate how potential changes in any one economic factor or input might affect the overall ACL because a wide variety of factors and inputs are considered in estimating the ACL and changes in those factors and inputs considered may not occur at the same rate and may not be consistent across all product types. Additionally, changes in factors and inputs may be directionally inconsistent, such that improvement in one factor may offset deterioration in others.
Accounting policies related to the ACL are discussed in Note 1 — Significant Accounting Policies and Basis of Presentation. For more information regarding the ACL, refer to the Credit Risk Management — ACL section of this MD&A and Note 5 — Allowance for Credit Losses.
75
Purchase Accounting Fair Value Estimates
Acquired assets and liabilities in a business combination are recorded at their fair values as of the date of acquisition. The determination of estimated fair values required management to make certain estimates about discount rates, future expected cash flows, market conditions at the time of the merger and other future events that are highly subjective in nature and may require adjustments. The fair values for these items are further discussed in Note 2 — Business Combinations.
Fair values of acquired loans and leases, core deposit intangibles recorded and Rail Assets associated with the CIT Merger are considered critical accounting estimates and discussed further below.
Loans and Leases
Fair values for loans acquired in the CIT Merger were based on a discounted cash flow methodology that forecasts expected credit and prepayment adjusted cash flows, which were discounted using market-based discount rates. This approach also considered factors including the type of loan and related collateral, fixed or variable interest rate, remaining term, credit quality ratings or scores, and amortization status.
Selected larger, impaired loans were specifically reviewed to evaluate fair value. Loans with similar risk characteristics were pooled together when applying various valuation techniques. The discount rates used for loans were based on an evaluation of current market rates for new originations of comparable loans and required rates of return for market participants to purchase similar assets, including adjustments for liquidity and credit quality when necessary. In our valuation analysis, the discount rate had the most significant impact on the valuation. An increase of 0.25% to the discount rates used to derive the fair value of the loans at the time of the merger would have reduced the approximate fair value by $201 million, whereas a decrease of 0.25% to the discount rates would have increased the fair value by approximately $202 million.
Core Deposit Intangibles
Certain core deposits were acquired as part of the CIT Merger, which provide an additional source of funds for BancShares. Core deposit intangibles represent the costs saved by BancShares by acquiring the core deposits rather than sourcing the funds elsewhere. The core deposit intangibles were recorded at fair value of $143 million. See Note 1 — Significant Accounting Policies and Basis of Presentation for further accounting policy information and Note 8 — Goodwill and Other Intangibles.
Core deposit intangibles were valued using the income approach, after-tax cost savings method. This method estimates the fair value by discounting to present value the favorable funding spread attributable to the core deposit balances over their estimated average remaining life. The favorable funding spread is calculated as the difference in the alternative cost of funds and the net deposit cost. The discounted cash flow methodology considered discount rate, client attrition rates, cost of the deposit base, reserve requirements, net maintenance cost, and an estimate of the cost associated with alternative funding sources. In our valuation analysis, the discount rate had the most significant impact on the valuation. An increase of 0.25% to the discount rates used to derive the core deposit intangibles at the Merger Date would have decreased core deposit intangibles by approximately $6 million, whereas a decrease to the discount rates of 0.25% would have increased core deposit intangibles by approximately $8 million.
Rail Assets
Our Rail Assets consist of railcars and locomotives. Fair values for acquired Rail Assets were based primarily on a cost approach under an in-use premise. The sales approach was used to value Rail Assets when market information was available. A discount was recorded for Rail Assets to reduce the carrying value to fair value. Rail Assets are discussed further in the Rail discussion in the section entitled “Results by Business Segment” of this MD&A.
76
RECENT ACCOUNTING PRONOUNCEMENTS
The following ASUs issued by the FASB were adopted by BancShares as of January 1, 2023. There were no other recent accounting pronouncements issued but not yet adopted by BancShares as of January 1, 2023.
| Standard | Summary of Guidance | Effect on BancShares’ Financial Statements |
|---|---|---|
| ASU 2022-01, Fair Value Hedging - Portfolio Layer MethodIssued March 2022 | The amendments in this Update allow entities to designate multiple hedged layers of a single closed portfolio, and expands the scope of the portfolio layer method to include non-prepayable financial assets. Provides additional guidance on the accounting for and disclosure of hedge basis adjustments under the portfolio layer method. In addition, as of the adoption date the Update permits reclassification of debt securities from the held-to-maturity category to the available-for-sale category if the entity intends to include those securities in a portfolio designated in a portfolio layer method hedge. | BancShares adopted ASU 2022-01 as of January 1, 2023. Adoption of this ASU did not have a material impact on BancShares’ consolidated financial statements and disclosures as BancShares did not have any hedged portfolios. |
| ASU 2022-02, Troubled Debt Restructurings and Vintage DisclosuresIssued March 2022 | For creditors that have adopted CECL, the amendments in this ASU: (i) eliminate the previous recognition and measurement guidance for TDRs, (ii) require new disclosures for loan modifications when a borrower is experiencing financial difficulty (the “Modification Disclosures”) and (iii) require disclosures of current period gross charge-offs by year of origination in the vintage disclosures (the “Gross Charge-off Vintage Disclosures”)The Modification Disclosures apply to the following modification types: principal forgiveness, interest rate reductions, other-than-insignificant payment delays, term extensions, or a combination thereof. Creditors will be required to disclose the following by loan class: (i) amounts and relative percentages of each modification type, (ii) the financial effect of each modification type, including the incremental effect of principal forgiveness or reduction in weighted average interest rate, (iii) the performance of the loan in the 12 months following the modification and (iv) qualitative information discussing how the modifications factored into the determination of the ACL. | BancShares adopted ASU 2022-02 as of January 1, 2023 and elected to apply the modified retrospective transition method for ACL recognition and measurement. As a result of adopting this ASU, BancShares does not expect a material change to its ACL related to loans previously modified as a TDR and, therefore, does not expect a material cumulative effect adjustment to retained earnings as of January 1, 2023. The Modification Disclosures and Gross Charge-off Vintage Disclosures are required to be applied prospectively, beginning in BancShares’ Quarterly Report on Form 10-Q as of and for the three months ending March 31, 2023. |
The following ASUs related to reference rate reform can be applied through December 31, 2024:
| Standard | Summary of Guidance | Effect on BancShares’ Financial Statements |
|---|---|---|
| ASU 2020-04, Reference Rate Reform (Topic 848) Facilitation of the Effects of Reference Rate Reform on Financial ReportingIssued March 2020 ASU 2021-01, Reference Rate Reform (Topic 848): ScopeIssued January 2021 ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848Issued December 2022 | The amendments in these updates apply only to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. Allows entities to prospectively apply certain optional expedients for contract modifications and removes the requirements to remeasure contract modifications or de-designate hedging relationships. In addition, potential sources of ineffectiveness as a result of reference rate reform may be disregarded when performing certain effectiveness assessments. The main purpose of the practical expedients is to ease the administrative burden of accounting for contracts impacted by reference rate reform. ASU 2021-01 refines the scope of ASC 848 and clarifies which optional expedients may be applied to derivative instruments that do not reference LIBOR or a reference rate that is expected to be discontinued, but that are being modified in connection with the market-wide transition to new reference rates. ASU 2022-06 extends the period of time entities can utilize the reference rate reform relief guidance under ASU 2020-04 from December 31, 2022 to December 31, 2024. | BancShares continues to assess the impact of the optional expedients available through December 31, 2024 for eligible contract modifications and hedge relationships. However, the reference rate reform optional expedients have not yet been applied to any contracts and adoption of this guidance has not had, and is expected to continue to not have, a material impact on the financial statements. |
77
NON-GAAP FINANCIAL MEASUREMENTS
BancShares provides certain non-GAAP information in reporting its financial results to give investors additional data to evaluate its operations. A non-GAAP financial measure is a numerical measure of a company’s historical or future financial performance or financial position that may either exclude or include amounts or is adjusted in some way to the effect of including or excluding amounts, as compared to the most directly comparable measure calculated and presented in accordance with GAAP financial statements. BancShares believes that non-GAAP financial measures, when reviewed in conjunction with GAAP financial information, can provide transparency about, or an alternate means of assessing, its operating results and financial position to its investors, analysts and management. These non-GAAP measures should be considered in addition to, and not superior to or a substitute for, GAAP measures presented in BancShares’ consolidated financial statements and other publicly filed reports. In addition, our non-GAAP measures may be different from or inconsistent with non-GAAP financial measures used by other institutions.
Whenever we refer to a non-GAAP financial measure we will generally define and present the most directly comparable financial measure calculated and presented in accordance with U.S. GAAP, along with a reconciliation between the U.S. GAAP financial measure and the non-GAAP financial measure. We describe each of these measures below and explain why we believe the measure to be useful.
The following table provides a reconciliation of net income (GAAP) to net revenue on operating leases (non-GAAP) for the Rail Segment.
Adjusted Rental Income on Operating Lease Equipment for Rail Segment
Adjusted rental income on operating lease equipment within the Rail segment is calculated as gross revenue earned on rail car leases less depreciation and maintenance. This metric allows us to monitor the performance and profitability of the rail leases after deducting direct expenses.
The table below presents a reconciliation of net income to adjusted rental income on operating lease equipment.
Table 40
Rail Segment
| dollars in millions | Year ended December 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Net income (GAAP) | $ | 112 | $ | — | $ | — | ||||
| Plus: Provision for income taxes | 37 | — | — | |||||||
| Plus: Other noninterest expense | 63 | — | — | |||||||
| Less: Other noninterest income | 5 | — | — | |||||||
| Plus: Interest expense, net | 80 | — | — | |||||||
| Adjusted rental income on operating lease equipment (non-GAAP) | $ | 287 | $ | — | $ | — |
78
FOURTH QUARTER ANALYSIS
Table 41
Selected Financial Data
| dollars in millions, except share data | Three Months Ended | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | September 30, 2022 | December 31, 2021 | ||||||||
| SUMMARY OF OPERATIONS | ||||||||||
| Interest income | $ | 1,040 | $ | 906 | $ | 371 | ||||
| Interest expense | 238 | 111 | 14 | |||||||
| Net interest income | 802 | 795 | 357 | |||||||
| Provision (benefit) for credit losses | 79 | 60 | (5) | |||||||
| Net interest income after provision for credit losses | 723 | 735 | 362 | |||||||
| Noninterest income | 429 | 433 | 114 | |||||||
| Noninterest expense | 760 | 760 | 323 | |||||||
| Income before income taxes | 392 | 408 | 153 | |||||||
| Income taxes | 135 | 93 | 30 | |||||||
| Net income | 257 | 315 | 123 | |||||||
| Preferred stock dividends | 14 | 12 | 4 | |||||||
| Net income available to common stockholders | $ | 243 | $ | 303 | $ | 119 | ||||
| PER COMMON SHARE DATA | ||||||||||
| Average diluted common shares | 14,607,426 | 15,727,993 | 9,816,405 | |||||||
| Net income available to common stockholders (diluted) | $ | 16.67 | $ | 19.25 | $ | 12.09 | ||||
| KEY PERFORMANCE METRICS | ||||||||||
| Return on average assets (ROA) | 0.93 | % | 1.16 | % | 0.84 | % | ||||
| Net interest margin (NIM) (1) | 3.36 | % | 3.40 | % | 2.58 | % | ||||
| SELECTED QUARTERLY AVERAGE BALANCES | ||||||||||
| Total investments | $ | 18,876 | $ | 19,119 | $ | 11,424 | ||||
| Total loans and leases (1) | 70,465 | 68,824 | 32,488 | |||||||
| Total operating lease equipment (net) | 8,049 | 7,981 | — | |||||||
| Total assets | 109,792 | 107,987 | 58,116 | |||||||
| Total deposits | 89,042 | 88,422 | 51,239 | |||||||
| Total stockholders’ equity | 9,621 | 10,499 | 4,633 | |||||||
| ASSET QUALITY | ||||||||||
| Ratio of nonaccrual loans to total loans | 0.89 | % | 0.65 | % | 0.37 | % | ||||
| Allowance for credit losses to loans ratio | 1.30 | % | 1.26 | % | 0.55 | % | ||||
| Net charge off ratio | 0.14 | % | 0.10 | % | (0.01) | % |
(1) Calculation is further discussed below in Table 42 of this MD&A.
For the three months ended December 31, 2022 compared to the three months ended September 30, 2022:
•Net income for the three months ended December 31, 2022 was $257 million, a decrease of $58 million, or 18% compared to the three months ended September 30, 2022. Net income available to common stockholders for the three months ended December 31, 2022 totaled $243 million, a decrease of $60 million, or 20% compared to the linked quarter. Net income per diluted common share for the three months ended December 31, 2022. was $16.67, a decrease of 13% from the linked quarter. The decreases were primarily due to higher provision for income taxes, reflecting taxes on the early surrender of BOLI contracts, and higher provision for credit losses.
◦Fourth quarter results were impacted by the strategic decision to exit $1.25 billion of BOLI policies. The surrender of the policies resulted in a tax charge of $55 million. Favorable market conditions prompted us to exit this long-term, illiquid asset. As we receive proceeds from the surrender, those will increase our capital and liquidity positions while at the same time allow us to invest in highly liquid assets at higher yields.
•Return on average assets for the three months ended December 31, 2022 was 0.93%, compared to 1.16% for the three months ended September 30, 2022, impacted by the higher income taxes noted above.
•NII for the three months ended December 31, 2022 was $802 million, an increase of $7 million, or 1% compared to the three months ended September 30, 2022. See average balances and rates below for more detail.
•NIM for the three months ended December 31, 2022 was 3.36%, a decrease of 4 bps from 3.40% for the three months ended September 30, 2022. See average balances and rates below for more detail.
79
•Provision for credit losses for the three months ended December 31, 2022 was $79 million compared to a provision of $60 million for the three months ended September 30, 2022. The increase was primarily due to changes in reserves on individually evaluated loans, an increase in net charge-offs, loan growth and deterioration in the economic outlook, partially offset by a change in portfolio mix. The net charge-off ratio for the three months ended December 31, 2022 was 0.14%, up from 0.10% for the three months ended September 30, 2022.
•Noninterest income for the three months ended December 31, 2022 was $429 million, a decrease of $4 million compared to $433 million for the three months ended September 30, 2022. The change was primarily due to declines in other noninterest income (spread among various accounts), partially offset by higher rental income on operating leases, factoring commissions, service charges on deposit accounts and insurance commissions. Rental income on operating lease equipment increased $5 million on a gross basis, reflecting continued improvement in utilization and a higher lease rate. Noninterest income from fee generating lines of business including service charges on deposit accounts, factoring and insurance commissions, card services and fee income and other service charges increased $8 million. All other noninterest income declined by $17 million, spread among various accounts.
•Noninterest expense for the three months ended December 31, 2022 was $760 million, unchanged from the three months ended September 30, 2022. While the total was unchanged over the prior quarter, there was a $6 million increase in marketing costs, primarily related to the Direct Bank and a $3 million increase in net occupancy expense due to increased repairs and utilities costs. These were offset by a $4 million decline in maintenance and depreciation expense on operating lease equipment, a $4 million decline in merger-related expenses and a $1 million decline in other operating expenses spread among various accounts.
•Select items in the current and linked quarters include:
•For the three months ended December 31, 2022:
•CIT Merger-related expenses of $29 million in noninterest expense.
•A provision for income taxes of $55 million related to the BOLI termination.
•For the three months ended September 30, 2022:
•CIT Merger-related expenses of $33 million in noninterest expense.
For the three months ended December 31, 2022 compared to the three months ended December 31, 2021:
•Net income for the three months ended December 31, 2022 was $257 million, an increase of $134 million, or 108% compared to the three months ended December 31, 2021. Net income available to common stockholders for the three months ended December 31, 2022 totaled $243 million, an increase of $124 million, or 105% compared to the three months ended December 31, 2021. Net income per diluted common share for the three months ended December 31, 2022 was $16.67, an increase of 38% over the three months ended December 31, 2021. The increases are primarily attributed to the CIT Merger.
•Select items for the three months ended December 31, 2022 are mentioned above.
•Return on average assets for the three months ended December 31, 2022 was 0.93%, compared to 0.84% in the same quarter in 2021.
•NII was $802 million for the three months ended December 31, 2022, an increase of $445 million, or 124% compared to the three months ended December 31, 2021. This was primarily due to the CIT Merger, as well as subsequent loan growth and rising interest rates, partially offset by a decline in interest income on SBA-PPP loans.
•NIM was 3.36% for the three months ended December 31, 2022, an increase of 78 bps from 2.58% for the three months ended December 31, 2021. The increase reflected the higher interest rate environment and the assets acquired and liabilities assumed in the CIT Merger.
•Provision for credit losses for the three months ended December 31, 2022 was $79 million, compared to a benefit of $5 million for the three months ended December 31, 2021. The increase primarily reflects the CIT Merger, as well as deterioration in the macroeconomic forecasts used in the CECL forecasting process and loan growth. The net charge-off ratio for the three months ended December 31, 2022 was 0.14%, compared to a net recovery of 0.01% for the three months ended December 31, 2021.
•Noninterest income for the three months ended December 31, 2022 was $429 million, an increase of $315 million compared to $114 million for the three months ended December 31, 2021. The increase was due primarily to the added activity due to the CIT Merger, including rental income on operating leases totaling $224 million.
•Noninterest expense for the three months ended December 31, 2022 was $760 million, an increase of $437 million compared to $323 million for the three months ended December 31, 2021. The increase is primarily associated with the CIT Merger, including higher salaries and benefit costs of $159 million, primarily due to the increase in employees and $135 million of depreciation and maintenance costs associated with the operating lease equipment.
80
Table 42
Average Balances and Rates
| dollars in millions | Three Months Ended | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | September 30, 2022 | Change in NII Due to: | ||||||||||||||||||||||||||||||
| Average Balance | Income / Expense | Yield / Rate | Average Balance | Income / Expense | Yield / Rate | Volume(1) | Yield /Rate(1) | Total Change | ||||||||||||||||||||||||
| Loans and leases (1)(2) | $ | 69,290 | $ | 892 | 5.09 | % | $ | 67,733 | $ | 785 | 4.58 | % | $ | 18 | $ | 89 | $ | 107 | ||||||||||||||
| Total investment securities | 18,876 | 92 | 1.95 | 19,119 | 90 | 1.88 | (1) | 3 | 2 | |||||||||||||||||||||||
| Interest-earning deposits at banks | 6,193 | 56 | 3.60 | 5,685 | 31 | 2.17 | 3 | 22 | 25 | |||||||||||||||||||||||
| Total interest-earning assets (2) | $ | 94,359 | $ | 1,040 | 4.36 | % | $ | 92,537 | $ | 906 | 3.87 | % | $ | 20 | $ | 114 | $ | 134 | ||||||||||||||
| Operating lease equipment, net | $ | 8,049 | $ | 7,981 | ||||||||||||||||||||||||||||
| Cash and due from banks | 500 | 489 | ||||||||||||||||||||||||||||||
| Allowance for credit losses | (886) | (851) | ||||||||||||||||||||||||||||||
| All other noninterest-earning assets | 7,770 | 7,831 | ||||||||||||||||||||||||||||||
| Total assets | $ | 109,792 | $ | 107,987 | ||||||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||||||||||
| Checking with interest | $ | 15,985 | $ | 13 | 0.24 | % | $ | 16,160 | $ | 7 | 0.14 | % | $ | — | $ | 6 | $ | 6 | ||||||||||||||
| Money market | 21,200 | 60 | 1.13 | 22,993 | 32 | 0.55 | (3) | 31 | 28 | |||||||||||||||||||||||
| Savings | 15,831 | 69 | 1.73 | 13,956 | 28 | 0.78 | 4 | 37 | 41 | |||||||||||||||||||||||
| Time deposits | 9,516 | 34 | 1.42 | 8,436 | 11 | 0.54 | 2 | 21 | 23 | |||||||||||||||||||||||
| Total interest-bearing deposits | 62,532 | 176 | 1.12 | 61,545 | 78 | 0.50 | 3 | 95 | 98 | |||||||||||||||||||||||
| Borrowings: | ||||||||||||||||||||||||||||||||
| Securities sold under customer repurchase agreements | 514 | — | 0.27 | 617 | 1 | 0.16 | (1) | — | (1) | |||||||||||||||||||||||
| Short-term FHLB borrowings | 2,080 | 20 | 3.72 | 1,188 | 8 | 2.57 | 8 | 4 | 12 | |||||||||||||||||||||||
| Short-term borrowings | 2,594 | 20 | 3.04 | 1,805 | 9 | 1.74 | 7 | 4 | 11 | |||||||||||||||||||||||
| Federal Home Loan Bank borrowings | 2,818 | 28 | 3.85 | 1,784 | 11 | 2.45 | 9 | 8 | 17 | |||||||||||||||||||||||
| Senior unsecured borrowings | 906 | 4 | 2.03 | 898 | 5 | 2.00 | (1) | — | (1) | |||||||||||||||||||||||
| Subordinated debt | 1,051 | 9 | 3.38 | 1,054 | 8 | 3.21 | — | 1 | 1 | |||||||||||||||||||||||
| Other borrowings | 25 | 1 | 6.57 | 67 | — | 4.51 | — | 1 | 1 | |||||||||||||||||||||||
| Long-term borrowings | 4,800 | 42 | 3.42 | 3,803 | 24 | 2.59 | 8 | 10 | 18 | |||||||||||||||||||||||
| Total borrowings | 7,394 | 62 | 3.28 | 5,608 | 33 | 2.32 | 15 | 14 | 29 | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 69,926 | $ | 238 | 1.35 | % | $ | 67,153 | $ | 111 | 0.65 | % | $ | 18 | $ | 109 | $ | 127 | ||||||||||||||
| Noninterest-bearing deposits | $ | 26,510 | $ | 26,877 | ||||||||||||||||||||||||||||
| Credit balances of factoring clients | 1,174 | 1,089 | ||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 2,561 | 2,369 | ||||||||||||||||||||||||||||||
| Stockholders' equity | 9,621 | 10,499 | ||||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 109,792 | $ | 107,987 | ||||||||||||||||||||||||||||
| Interest rate spread (2) | 3.01 | % | 3.22 | % | ||||||||||||||||||||||||||||
| Net interest income and net yield on interest-earning assets (2) | $ | 802 | 3.36 | % | $ | 795 | 3.40 | % |
(1) Loans and leases include Non-PCD and PCD loans, nonaccrual loans and held for sale. Interest income on loans and leases includes accretion income and loan fees.
(2) The balance and rate presented is calculated net of average credit balances of factoring clients.
81
Fourth Quarter 2022 compared to Third Quarter 2022
•NII for the three months ended December 31, 2022 was $802 million, an increase of $7 million, or 1% compared to the three months ended September 30, 2022. The increase was primarily due to a higher yield on earning assets and loan growth, partially offset by higher funding costs and average balances.
•Interest income earned on loans and leases for the three months ended December 31, 2022 was $892 million, an increase of $107 million compared to the third quarter of 2022. The increase was primarily due to higher yields and growth in the average loans and leases balance from $67.73 billion in the previous quarter to $69.29 billion in the current quarter.
•Interest income earned on investment securities for the three months ended December 31, 2022 was $92 million, an increase of $2 million compared to the third quarter of 2022. The slight increase was primarily due to higher reinvestment rates.
•Interest income earned on interest earning deposits at banks for the three months ended December 31, 2022 was $56 million, an increase of $25 million, primarily reflecting higher interest rates.
•Interest expense on interest-bearing deposits for the three months ended December 31, 2022 was $176 million, an increase of $98 million compared to the third quarter of 2022. The increase reflected higher deposit rates as well as the higher average balance, with the increase primarily concentrated in time deposits and savings accounts.
•Interest expense on borrowings for the three months ended December 31, 2022 was $62 million, an increase of $29 million compared to the third quarter of 2022. The increase was due to higher average FHLB borrowings that supplemented funding our loan growth. Due to the fourth quarter increase in deposits, we repaid some of the borrowings in the fourth quarter.
•NIM for the three months ended December 31, 2022 was 3.36%, a decrease of 4 bps from 3.40% for the three months ended September 30, 2022. The yield on earning assets increased by 49 basis points, but was offset by the increase to the cost of funding them. The cost of funding earning assets increased due to higher rates paid on interest bearing deposits and borrowings, as well as a mix shift between noninterest-bearing and interest-bearing deposits
•Average interest-earning assets for the three months ended December 31, 2022 were $94.36 billion. This is an increase from $92.54 billion for the three months ended September 30, 2022, primarily reflecting higher average loans and leases.
•Average interest-bearing liabilities for the three months ended December 31, 2022 were $69.93 billion. This is an increase from $67.15 billion for the three months ended September 30, 2022, primarily reflecting higher FHLB borrowings and deposits. The average rate on interest-bearing liabilities for the three months ended December 31, 2022 was 1.35%. This is an increase of 70 bps compared to the three months ended September 30, 2022, reflecting the higher interest rate environment.
82
GLOSSARY OF KEY TERMS
To assist the users of this document, we have added the following Glossary of key terms:
Allowance for Credit Losses (“ACL”) reflects the estimated credit losses over the full remaining expected life of the portfolio. See CECL below.
Assets Held for Sale include loans and operating lease equipment that we no longer have the intent or ability to hold until maturity. As applicable, assets held for sale could also include a component of goodwill associated with portfolios or businesses held for sale.
Available Cash consists of the unrestricted portions of ‘Cash and due from banks’ and ‘Interest-bearing deposits at banks’, excluding cash not accessible for liquidity, such as vault cash and deposits in transit.
Available for Sale is a classification that pertains to debt securities. We classify debt securities as available for sale when they are not considered trading securities, securities carried at fair value, or held-to-maturity securities. Available for sale securities are included in investment securities in the balance sheet.
Average Interest-Earning Assets is a measure that is the sum of average loans and leases (as defined below, less the credit balances of factoring clients), loans and leases held for sale, interest-bearing deposits at banks, and investment securities. Average interest earning assets is computed using daily balances. We use this average for certain key profitability ratios, including NIM (as defined below) for the respective period.
Average Loans and Leases is computed using daily balances and is used to measure the rate of return on loans and leases (finance leases) and the rate of net charge-offs, for the respective period.
Capital Conservation Buffer (“CCB”) is the excess 2.5% of each of the capital tiers that banks are required to hold in accordance with Basel III rules, above the minimum CET 1 Capital, Tier 1 capital and Total capital requirements, designed to absorb losses during periods of economic stress.
Common Equity Tier 1 ("CET1"), Additional Tier 1 Capital, Tier 1 Capital, Tier 2 Capital, and Total Capital are regulatory capital measures as defined in the capital adequacy guidelines issued by the Federal Reserve. CET1 is common stockholders' equity reduced by capital deductions such as goodwill, intangible assets and DTAs that arise from net operating loss and tax credit carryforwards and adjusted by elements of other comprehensive income and other items. Tier 1 Capital is Common Equity Tier 1 Capital plus other Additional Tier 1 Capital instruments, including non-cumulative preferred stock. Total Capital consists of Tier 1 Capital and Tier 2 Capital, which includes subordinated debt, and qualifying allowance for credit losses and other reserves.
Current Expected Credit Losses (“CECL”) is a forward-looking “expected loss” model used to estimate credit losses over the full remaining expected life of the portfolio. Estimates under the CECL model are based on relevant information about past events, current conditions, and reasonable and supportable forecasts regarding the collectability of reported amounts. Generally, the model requires that an ACL be estimated and recognized for financial assets measured at amortized cost within its scope.
Delinquent Loan categorization occurs when payment is not received when contractually due. Delinquent loan trends are used as a gauge of potential portfolio degradation or improvement.
Derivative Contract is a contract whose value is derived from a specified asset or an index, such as an interest rate. As the value of that asset or index changes, so does the value of the derivative contract.
Economic Value of Equity Sensitivity ("EVE Sensitivity") measures the net impact of hypothetical changes on the value of equity by assessing the economic value of assets, liabilities and off-balance sheet instruments.
Finance leases - lessor is an agreement in which the party who owns the property (lessor), which is BancShares as part of our finance business, permits another party (lessee), which is our customer, to use the property with substantially all of the economic benefits and risks of asset ownership passed to the lessee. Finance leases are commonly known as sales-type leases and direct finance leases and are included in the consolidated balance sheet in the line “Loans and leases.”
83
High Quality Liquid Securities (“HQLS”) consist of readily-marketable, unpledged securities, as well as securities pledged but not drawn against at the FHLB and available for sale, and generally is comprised of Treasury and Agency securities held outright or via reverse repurchase agreements.
Impaired Loan is a loan for which, based on current information and events, it is probable that BancShares will be unable to collect all amounts due according to the contractual terms of the loan.
Interest income includes interest earned on loans, interest-bearing deposits at banks, debt investments and dividends on investments.
Liquid Assets includes Available Cash and HQLS.
Loans and Leases include loans, finance lease receivables, and factoring receivables, and do not include amounts contained within assets held for sale (unless otherwise noted) or operating leases.
Loan-to-Value Ratio ("LTV") is a calculation of a loan's collateral coverage that is used in underwriting and assessing risk in our lending portfolio. LTV is calculated as the total loan obligations (unpaid principal balance) secured by collateral divided by the fair value of the collateral.
Net Interest Income (“NII”) reflects Interest Income less interest expense on deposits and borrowings. When divided by average interest earning assets, the quotient is defined as Net Interest Margin ("NIM").
Net Interest Income Sensitivity ("NII Sensitivity") measures the net impact of hypothetical changes in interest rates on forecasted NII.
Net Operating Loss Carryforward / Carryback ("NOLs") is a tax concept, whereby tax losses in one year can be used to offset taxable income in other years. The rules pertaining to the number of years allowed for the carryback or carryforward of an NOL varies by jurisdiction.
Non-accrual Loans include loans greater than or equal to $500,000 that are individually evaluated and determined to be impaired, as well as loans less than $500,000 that are delinquent (generally for 90 days or more), unless it is both well secured and in the process of collection. Non-accrual loans also include loans with revenue recognition on a cash basis because of deterioration in the financial position of the borrower.
Non-performing Assets include Non-accrual Loans, OREO, and repossessed assets.
Operating leases - lessor is a lease in which BancShares retains ownership of the asset (operating lease equipment, net), collects rental payments, recognizes depreciation on the asset, and retains the risks of ownership, including obsolescence.
Other Noninterest Income includes (1) fee income and other service charges, (2) wealth management services, (3) service charges on deposit accounts, (4) factoring commissions, (5) cardholder services, net, (6) merchant services, (7) insurance commissions, (8) realized gains and losses on investment securities available for sale, net, (9) fair value adjustment on marketable equity securities, net, (10) BOLI, (11) gains and losses on leasing equipment, net, (12) gain on acquisition, (13) gain and losses on extinguishments of debt, and (14) other noninterest income.
Other Real Estate Owned ("OREO") is a term applied to real estate properties owned by a financial institution and are considered non-performing assets.
Pledged Assets are those required under the collateral maintenance requirement in connection with borrowing availability at the FHLB, which are comprised primarily of consumer and commercial real estate loans and also include certain HQLS that are available for secured funding at the FHLB.
Purchase Accounting Adjustments (“PAA”) reflect the fair value adjustments to acquired assets and liabilities assumed in a business combination.
Purchased Credit Deteriorated (“PCD”) financial assets are acquired individual financial assets (or acquired groups of financial assets with similar risk characteristics) that as of the date of acquisition, have experienced a more-than-insignificant deterioration in credit quality since origination, as determined by an acquirer’s assessment.
84
Regulatory Credit Classifications used by BancShares are as follows:
•Pass — A pass rated asset is not adversely classified because it does not display any of the characteristics for adverse classification;
•Special Mention — A special mention asset has potential weaknesses which deserve management’s close attention. If left uncorrected, such potential weaknesses may result in deterioration of the repayment prospects or collateral position at some future date. Special mention assets are not adversely classified and do not warrant adverse classification;
•Substandard — A substandard asset is inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Assets classified as substandard generally have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. These assets are characterized by the distinct possibility of loss if the deficiencies are not corrected;
•Doubtful — An asset classified as doubtful has all the weaknesses inherent in an asset classified substandard with the added characteristic that the weaknesses make collection or liquidation in full highly questionable and improbable on the basis of currently existing facts, conditions and values; and
•Loss — Assets classified as loss are considered uncollectible and of such little value it is inappropriate to be carried as an asset. This classification is not necessarily equivalent to any potential for recovery or salvage value, but rather it is not appropriate to defer a full charge-off even though partial recovery may be affected in the future.
Classified assets are rated as substandard, doubtful or loss based on the criteria outlined above. Classified assets can be accruing or on non-accrual depending on the evaluation of the relevant factors. Classified loans plus special mention loans are considered criticized loans.
Residual Values for finance leases represent the estimated value of equipment at the end of its lease term. For operating lease equipment, it is the value to which the asset is depreciated at the end of lease term or at the end of estimated useful life.
Right of Use Asset (“ROU Asset”) represents our right, as lessee, to use underlying assets for the lease term, and lease liabilities represent our obligation to make lease payments arising from the leases.
Risk Weighted Assets ("RWA") is the denominator to which CET1, Tier 1 Capital and Total Capital is compared to derive the respective risk based regulatory ratios. RWA is comprised of both on-balance sheet assets and certain off-balance sheet items (for example loan commitments, purchase commitments or derivative contracts). RWA items are adjusted by certain risk-weightings as defined by the regulators, which are based upon, among other things, the relative credit risk of the counterparty.
Troubled Debt Restructuring ("TDR") occurs when a lender, for economic or legal reasons, grants a concession to the borrower related to the borrower's financial difficulties that it would not otherwise consider.
Variable Interest Entity ("VIE") is a corporation, partnership, limited liability company, or any other legal structure used to conduct activities or hold assets. These entities: lack sufficient equity investment at risk to permit the entity to finance its activities without additional subordinated financial support from other parties; have equity owners who either do not have voting rights or lack the ability to make significant decisions affecting the entity's operations; and/or have equity owners that do not have an obligation to absorb the entity's losses or the right to receive the entity's returns.
Yield-related Fees are collected in connection with our assumption of underwriting risk in certain transactions in addition to interest income. We recognize yield-related origination fees in interest income over the life of the lending transaction and recognize yield-related prepayment fees when the loan is prepaid.
85
Forward-Looking Statements
Statements in this Annual Report on Form 10-K contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 regarding the financial condition, results of operations, business plans and future performance of BancShares. Words such as “anticipates,” “believes,” “estimates,” “expects,” “predicts,” “forecasts,” “intends,” “plans,” “projects,” “targets,” “designed,” “could,” “may,” “should,” “will,” “potential,” “continue,” “aims” or other similar words and expressions are intended to identify these forward-looking statements. These forward-looking statements are based on BancShares’ current expectations and assumptions regarding BancShares’ business, the economy, and other future conditions.
Because forward-looking statements relate to future results and occurrences, they are subject to inherent risks, uncertainties, changes in circumstances and other factors that are difficult to predict. Many possible events or factors could affect BancShares’ future financial results and performance and could cause the actual results, performance or achievements of BancShares to differ materially from any anticipated results expressed or implied by such forward-looking statements. Such risks and uncertainties include, among others, general competitive, economic, political, geopolitical events (including the military conflict between Russia and Ukraine) and market conditions, the impacts of the global COVID-19 pandemic on BancShares’ business, and customers, the financial success or changing conditions or strategies of BancShares’ customers or vendors, fluctuations in interest rates, actions of government regulators, including the recent and projected interest rate hikes by the Board of Governors of the Federal Reserve Board (the “Federal Reserve”), the potential impact of decisions by the Federal Reserve on BancShares’ capital plans, adverse developments with respect to U.S. or global economic conditions, including the significant turbulence in the capital or financial markets, the impact of the current inflationary environment, the impact of implementation and compliance with current or proposed laws, regulations and regulatory interpretations, the availability of capital and personnel, and the failure to realize the anticipated benefits of BancShares’ previously announced acquisition transaction(s), including the recently-completed transaction with CIT, which acquisition risks include (1) disruption from the transaction, or recently completed mergers, with customer, supplier or employee relationships, (2) the possibility that the amount of the costs, fees, expenses and charges related to the transaction may be greater than anticipated, including as a result of unexpected or unknown factors, events or liabilities, (3) reputational risk and the reaction of the parties’ customers to the transaction, (4) the risk that the cost savings and any revenue synergies from the transaction may not be realized or take longer than anticipated to be realized, and (5) difficulties experienced in completing the integration of the businesses.
Except to the extent required by applicable law or regulation, BancShares disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments.
FY 2021 10-K MD&A
SEC filing source: 0000798941-22-000014.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s discussion and analysis (“MD&A”) of earnings and related financial data is presented to assist in understanding the financial condition and results of operations of First Citizens BancShares, Inc. (the “Parent Company” and when including all of its subsidiaries on a consolidated basis, “BancShares”, “we,” “us,” or “our”) and its banking subsidiary, First-Citizens Bank & Trust Company (“FCB”). Unless otherwise noted, the terms “we,” “us,” “our,” and “BancShares” in this section refer to the consolidated financial position and consolidated results of operations for BancShares.
This MD&A is expected to provide our investors with a view of BancShares’ financial condition and results of operations from our management’s perspective. This MD&A should be read in conjunction with the audited consolidated financial statements and related notes presented in this Annual Report on Form 10-K. Intercompany accounts and transactions have been eliminated. Refer to further detail in Note A, Accounting Policies and Basis of Presentation, of the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K. Although certain amounts for prior years have been reclassified to conform to statement presentations for 2021, the reclassifications had no effect on shareholders’ equity or net income as previously reported.
On January 3, 2022, BancShares completed its largest acquisition to date with the merger with CIT Group Inc. (“CIT”) and its subsidiary CIT Bank, N.A., a national banking association (“CIT Bank”) pursuant to the terms and subject to the conditions set forth in the Agreement and Plan of Merger (as amended, the “Merger Agreement”). CIT had consolidated total assets of approximately $53.2 billion at December 31, 2021. We expect substantive changes to our future results due to the merger with CIT (the “CIT Merger”). Some key anticipated reporting impacts related to the CIT Merger include, but are not limited to: (i) increases in our interest income from the loans acquired in the CIT Merger and expected originations and funding of similar types of loans, (ii) increases in interest expense from deposits and debt assumed from CIT, (iii) higher non-interest income generated from the legacy CIT activity, plus an added revenue stream from the operating lease equipment, (iv) higher non-interest expenses related to the added employees as well as the depreciation and maintenance costs on the operating lease portfolio, and (v) higher net charge-offs due to the loans acquired in the CIT Merger and expected originations and funding of similar types of loans. We also expect changes in our regulatory capital ratios due to (i) increases in risk weighted assets from the assets acquired in the CIT Merger and (ii) increases in regulatory capital, primarily related the conversion of common and preferred stock and the assumption of subordinated debt in connection with the CIT Merger. The CIT Merger is described further in the “Business Combinations” section of this MD&A and in Item 1. Business included in this Annual Report on Form 10-K.
Year-over-year comparisons of the financial results for 2020 and 2019 are contained in Item 7. of BancShares’ Annual Report on Form 10-K for 2020 filed with the Securities and Exchange Commission (“SEC”) on February 24, 2021 and available through FCB’s website www.firstcitizens.com or the SEC’s EDGAR database.
FORWARD-LOOKING STATEMENTS
Statements in this Annual Report on Form 10-K may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 regarding the financial condition, results of operations, business plans and future performance of BancShares. Words such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “intends,” “plans,” “projects,” “targets,” “designed,” “could,” “may,” “should,” “will” or other similar words and expressions are intended to identify these forward-looking statements. These forward-looking statements are based on BancShares’ current expectations and assumptions regarding BancShares’ business, the economy, and other future conditions.
Because forward-looking statements relate to future results and occurrences, they are subject to inherent risks, uncertainties, changes in circumstances and other factors that are difficult to predict. Many possible events or factors could affect BancShares’ future financial results and performance and could cause the actual results, performance or achievements of BancShares to differ materially from any anticipated results expressed or implied by such forward-looking statements. Such risks and uncertainties include, among others, general competitive, economic, political, and market conditions, the impacts of the global COVID-19 pandemic on BancShares’ business, and customers, the financial success or changing conditions or strategies of BancShares’ customers or vendors, fluctuations in interest rates, actions of government regulators, the availability of capital and personnel, the failure to realize the anticipated benefits of BancShares’ previously announced acquisition transaction(s), including the recently-completed CIT Merger discussed further in the “Business Combinations” section of this MD&A, and the risks discussed in Item 1A. Risk Factors of this Annual Report on Form 10-K and other developments or changes in our business that we do not expect.
34
Except to the extent required by applicable law or regulation, BancShares disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments.
CRITICAL ACCOUNTING ESTIMATES
The accounting and reporting policies of BancShares are in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and are described in Note A, Accounting Policies and Basis of Presentation, of the Notes to the Consolidated Financial Statements. The preparation of financial statements in conformity with GAAP requires us to exercise judgment in determining many of the estimates and assumptions utilized to arrive at the carrying value of assets and liabilities and amounts reported for revenues and expenses. Our financial position and results of operations could be materially affected by changes to these estimates and assumptions.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements. Accounting policies related to the allowance for credit losses (“ACL”) are considered to be critical accounting estimates as these policies involve considerable judgment and estimation by management.
The ACL represents management’s best estimate of credit losses expected over the life of the loan, adjusted for expected contractual payments and the impact of prepayment expectations. Prepayment assumptions were developed through a review of BancShares’ historical prepayment activity and considered forecasts of relevant economic conditions, as well as prepayment assumptions utilized in other modeling activities. Estimates for loan losses are determined by analyzing quantitative and qualitative components present as of the evaluation date. Adjustments to the ACL are recorded with a corresponding entry to provision for credit losses. Loan balances considered uncollectible are charged-off against the ACL. Forecasted loss given defaults (LGDs) are adjusted for expected recoveries and realized recoveries of amounts previously charged-off are credited to the ACL.
While management utilizes its best judgment and information available, the ultimate adequacy of our ACL is dependent upon a variety of factors beyond our control which are inherently difficult to predict, the most significant being the economic scenario forecast used in the models. Our ACL forecast considers a range of economic scenarios from an upside scenario to a severely adverse scenario and the December 31, 2021 ACL forecast was calculated using the consensus baseline scenario. Results ranged from approximately $170 million in the upside scenario to approximately $260 million in the severely adverse scenario. Our recorded ACL at December 31, 2021 totaled $178.5 million.
Significant macroeconomic factors used in estimating the expected losses include unemployment, gross domestic product, home price index and commercial real estate index. Current economic conditions and forecasts can change which could affect the anticipated amount of estimated credit losses and therefore the appropriateness of the ACL. It is difficult to estimate how potential changes in any one economic factor or input might affect the overall ACL because a wide variety of factors and inputs are considered in estimating the ACL and changes in those factors and inputs considered may not occur at the same rate and may not be consistent across all product types. Additionally, changes in factors and inputs may be directionally inconsistent, such that improvement in one factor may offset deterioration in others.
Refer to Note A, Accounting Policies and Basis of Presentation, in the Notes to Consolidated Financial Statements for discussion of our accounting policies for the ACL and the implementation impact of ASC 326. Refer to Note E, Allowance for Credit Losses, in the Notes to Consolidated Financial Statements for additional disclosures.
35
CURRENT ACCOUNTING PRONOUNCEMENTS
Table 1 below lists the Accounting Standard Updates (“ASUs”) issued by the Financial Accounting Standards Board (“FASB”) that were recently adopted by BancShares. Refer to Note A, Accounting Policies and Basis of Presentation, in the Notes to the Consolidated Financial Statements for further discussion.
Table 1
RECENTLY ADOPTED ACCOUNTING PRONOUNCEMENTS
| Standard | Date of Adoption | |
|---|---|---|
| FASB ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. | January 1, 2021 | |
| ASU 2020-01 - Clarifying the Interactions between Investments-Equity Securities (Topic 321), Investments-Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) | January 1, 2021 | |
| FASB ASU 2020-08, Codification Improvements to Subtopic 310-20, Receivables - Nonrefundable Fees and Other Costs | January 1, 2021 | |
| ASU 2020-10, Codification Improvements | January 1, 2021 |
EXECUTIVE OVERVIEW
The Parent Company conducts its banking operations through FCB, a state-chartered bank organized under the laws of the state of North Carolina.
Our earnings and cash flows are primarily derived from our commercial and retail banking activities. We gather deposits from retail and commercial customers and we secure funding through various non-deposit sources. We invest the liquidity generated from these funding sources in interest-earning assets, including loans, investment securities and overnight investments. We also invest in bank premises, computer hardware and software and furniture and equipment used to conduct our commercial and retail banking business. We provide treasury management services, cardholder and merchant services, wealth management services and other products and services typically offered by commercial banks. The fees generated from these products and services are a primary source of noninterest income and an essential component of our total revenue.
Our strong financial position enables us to pursue growth through strategic acquisitions to enhance organizational value by providing opportunities to grow capital and increase earnings. These transactions allow us to strengthen our presence in existing markets as well as expand our footprint into new markets.
With interest rates near historical lows, our ability to generate earnings and shareholder value has been challenging. While our balance sheet is asset sensitive overall, we seek to reduce volatility and minimize the risk to earnings from interest rate movements in either direction. Additionally, our initiatives focus on growth of noninterest income sources, management of noninterest expenses, optimization of our branch network and further enhancements to our technology and delivery channels.
In lending, we continue to focus our activities within our core competencies of retail, small business, medical, commercial and commercial real estate lending to build a diversified portfolio. Our low to moderate risk appetite continues to govern all lending activities.
We also pursue noninterest income through enhanced credit card offerings and wealth management and merchant services. We have recently redesigned our credit card programs to offer more competitive products, intended to both increase the number of accounts and frequency of card usage. Enhancements include more comprehensive reward programs and improved card benefits. In wealth management, we have broadened our products and services to better align with the specialized needs and desires of those customers. Services include holistic financial planning, business owner advisory services and enhanced private banking offerings.
Our goals are to increase efficiencies and control costs while effectively executing an operating model that best serves our customers’ needs. We seek the appropriate footprint and staffing levels to take advantage of the revenue opportunities in each of our markets. Management is pursuing opportunities to improve operational efficiency and increase profitability through expense control, while continuing enterprise sustainability projects to improve the operating environment. Such initiatives include the automation of certain manual processes, elimination of duplicated and outdated systems, enhancements to existing technology, implementation of new digital technologies, outsourcing to third party service providers and actively managing personnel expenses and discretionary spending. We routinely review vendor agreements and third party contracts for cost savings.
36
The CIT Merger is addressed in the “Business Combinations” section of this MD&A.
Economic and Industry Updates
The COVID-19 pandemic that began in 2020 has caused significant disruptions to the domestic and global economies which continue to date. In response to the outbreak, governments imposed restrictions resulting in business shutdowns, regional quarantines, disruptions of supply chains, changes in consumer behavior and overall economic instability.
Indicators of economic activity have begun to return to pre-pandemic levels, but as 2021 progressed variants to COVID-19 led to a significant rise in cases. This uncertainty contributed to continued volatility in the financial markets, and supply and demand imbalances related to the pandemic and the reopening of the economy have continued to contribute to elevated levels of inflation. For a discussion of the risks we face with respect to the COVID-19 pandemic, the associated economic uncertainty, the steps taken to mitigate the pandemic and the resulting economic contraction, refer to Item 1A. Risk Factors included in this Annual Report on Form 10-K.
Various external factors influence the focus of our business efforts and the results of our operations can change significantly based on those external factors. Based on the real gross domestic product (“GDP”) information available (Bureau of Economic Analysis (“BEA”) release, January 2022), the BEA’s revised estimate for GDP showed an annual rate increase of 6.9% percent in the fourth quarter of 2021, in contrast to a decrease of 4.0% percent in 2020. In accordance with this BEA release, the increase in real GDP primarily reflected increases in private inventory investment, exports, personal consumption expenditures, and nonresidential fixed investment. Imports, which are a subtraction in the calculation of GDP, increased. The fourth quarter GDP continued to reflect the ongoing impact of the COVID-19 pandemic, including continued restrictions and disruptions in operations of businesses in certain areas of the United States. In the fourth quarter of 2021, government assistance payments in the form of forgivable loans to businesses, grants to state and local governments, and social benefits to households all decreased as provisions of several federal programs expired or tapered off. The full economic effects of the COVID-19 pandemic were not quantified in the GDP estimate for the fourth quarter because the impacts are generally embedded in source data and cannot be separately identified.
The U.S. unemployment rate decreased from 6.7% in December 2020 to 3.9% in December 2021. According to the U.S. Department of Labor, nonfarm payroll employment increased 6.5 million in 2021, compared to decline of 9.2 million in 2020.
During the first quarter of 2020, the FOMC lowered the federal funds rate to a target range of 0.00% to 0.25%. The FOMC cited the effects of COVID-19 on economic activity and the risks posed to the economic outlook. In its release in January 2022, the FOMC said it seeks to achieve maximum employment and inflation at the rate of 2 percent over the longer run. In support of these goals, the FOMC kept the target range for the federal funds rate at 0.00% to 0.25%. The release stated that, with inflation well above 2 percent and a strong labor market, the FOMC expects it will soon be appropriate to raise the target range for the federal funds rate.
The U.S. Census Bureau and the Department of Housing and Urban Development’s latest estimate for sales of new single-family homes in December 2021 was at a seasonally adjusted annual rate of 811,000, down 14% from the December 2020 estimate of 943,000. Purchases of existing homes in 2021 are up 8.5% from a year ago.
COVID-19 Monitoring and Response
Throughout the outbreak of the “COVID-19” pandemic, we remained in a strong capital and liquidity position providing stability to our employees, customers and shareholders. Our leadership team worked quickly to identify and enact appropriate measures in an effort to protect the welfare of our employees and soundness of the organization, while continuing to support our customers.
37
The Small Business Administration Paycheck Protection Program (“SBA-PPP”) is one of the centerpieces of the Coronavirus Aid Relief and Economic Security Act (the “CARES Act”), which was passed on March 27, 2020 in response to COVID-19 and was supplemented with subsequent legislation. Overseen by the U.S. Treasury Department, the SBA-PPP offered cash-flow assistance to nonprofit and small business employers through guaranteed loans for expenses incurred between February 15, 2020, and August 8, 2020 (“Round 1”). Borrowers are eligible for forgiveness of principal and accrued interest on SBA-PPP loans to the extent that the proceeds were used to cover eligible payroll costs, interest costs, rent, and utility costs over a period of between eight and 24-weeks after the loan was made as long as the borrower retains its employees and their compensation levels. The CARES Act authorized the SBA to temporarily guarantee these loans. The SBA began processing forgiveness payments during the fourth quarter of 2020. The Consolidated Appropriations Act 2021 was signed into law during the fourth quarter of 2020 and contained provisions for a second round of funding of SBA-PPP loans (“Round 2”). BancShares originated a total of $3.2 billion of Round 1 loans and $1.2 billion of Round 2 loans. As of December 31, 2021, the total remaining balance of SBA-PPP loans was $493.8 million, net of deferred fees, primarily due to $3.9 billion of forgiveness. To date, we have not seen declines in overall credit quality, though the impacts of these actions and other government stimulus could be delaying signs of credit deterioration
Strong Liquidity and Capital Position
We maintain a strong level of liquidity. As of December 31, 2021, liquid assets (available cash and unencumbered high quality liquid assets at market value) totaled approximately $16.41 billion, representing 28.1% of consolidated assets as of December 31, 2021. In addition to liquid assets, we had contingent sources of liquidity totaling approximately $13.43 billion in the form of Federal Home Loan Bank (“FHLB”) borrowing capacity, Federal Reserve Discount Window availability, federal funds lines and a committed line of credit. At December 31, 2021, our regulatory capital ratios were well in excess of Basel III requirements as further addressed in the Shareholders’ Equity and Capital Adequacy discussion in this MD&A.
Changes to Approach for Nonsufficient Funds and Overdraft Fees
As previously announced, we plan to change our approach for nonsufficient fund (“NSF”) and overdraft fees. Beginning mid-year 2022, we plan to eliminate our NSF fees and significantly lower our overdraft fees from $36 to $10 on consumer accounts. We believe these changes are necessary to remain competitive in the current marketplace.
FINANCIAL PERFORMANCE SUMMARY
Income Statement Highlights
For the year ended December 31, 2021, net income available to common shareholders was $528.9 million, or $53.88 per share, compared to $477.7 million, or $47.50 per share, during 2021. The return on average assets was 1.00% during 2021, compared to 1.07% during 2020. The return on average common shareholders’ equity was 12.84% and 12.96% for 2021 and 2020, respectively. The $51.2 million, or 10.7% increase in net income available to common shareholders was primarily the result of the net effect of the following:
•Net interest income for the year ended December 31, 2021 increased $2.2 million, or by 0.2%, compared to the year ended December 31, 2020. While total net interest income did not fluctuate significantly year over year, there were individual components that did fluctuate. The items positively impacting net interest income included increased loan, investment and overnight balances, as well as lower deposit rates and an increase in SBA-PPP income. These increases were largely offset by a decline in the yield on interest-earning assets.
•The taxable-equivalent net interest margin was 2.66% for the year ended December 31, 2021, a decrease of 51 basis points from the year ended December 31, 2020. The margin decline was primarily due to changes in earning asset mix and a decline in the yield on interest-earning assets, partially offset by lower rates paid on interest-bearing deposits and increased fee income from SBA-PPP loans.
•The benefit for credit losses was $36.8 million for the year ending December 31, 2021, compared to a provision for credit losses of $58.4 million for 2020. Credit losses in 2021 were favorably impacted by a $45.8 million reserve release, primarily driven by improvement in macroeconomic factors, continued strong credit performance, and low net charge-offs, while 2020 included a $35.9 million reserve build, primarily related to uncertainties surrounding the COVID-19 pandemic. The net charge-off to average loans ratio was 0.03% for 2021, down 4 basis points from 0.07% in 2020.
•Noninterest income for the year ended December 31, 2021 was $508.0 million, an increase of $31.3 million, or 6.6%, from 2020. The favorable changes from the prior year were primarily driven by improvements in revenue related to
38
wealth, card, and merchant, partially offset by lower realized gains on sales of available for sale securities and a decline in mortgage income.
•Noninterest expense was $1.23 billion for the year ended December 31, 2021, compared to $1.19 billion for 2020. This increase was primarily attributable to higher personnel expenses and other operating expenses such as processing fees to third parties, and merger-related expenses. These increases were partially offset by declines in other expense categories, such as collection and foreclosure-related expenses.
•Income tax expense was $154.2 million and $126.2 million for the years ended December 31, 2021 and 2020, respectively, representing effective tax rates of 22.0% and 20.4%, respectively.
Balance Sheet Highlights
•Total loans were $32.37 billion as of December 31, 2021, a decrease of $420.5 million or 1.3% compared to $32.79 billion as of December 31, 2020. The decrease was primarily due to declines of $1.91 billion or 79.5% in SBA-PPP loans, which were primarily due to forgiveness of approximately $3.9 billion, partially offset by originations and recognition of deferred fees. The decrease in SBA-PPP loans was largely offset by increases of $827.6 million in owner occupied commercial mortgages and $697.0 million in commercial and industrial. These increases are primarily due to growth in commercial lines, equipment leasing, and our government lending portfolios.
•The allowance for credit losses as a percentage of total loans was 0.55% as of December 31, 2021, compared to 0.68% as of December 31, 2020. Nonperforming assets include nonaccrual loans and other real estate owned (“OREO”). Nonperforming assets decreased $82.7 million to $159.6 million, or 0.49% of total loans, as of December 31, 2021 from $242.4 million, or 0.74% of total loans, as of December 31, 2020.
•Total deposits increased by $7.97 billion, or 18.4%, to $51.41 billion as of December 31, 2021 from $43.43 billion as of December 31, 2020. The increases were primarily composed of $3.39 billion in demand deposits, $2.10 billion in checking with interest, and $1.96 billion in money market. The growth in deposits is composed of a mix of new clients and existing clients and is generally from our commercial customers.
Capital Highlights
•For the year ended December 31, 2021, we returned $37.0 million of capital to shareholders through the distribution of cash dividends to common and preferred shareholders.
•Total shareholders’ equity increased $508.0 million or 12.0% to $4.74 billion as of December 31, 2021 from $4.23 billion as of December 31, 2020. The increase was primarily due to net income, partially offset by common and preferred dividends during the year.
•Under Basel III capital requirements, BancShares remained well-capitalized at December 31, 2021, with a total risk-based capital ratio of 14.35%, Tier 1 risk-based capital ratio of 12.47%, common equity Tier 1 risk-based ratio of 11.50%, and Tier 1 leverage ratio of 7.59%.
39
BUSINESS COMBINATIONS
CIT Group Inc.
On January 3, 2022, BancShares completed the CIT Merger pursuant to the Merger Agreement. The CIT Merger brings together FCB’s retail franchise and full suite of banking products with CIT’s nationwide commercial lending and direct digital banking. Due to the timing of the CIT Merger, the balances and results of operations of CIT are not included in BancShares’ reported financial results in this Annual Report on Form 10-K. Refer to further discussion in Note W, Subsequent Events, in the Notes to the Consolidated Financial Statements and Item 1. Business included in this Annual Report on Form 10-K.
The CIT Merger will be accounted for as a business combination. The assets and liabilities of CIT will be recorded at fair value. Due to the timing of the CIT Merger, the fair value estimates of CIT’s assets and liabilities are not available to disclose in this Annual Report on Form 10-K as of and for the year ended December 31, 2021. At December 31, 2021, the book value of CIT’s total assets was approximately $53.2 billion, which primarily consisted of approximately $32.8 billion of loans, $8.0 billion of operating lease assets, $6.8 billion of investment securities and $3.0 billion of cash. At December 31, 2021, the book value of CIT’s total liabilities was approximately $46.9 billion, which primarily consisted of approximately $39.4 billion of deposits, $3.7 billion senior unsecured notes and $495 million subordinated unsecured notes.
Pursuant to the Merger Agreement, the Boards of Directors of the Parent Company and FCB now consist of 14 directors, (i) 11 of whom were members of the legacy Board of Directors of the Parent Company, and (ii) three of whom were selected from among the former Board of Directors of CIT, including Ellen R. Alemany, former Chairwoman and Chief Executive Officer of CIT, Michael A. Carpenter, and Vice Admiral John R. Ryan, USN (Ret.).
Common Stock Conversion
Pursuant to the Merger Agreement, each share of CIT common stock, par value $0.01 per share (“CIT Common Stock”), issued and outstanding, except for certain shares of CIT Common Stock owned by CIT or BancShares, was converted into the right to receive 0.062 shares (the “Exchange Ratio” and such shares, the “Merger Consideration”) of the Parent Company’s Class A Common Stock, par value $1.00 per share (“Class A Common Stock”), plus, cash in lieu of fractional shares of Class A Common Stock. The Parent Company issued approximately 6.1 million shares of its Class A Common Stock in connection with the consummation of the CIT Merger. The closing share price of the Class A Common Stock on the Nasdaq Global Select Market was $859.76 on January 3, 2022. There were approximately 8,800 fractional shares for which the Parent Company paid cash of approximately $7.2 million.
Preferred Stock Conversion
Pursuant to the terms of the Merger Agreement, each issued and outstanding share of fixed-to-floating rate non-cumulative perpetual preferred stock, series A, par value $0.01 per share, of CIT (“CIT Series A Preferred Stock”) and each issued and outstanding share of 5.625% non-cumulative perpetual preferred stock, series B, par value $0.01 per share, of CIT (“CIT Series B Preferred Stock”), converted into the right to receive one share of a newly created series of preferred stock, series B, of the Parent Company (“BancShares Series B Preferred Stock”) and one share of a newly created series of preferred stock, series C, of the Parent Company (“BancShares Series C Preferred Stock” and together with the BancShares Series B Preferred Stock, the “New BancShares Preferred Stock”), respectively, having such rights, preferences, privileges and voting powers, and limitations and restrictions, taken as a whole, that are not materially less favorable to the holders thereof than the rights, preferences, privileges and voting powers, and limitations and restrictions, taken as a whole, of the CIT Series A Preferred Stock and the CIT Series B Preferred Stock, respectively. The non-callable period for the New BancShares Preferred Stock was extended for five years to January 4, 2027. There are 325,000 shares of BancShares Series B Preferred Stock with a liquidation preference of $1,000 per share, resulting in a total liquidation preference of $325 million. There are 8 million shares of BancShares Series C Preferred Stock with a liquidation preference of $25 per share, resulting in a total liquidation preference of $200 million. The New BancShares Preferred Stock qualifies as Tier 1 capital.
Restricted Stock Conversion
Pursuant to the terms of the Merger Agreement, (i) each restricted stock unit (“RSU”) award or performance stock unit (“PSU”) award in respect of shares of CIT Common Stock, including any deferred RSU award (each, a “CIT Award”) outstanding, other than a CIT Director RSU Award (defined below), automatically converted into a RSU in respect of a number of shares of Class A Common Stock (a “BancShares Award”) equal to (a) the number of shares of CIT Common Stock subject to such CIT Award based on target level performance multiplied by (b) the Exchange Ratio, subject to the same terms and conditions applicable to the existing CIT Award (except, in the case of PSU awards, for any performance goals or metrics), and (ii) each RSU award in respect of shares of CIT Common Stock that (a) was outstanding and unvested, (b) was held by a member of the Board of
40
Directors of CIT, (c) automatically vested upon close of the CIT Merger in accordance with its terms, and (d) was not subject to a deferral election (each, a “CIT Director RSU Award”) automatically converted into the right to receive the applicable Merger Consideration.
Assumption of Debt Securities
In connection with the CIT Merger, FCB assumed the following issued and outstanding series of CIT debt securities: (i) $1.25 billion 5.00% Senior Unsecured Notes due 2022 (the “2022 Notes”), (ii) $750 million 5.00% Senior Unsecured Notes due 2023 (the “2023 Notes”); (iii) $500 million 4.750% Senior Unsecured Notes due 2024 (the “2024 Notes”); (iv) $500 million 3.929% Senior Unsecured Fixed-to-Floating Rate Notes due 2024; (v) $500 million 5.250% Senior Unsecured Notes due 2025 (the “2025 Notes”); (vi) $550 million 2.969% Senior Unsecured Fixed-to-Floating Rate Notes due 2025; (vii) $500 million 6.00% Senior Notes due 2036; (viii) $400 million 6.125% Subordinated Notes due 2028; and (ix) $100 million 4.125% Fixed-to-Floating Rate Subordinated Notes due 2029.
Redemption of Assumed Senior Unsecured Notes
As part of its liability management to reduce higher debt costs, on January 24, 2022 BancShares announced FCB’s intention, and on February 24, 2022, completed, a redemption of approximately $2.9 billion of senior unsecured notes that were assumed in the CIT Merger. Using excess liquidity, FCB redeemed all of the outstanding $1.1 billion aggregate principal amount of the 2022 Notes, $750 million aggregate principal amount of the 2023 Notes, $500.0 million aggregate principal amount of the 2024 Notes, and $500 million aggregate principal amount of the 2025 Notes.
Expected Impact to Segment Reporting
As of December 31, 2021, we manage our business and report our financial results as a single segment. Due to the CIT Merger, we intend to begin reporting multiple segments in our Quarterly Report on Form 10-Q for the three months ended March 31, 2022. We plan to report financial results in three operating segments: General Banking, Commercial Banking, and Rail, and a non-operating segment, Corporate. We will also conform prior period comparisons to the new segment presentation. Based on the planned approach for segment disclosures to be implemented during the first quarter of 2022, the substantial majority of BancShares’ operations for historical periods prior to the CIT Merger will be reflected in the General Banking segment. This is further addressed in the “Business Combinations” section of Item 1. Business in this Annual Report on Form 10-K.
Community Financial Holding Co. Inc.
On February 1, 2020, we completed the merger of Duluth, Georgia-based Community Financial Holding Company, Inc. (“Community Financial”) and its bank subsidiary, Gwinnett Community Bank, into FCB. Under the terms of the agreement, total cash consideration of $2.3 million was paid to the shareholders of Community Financial. The merger allowed us to expand our presence and enhance banking efforts in Georgia. The merger contributed $221.4 million in consolidated assets (when including purchase accounting adjustments), which included $686 thousand of goodwill, $134.0 million in loans, and $209.3 million in deposits.
Refer to Note B, Business Combinations, in the Notes to Consolidated Financial Statements for additional disclosures.
FDIC-ASSISTED TRANSACTIONS
BancShares completed fourteen FDIC-assisted transactions between 2009 and 2017. Nine of the fourteen FDIC-assisted transactions included shared-loss agreements which, for their terms, protected us from a substantial portion of the credit and asset quality risk we would otherwise have incurred.
FDIC-assisted transactions may include provisions related to payments owed to the FDIC at the termination of the agreements if actual cumulative losses on covered assets are lower than originally estimated by the FDIC at the time of acquisition (“Clawback Liability”). There was no Clawback Liability remaining at December 31, 2021 as FCB remitted the final payment of $16.1 million to the FDIC during the first quarter of 2021.
41
Table 2 provides changes in the FDIC Clawback Liability for the years ended December 31, 2021 and 2020.
Table 2
FDIC CLAWBACK LIABILITY
| (Dollars in thousands) | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|
| Beginning balance | $ | 15,601 | $ | 112,395 | ||
| Accretion | 502 | 2,674 | ||||
| Payments to FDIC for settlement of shared-loss agreements | (16,103) | (99,468) | ||||
| Ending balance | $ | — | $ | 15,601 |
Table 3
AVERAGE BALANCE SHEETS
| 2021 | 2020 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, taxable equivalent) | Average Balance | Interest Income/ Expense | Yield/ Rate | Average Balance | Interest Income/ Expense | Yield/ Rate | ||||||||||||||||
| Assets | ||||||||||||||||||||||
| Loans and leases(1)(2) | $ | 32,860,019 | $ | 1,297,012 | 3.91 | % | $ | 31,605,090 | $ | 1,335,008 | 4.18 | % | ||||||||||
| Investment securities(2): | ||||||||||||||||||||||
| U.S. Treasury | 235,849 | 1,573 | 0.67 | 432,938 | 3,103 | 0.72 | ||||||||||||||||
| Government agency | 822,177 | 7,323 | 0.89 | 665,318 | 8,457 | 1.27 | ||||||||||||||||
| Mortgage-backed securities | 8,833,957 | 103,534 | 1.17 | 7,414,661 | 108,604 | 1.46 | ||||||||||||||||
| Corporate bonds | 608,299 | 30,940 | 5.09 | 397,322 | 20,349 | 5.12 | ||||||||||||||||
| Other investments | 110,468 | 2,005 | 1.82 | 144,694 | 4,254 | 2.94 | ||||||||||||||||
| Total investment securities | 10,610,750 | 145,375 | 1.37 | 9,054,933 | 144,767 | 1.60 | ||||||||||||||||
| Overnight investments | 8,348,903 | 10,997 | 0.13 | 2,691,096 | 6,847 | 0.25 | ||||||||||||||||
| Total interest-earning assets | 51,819,672 | $ | 1,453,384 | 2.78 | % | 43,351,119 | $ | 1,486,622 | 3.40 | % | ||||||||||||
| Cash and due from banks | 349,721 | 344,938 | ||||||||||||||||||||
| Premises and equipment | 1,243,052 | 1,259,325 | ||||||||||||||||||||
| Allowance for credit losses | (202,260) | (211,413) | ||||||||||||||||||||
| Other real estate owned | 44,252 | 53,137 | ||||||||||||||||||||
| Other assets | 1,728,384 | 1,224,332 | ||||||||||||||||||||
| Total assets | $ | 54,982,821 | $ | 46,021,438 | ||||||||||||||||||
| Liabilities | ||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||
| Checking with interest | $ | 11,257,713 | $ | 5,645 | 0.05 | % | $ | 8,922,902 | $ | 5,913 | 0.07 | % | ||||||||||
| Savings | 3,846,732 | 1,291 | 0.03 | 2,936,593 | 1,217 | 0.04 | ||||||||||||||||
| Money market accounts | 9,707,747 | 9,722 | 0.10 | 7,821,266 | 22,504 | 0.29 | ||||||||||||||||
| Time deposits | 2,647,697 | 16,582 | 0.63 | 3,344,492 | 37,001 | 1.11 | ||||||||||||||||
| Total interest-bearing deposits | 27,459,889 | 33,240 | 0.12 | 23,025,253 | 66,635 | 0.29 | ||||||||||||||||
| Securities sold under customer repurchase agreements | 660,288 | 1,312 | 0.20 | 632,362 | 1,610 | 0.25 | ||||||||||||||||
| Other short-term borrowings | — | — | — | 50,549 | 1,054 | 2.05 | ||||||||||||||||
| Long-term obligations | 1,225,661 | 26,124 | 2.12 | 1,186,145 | 26,558 | 2.20 | ||||||||||||||||
| Total interest-bearing liabilities | 29,345,838 | 60,676 | 0.21 | 24,894,309 | 95,857 | 0.38 | ||||||||||||||||
| Demand deposits | 20,798,697 | 16,721,363 | ||||||||||||||||||||
| Other liabilities | 377,564 | 451,759 | ||||||||||||||||||||
| Shareholders’ equity | 4,460,722 | 3,954,007 | ||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 54,982,821 | $ | 46,021,438 | ||||||||||||||||||
| Interest rate spread | 2.57 | % | 3.02 | % | ||||||||||||||||||
| Net interest income and net yield on interest-earning assets | $ | 1,392,708 | 2.66 | % | $ | 1,390,765 | 3.17 | % |
(1)Loans and leases include non-PCD and PCD loans, nonaccrual loans and loans held for sale. Interest income on loans and leases includes accretion income and loan fees. Loan fees were $110.1 million, $85.7 million, and $9.7 million for the years ended 2021, 2020, and 2019, respectively.
(2)Yields related to loans, leases and securities exempt from both federal and state income taxes, federal income taxes only, or state income taxes only are stated on a taxable-equivalent basis assuming statutory federal income tax rates of 21.0% for 2021, 2020, and 2019, as well as state income tax rates of 3.3%, 3.5%, and 3.9% for the years ended 2021, 2020, and 2019, respectively. The taxable-equivalent adjustment was $2.4 million, $2.6 million, and $3.6 million, for the years ended 2021, 2020, and 2019, respectively.
(3)The rate/volume variance is allocated proportionally between the changes in volume and rate.
42
Table 3
AVERAGE BALANCE SHEETS (continued)
| 2021 | 2020 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | Change from previous year due to: | Change from previous year due to: | ||||||||||||||||||||||||||||||
| Average Balance | Interest Income/ Expense | Yield/ Rate | Volume | Yield/Rate | Total Change(3) | Volume | Yield/Rate | Total Change(3) | ||||||||||||||||||||||||
| $ | 26,656,048 | $ | 1,219,825 | 4.54 | % | $ | 44,393 | $ | (82,389) | $ | (37,996) | $ | 232,399 | $ | (117,216) | $ | 115,183 | |||||||||||||||
| 945,094 | 22,235 | 2.35 | (1,408) | (122) | (1,530) | (12,058) | (7,074) | (19,132) | ||||||||||||||||||||||||
| 491,001 | 14,308 | 2.91 | 1,994 | (3,128) | (1,134) | 5,080 | (10,931) | (5,851) | ||||||||||||||||||||||||
| 5,198,884 | 114,819 | 2.21 | 20,629 | (25,699) | (5,070) | 51,357 | (57,572) | (6,215) | ||||||||||||||||||||||||
| 153,841 | 7,945 | 5.16 | 10,805 | (214) | 10,591 | 12,575 | (171) | 12,404 | ||||||||||||||||||||||||
| 130,249 | 2,205 | 1.69 | (1,039) | (1,210) | (2,249) | 209 | 1,840 | 2,049 | ||||||||||||||||||||||||
| 6,919,069 | 161,512 | 2.33 | 30,981 | (30,373) | 608 | 57,163 | (73,908) | (16,745) | ||||||||||||||||||||||||
| 1,291,617 | 26,245 | 2.03 | 14,425 | (10,275) | 4,150 | 28,418 | (47,816) | (19,398) | ||||||||||||||||||||||||
| 34,866,734 | $ | 1,407,582 | 4.01 | % | $ | 89,799 | $ | (123,037) | $ | (33,238) | $ | 317,980 | $ | (238,940) | $ | 79,040 | ||||||||||||||||
| 271,466 | ||||||||||||||||||||||||||||||||
| 1,218,611 | ||||||||||||||||||||||||||||||||
| (226,600) | ||||||||||||||||||||||||||||||||
| 45,895 | ||||||||||||||||||||||||||||||||
| 985,613 | ||||||||||||||||||||||||||||||||
| $ | 37,161,719 | |||||||||||||||||||||||||||||||
| $ | 7,503,325 | $ | 6,018 | 0.08 | % | $ | 1,816 | $ | (2,084) | $ | (268) | $ | 1,122 | $ | (1,227) | $ | (105) | |||||||||||||||
| 2,604,217 | 1,700 | 0.07 | 381 | (307) | 74 | 214 | (697) | (483) | ||||||||||||||||||||||||
| 6,025,740 | 23,315 | 0.39 | 5,455 | (18,237) | (12,782) | 6,886 | (7,697) | (811) | ||||||||||||||||||||||||
| 3,315,478 | 45,221 | 1.36 | (7,663) | (12,756) | (20,419) | 295 | (8,515) | (8,220) | ||||||||||||||||||||||||
| 19,448,760 | 76,254 | 0.39 | (11) | (33,384) | (33,395) | 8,517 | (18,136) | (9,619) | ||||||||||||||||||||||||
| 530,818 | 1,995 | 0.38 | 75 | (373) | (298) | 377 | (762) | (385) | ||||||||||||||||||||||||
| 23,087 | 671 | 2.87 | (1,054) | — | (1,054) | 788 | (405) | 383 | ||||||||||||||||||||||||
| 392,150 | 13,722 | 3.45 | (1,297) | 863 | (434) | 27,393 | (14,557) | 12,836 | ||||||||||||||||||||||||
| 20,394,815 | 92,642 | 0.45 | (2,287) | (32,894) | (35,181) | 37,075 | (33,860) | 3,215 | ||||||||||||||||||||||||
| 12,769,776 | ||||||||||||||||||||||||||||||||
| 445,347 | ||||||||||||||||||||||||||||||||
| 3,551,781 | ||||||||||||||||||||||||||||||||
| $ | 37,161,719 | |||||||||||||||||||||||||||||||
| 3.56 | % | |||||||||||||||||||||||||||||||
| $ | 1,314,940 | 3.74 | % | $ | 92,086 | $ | (90,143) | $ | 1,943 | $ | 280,905 | $ | (205,080) | $ | 75,825 |
43
RESULTS OF OPERATIONS
Net Interest Margin and Income (Taxable Equivalent Basis)
Taxable-equivalent net interest income was $1.39 billion for the year ended December 31, 2021, an increase of $1.9 million compared to 2020. Interest income decreased by $33.2 million and interest expense decreased by $35.2 million.
Interest income earned on loans and leases was $1.30 billion for the year ended December 31, 2021, a decrease of $38.0 million compared to 2020. The decrease was primarily due to lower loan yields driven by a full year of a lower rate environment, partially offset by growth in loans, excluding SBA-PPP loans, and an increase in SBA-PPP interest and fee income.
Interest income earned on investment securities was $145.4 million and $144.8 million for the year ending December 31, 2021 and 2020, respectively. The increase was primarily due to the higher average investment balances, partially offset by a decline in the overall portfolio yield. During 2021, excess liquidity was used to invest in $2.0 billion of US Treasury securities.
Interest expense on interest-bearing deposits was $33.2 million for the year ended December 31, 2021, a decrease of $33.4 million compared to 2020, primarily due to lower rates paid on money market and time deposits. We were able to maintain competitive rates, while also growing our money market deposits. Interest expense on borrowings was $27.4 million for the year ended December 31, 2021, a decrease of $1.8 million compared to 2020, primarily due to a decrease in the rate paid.
The taxable equivalent net interest margin for the year ended December 31, 2021 was 2.66%, compared to 3.17% for the year ending December 31, 2020. The margin decline of 51 basis points was primarily due to changes in the earning asset mix as a result of excess liquidity, (primarily resulting from deposit inflows) being maintained in overnight investments which decreased the margin by 37 basis points, a decline in the yield on loans which decreased the margin by 23 basis points, and a decline in the yield on investment securities and overnight investments which decreased the margin by 6 basis points. These declines in margin were partially offset by lower rates paid on interest-bearing deposits which increased the margin by 9 basis points and increased fee recognition from SBA-PPP loans which increased the margin by 5 basis points. During the year ended December 31, 2021, yields on loans, investment securities and overnight investments decreased 27 basis points to 3.91%, 23 basis points to 1.37% and 12 basis points to 0.13%, respectively, compared to 2020.
Average interest-earning assets increased $8.47 billion or 19.5% for the year ended December 31, 2021 compared to 2020. Growth in average interest-earning assets during 2021 was primarily due to increases in average balances of overnight investments, investment securities, and loans. The taxable-equivalent yield on interest-earning assets was 2.78% for the year ended December 31, 2021, a decline of 62 basis points compared to 3.40% for 2020.
Average interest-bearing liabilities for the year ended December 31, 2021 were $29.35 billion, an increase of $4.45 billion compared to $24.89 billion for 2020. The increase is primarily due to growth in interest-bearing deposits. The average rate paid on interest-bearing liabilities was 0.21% for the year ended December 31, 2021, a decrease of 17 basis points compared to 0.38% for 2020.
Credit Losses
The benefit for credit losses was $36.8 million for the year ending December 31, 2021, compared to a provision for credit losses of $58.4 million for 2020. Credit losses in 2021 were favorably impacted by a $45.8 million reserve release, primarily driven by improvement in macroeconomic factors, continued strong credit performance, and low net charge-offs, while 2020 included a $35.9 million reserve build, primarily related to uncertainties surrounding the COVID-19 pandemic. Net charge-offs for the year ending December 31, 2021 were $9.0 million, a decrease of $13.5 million compared to $22.4 million in 2020. The net charge-off to average loans ratio was 0.03% for the year ending December 31, 2021, a decline of 4 basis points from 0.07% for 2020.
44
Noninterest Income
Table 4
NONINTEREST INCOME
| Year ended December 31 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | |||||||
| Wealth management services | $ | 128,788 | $ | 102,776 | $ | 99,241 | ||||
| Service charges on deposit accounts | 94,756 | 87,662 | 105,191 | |||||||
| Cardholder services, net | 86,684 | 74,291 | 69,078 | |||||||
| Other service charges and fees | 35,923 | 30,911 | 31,644 | |||||||
| Merchant services, net | 33,140 | 24,122 | 24,304 | |||||||
| Mortgage income | 30,508 | 39,592 | 21,126 | |||||||
| Insurance commissions | 15,556 | 14,544 | 12,810 | |||||||
| ATM income | 6,002 | 5,758 | 6,296 | |||||||
| Marketable equity securities gains, net | 34,081 | 29,395 | 20,625 | |||||||
| Realized gains on investment securities available for sale, net | 33,119 | 60,253 | 7,115 | |||||||
| Other | 9,445 | 7,446 | 18,431 | |||||||
| Total noninterest income | $ | 508,002 | $ | 476,750 | $ | 415,861 |
For the year ended December 31, 2021, total noninterest income was $508.0 million, compared to $476.8 million for 2020, an increase of $31.3 million, or 6.6%. The increases were primarily attributable to the following:
•Wealth management services income increased by $26.0 million, primarily due to growth in assets under management resulting in higher advisory and transaction fees.
•Service charges on deposit accounts increased by $7.1 million and other service charges and fees increased $5.0 million as impacts from the COVID-19 pandemic abated and service charges trended back toward pre-pandemic levels. We recently announced our intent to eliminate our NSF fees and significantly lower our overdraft fees from $36 to $10 on consumer accounts beginning mid-year 2022. This could reduce our income from service charges on deposit accounts.
•Cardholder services income increased $12.4 million, primarily due to an increase in the volume of transactions processed, which reflected improved consumer sentiment in 2021 as the impact of COVID-19 subsided.
•Merchant services increased by $9.0 million, primarily due to an increase in volume, as well as a decrease in processing rates paid as a result of changes in service providers.
•A $4.7 million favorable change related to gains on sales and the fair market value adjustment of marketable equity securities.
The increases in noninterest income were partially offset by a $27.1 million decrease in realized gains on sales of available for sale securities, primarily due to lower sales volume and the interest rate environment, and a $9.1 million decline in mortgage income, primarily due to lower production volume driven by higher mortgage rates and increased competition.
45
Noninterest Expense
Table 5
NONINTEREST EXPENSE
| Year ended December 31 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | |||||||
| Salaries and wages | $ | 623,194 | $ | 590,020 | $ | 551,112 | ||||
| Employee benefits | 135,659 | 132,244 | 120,501 | |||||||
| Occupancy expense | 117,180 | 117,169 | 111,179 | |||||||
| Equipment expense | 119,171 | 115,535 | 112,290 | |||||||
| Processing fees paid to third parties | 59,743 | 44,791 | 29,552 | |||||||
| Merger-related expenses | 29,463 | 17,450 | 17,166 | |||||||
| Core deposit intangible amortization | 10,948 | 14,255 | 16,346 | |||||||
| Collection and foreclosure-related expenses | 5,442 | 13,658 | 11,994 | |||||||
| Consultant expense | 12,507 | 12,751 | 12,801 | |||||||
| FDIC insurance expense | 14,132 | 12,701 | 10,664 | |||||||
| Telecommunications expense | 12,714 | 12,179 | 9,391 | |||||||
| Advertising expense | 9,763 | 10,010 | 11,437 | |||||||
| Other | 83,594 | 95,922 | 89,308 | |||||||
| Total noninterest expense | $ | 1,233,510 | $ | 1,188,685 | $ | 1,103,741 |
For the year ending December 31, 2021, total noninterest expense was $1.23 billion, an increase of $44.8 million or 3.8%, compared to $1.19 billion for 2020. The change was primarily attributable to the following:
•Personnel expense, which includes salaries, wages and employee benefits, increased by $36.6 million, primarily due to an increase in salaries and wages as a result of annual merit increases, increases in revenue-driven incentives, and an increase in temporary personnel costs, largely attributable to transitioning customers to the new business online banking platform.
•Processing fees paid to third parties increased $15.0 million primarily driven by our continued investments in digital and technology to support revenue-generating businesses and improve internal processes.
•Merger-related expenses increased $12.0 million associated with the CIT Merger, primarily due to legal and other professional fees.
•These increases were partially offset by decreases totaling $15.6 million. The decreases were largely attributable to a decline of $14.2 million in net periodic benefit cost related to the defined benefit pension plans.
Income Taxes
Income tax expense was $154.2 million and $126.2 million for the years ended December 31, 2021 and 2020, respectively, representing effective tax rates of 22.0% and 20.4%, respectively.
Income tax expense for 2021 and 2020 was favorably impacted by $2.3 million and $13.9 million, respectively, due to BancShares’ decision in the second quarter of 2020 to utilize an allowable alternative for computing its 2021 and 2020 federal income tax liability. The allowable alternative provides BancShares the ability to use the federal income tax rate for certain current year deductible amounts related to prior year FDIC-assisted acquisitions that was applicable when these amounts were originally subjected to tax.
INTEREST-EARNING ASSETS
Interest-earning assets include overnight investments, investment securities and loans and leases, all of which reflect varying interest rates based on the risk level and repricing characteristics of the underlying asset. Higher risk investments typically carry a higher interest rate, but expose us to higher levels of market and/or credit risk. We strive to maintain a high level of interest-earning assets relative to total assets, while keeping non-earning assets at a minimum.
Interest-earning assets totaled $54.70 billion and $47.19 billion at December 31, 2021 and December 31, 2020, respectively. The $7.51 billion increase was primarily composed of a $4.77 billion increase in overnight investments and a $3.19 billion increase in investment securities, partially offset by a $420 million decrease in loans and leases.
46
Investment Securities
The primary objective of the investment portfolio is to generate incremental income by deploying excess funds into securities that have minimal liquidity risk and low to moderate interest rate risk and credit risk. Other objectives include acting as a stable source of liquidity, serving as a tool for asset and liability management and maintaining an interest rate risk profile compatible with BancShares’ objectives. Additionally, purchases of equities and corporate bonds in other financial institutions have been made largely under a long-term earnings optimization strategy. Changes in the total balance of our investment securities portfolio result from trends in balance sheet funding and market performance. Generally, when inflows arising from deposit and treasury services products exceed loan and lease demand, we invest excess funds into the securities portfolio or into overnight investments. Conversely, when loan demand exceeds growth in deposits and short-term borrowings, we allow any overnight investments to decline and use proceeds from maturing securities and prepayments to fund loan demand. Refer to Note A, Accounting Policies and Basis of Presentation, and Note C, Investments, in the Notes to Consolidated Financial Statements for additional disclosures regarding investment securities.
The carrying value of total investment securities was $13.11 billion at December 31, 2021, an increase of $3.19 billion compared to $9.92 billion at December 31, 2020. The increase in the portfolio was primarily attributable to purchases totaling $7.78 billion, partially offset by maturities and paydowns of $3.26 billion and sales of $1.40 billion. This increase was due to excess liquidity generated by significant deposit growth during the year.
At December 31, 2021, investment securities available for sale had a net pre-tax unrealized loss of $11.8 million, compared to a net pre-tax unrealized gain of $102.3 million at December 31, 2020. After evaluating the investment securities with unrealized losses, management concluded that no credit-related impairment existed as of December 31, 2021. Investment securities classified as available for sale are reported at fair value and unrealized gains and losses are included as a component of accumulated other comprehensive income (“AOCI”), net of deferred taxes.
On October 1, 2021, mortgage-backed securities with an amortized cost of $451.7 million were transferred from investment securities available for sale to the held to maturity portfolio. At the time of transfer, the mortgage-backed securities had a fair value of $439.02 million and a weighted average contractual maturity of approximately 5 years. The unrealized loss on these securities at the date of transfer was $12.7 million, or $9.7 million net of tax, and was reported as a component of AOCI. This unrealized loss is amortized over the remaining expected life of the securities as an adjustment of yield.
On November 1, 2020, mortgage-backed securities with an amortized cost of $1.46 billion were transferred from investment securities available for sale to the held to maturity portfolio. At the time of transfer, the mortgage-backed securities had a fair value of $1.47 billion and a weighted average contractual maturity of 18 years. The unrealized gain on these securities at the date of transfer was $5.9 million, or $4.5 million net of tax, and was reported as a component of AOCI. This unrealized gain is accreted over the remaining expected life of the securities as an adjustment of yield.
Table 6 presents the investment securities portfolio by major category at December 31, 2021 and December 31, 2020.
Table 6
INVESTMENT SECURITIES
| December 31, 2021 | December 31, 2020 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Composition(1) | Cost | Fair Value | Composition(1) | Cost | Fair Value | ||||||||||||||
| Investment securities available for sale | ||||||||||||||||||||
| U.S. Treasury | 15.4 | % | $ | 2,006,788 | $ | 2,004,970 | 5.0 | % | $ | 499,832 | $ | 499,933 | ||||||||
| Government agency | 6.1 | 797,725 | 798,760 | 7.0 | 706,241 | 701,391 | ||||||||||||||
| Residential mortgage-backed securities | 36.2 | 4,756,977 | 4,728,413 | 44.5 | 4,369,130 | 4,438,103 | ||||||||||||||
| Commercial mortgage-backed securities | 8.1 | 1,071,309 | 1,062,749 | 7.9 | 745,892 | 771,537 | ||||||||||||||
| Corporate bonds | 4.7 | 582,420 | 608,535 | 6.1 | 590,870 | 603,279 | ||||||||||||||
| State, county and municipal | — | — | — | — | — | — | ||||||||||||||
| Total investment securities available for sale | 70.5 | 9,215,219 | 9,203,427 | 70.5 | 6,911,965 | 7,014,243 | ||||||||||||||
| Investment in marketable equity securities | 0.7 | 72,894 | 97,528 | 0.9 | 84,837 | 91,680 | ||||||||||||||
| Investment securities held to maturity | ||||||||||||||||||||
| Residential mortgage-backed securities | 17.6 | 2,322,529 | 2,306,262 | 19.1 | 1,877,692 | 1,895,381 | ||||||||||||||
| Commercial mortgage-backed securities | 11.1 | 1,484,916 | 1,451,380 | 9.4 | 937,034 | 940,862 | ||||||||||||||
| Other | 0.1 | 2,008 | 2,008 | 0.1 | 2,256 | 2,256 | ||||||||||||||
| Total investment securities held to maturity | 28.8 | 3,809,453 | 3,759,650 | 28.6 | 2,816,982 | 2,838,499 | ||||||||||||||
| Total investment securities | 100.0 | % | $ | 13,097,566 | $ | 13,060,605 | 100.0 | % | $ | 9,813,784 | $ | 9,944,422 | ||||||||
| (1) Calculated as a percent of the total fair value of investment securities. |
47
Table 7 presents the weighted average taxable-equivalent yields for investment securities held to maturity by major category at December 31, 2021 with ranges of contractual maturities. The weighted average yield on the portfolio is calculated using security-level annualized yields.
Table 7
WEIGHTED AVERAGE YIELD ON INVESTMENT SECURITIES
| December 31, 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to 10 Years | After 10 Years | Total | ||||||||||
| Investment securities held to maturity | ||||||||||||||
| Residential mortgage-backed securities(1) | — | % | — | % | — | % | 1.23 | % | 1.23 | % | ||||
| Commercial mortgage-backed securities(1) | — | — | — | 1.47 | 1.47 | |||||||||
| Other investments | 0.94 | — | — | — | 0.94 | |||||||||
| Total investment securities held to maturity | 0.94 | % | — | % | — | % | 1.33 | % | 1.33 | % |
(1)Residential mortgage-backed and commercial mortgage-backed securities, which are not due at a single maturity date, have been included in maturity groupings based on the contractual maturity. The expected life will differ from contractual maturities because borrowers have the right to prepay the underlying loans.
Loans and Leases
Loans held for sale were $98.7 million as of December 31, 2021, a net decrease of $26.1 million compared to $124.8 million as of December 31, 2020. The decrease is primarily due to sales of $1.00 billion, loans held for sale exchanged for investment securities of $230.5 million, partially offset by originations of $1.12 billion and transfers from loans held for investment to loans held for sale of $87.8 million.
Total loans were $32.37 billion as of December 31, 2021, a decrease of $420.5 million or 1.3% compared to $32.79 billion as of December 31, 2020. The decrease was primarily due to declines of $1.91 billion or 79.5% in SBA-PPP loans, which were primarily due to forgiveness of approximately $3.9 billion, partially offset by originations and recognition of deferred fees. The decrease in SBA-PPP loans was largely offset by increases of $827.6 million in owner occupied commercial mortgages and $697.0 million in commercial and industrial. These increases are primarily due to growth in commercial lines, equipment leasing, and our government lending portfolios.
Loans and leases held for investment are classified differently, dependent on whether they are originated or purchased, and if purchased, whether or not the loans reflect more than insignificant credit deterioration since origination as of the date of acquisition. Non-purchased credit deteriorated (“non-PCD”) loans consist of loans which were originated by us or purchased from other institutions that did not reflect more than insignificant credit deterioration at acquisition. Purchased credit deteriorated (“PCD”) loans are purchased loans which reflect a more than insignificant credit deterioration since origination as of the date of acquisition. The net decrease of $125.3 million in PCD loans as of December 31, 2021 compared to December 31, 2020 was primarily due to pay downs and payoffs.
We report non-PCD and PCD loan portfolios separately, with the non-PCD portfolio further divided into commercial and consumer segments. Non-PCD loans and leases at December 31, 2021 were $32.03 billion compared to $32.33 billion at December 31, 2020, representing 99.0% and 98.6% of total loans, respectively. PCD loans at December 31, 2021 were $337.6 million, compared to $462.9 million at December 31, 2020, representing 1.0% and 1.4% of loans, respectively.
The discount related to acquired non-PCD loans and leases at December 31, 2021 and December 31, 2020 was $11.4 million and $19.5 million, respectively. The discount related to PCD loans at December 31, 2021 and December 31, 2020 was $29.0 million and $45.3 million, respectively. The primary driver of the decrease in PCD discount was loan payoffs.
During the year ended December 31, 2021 and 2020, accretion income on purchased non-PCD loans and leases was $8.0 million and $11.3 million, respectively. During the year ended December 31, 2021 and 2020, interest and accretion income on purchased PCD loans and leases was $44.3 million and $59.7 million, respectively.
48
Table 8 provides the composition of net loans and leases for the past three years.
Table 8
LOANS AND LEASES
| December 31 | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | ||||
| Non-PCD loans and leases: | ||||||
| Commercial: | ||||||
| Construction and land development | $ | 1,111,797 | $ | 985,424 | ||
| Owner occupied commercial mortgage | 11,992,625 | 11,165,012 | ||||
| Non-owner occupied commercial mortgage | 2,971,393 | 2,987,689 | ||||
| Commercial and industrial and leases | 5,710,652 | 5,013,644 | ||||
| SBA-PPP | 493,821 | 2,406,291 | ||||
| Total commercial loans | 22,280,288 | 22,558,060 | ||||
| Consumer: | ||||||
| Residential mortgage | 5,679,919 | 5,561,686 | ||||
| Revolving mortgage | 1,795,005 | 2,052,854 | ||||
| Construction and land development | 399,570 | 348,123 | ||||
| Consumer auto | 1,331,388 | 1,255,402 | ||||
| Consumer other | 547,728 | 552,968 | ||||
| Total consumer loans | 9,753,610 | 9,771,033 | ||||
| Total non-PCD loans and leases | 32,033,898 | 32,329,093 | ||||
| PCD loans | 337,624 | 462,882 | ||||
| Total loans and leases | 32,371,522 | 32,791,975 | ||||
| Less allowance for credit losses | (178,493) | (224,314) | ||||
| Net loans and leases | $ | 32,193,029 | $ | 32,567,661 |
| December 31 | ||||
|---|---|---|---|---|
| (Dollars in thousands) | 2019 | |||
| Non-PCI loans and leases: | ||||
| Commercial: | ||||
| Construction and land development | $ | 1,013,454 | ||
| Commercial mortgage | 12,282,635 | |||
| Other commercial real estate | 542,028 | |||
| Commercial and industrial and leases | 4,403,792 | |||
| Other | 310,093 | |||
| Total commercial loans | 18,552,002 | |||
| Noncommercial: | ||||
| Residential mortgage | 5,293,917 | |||
| Revolving mortgage | 2,339,072 | |||
| Construction and land development | 357,385 | |||
| Consumer | 1,780,404 | |||
| Total noncommercial loans | 9,770,778 | |||
| Total non-PCI loans and leases | $ | 28,322,780 | ||
| PCI loans | $ | 558,716 | ||
| Total loans and leases | 28,881,496 | |||
| Less allowance for credit losses | (225,141) | |||
| Net loans and leases | $ | 28,656,355 |
49
Allowance for Credit Losses
During January 2020, we adopted ASU 2016-13 Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASC 326”), which changed the methodology, accounting policies, and inputs used in determining the ACL. Refer to Note A, Accounting Policies and Basis of Presentation, in the Notes to Consolidated Financial Statements for a discussion of the methodology used in the determination of the ACL.
The ACL was $178.5 million at December 31, 2021, compared to $224.3 million and $225.1 million at December 31, 2020 and 2019, respectively. The ACL as a percentage of total loans and leases was 0.55% at December 31, 2021, compared to 0.68% and 0.78% at December 31, 2020 and 2019, respectively. The decrease in the ACL as of December 31, 2021 compared to December 31, 2020 was primarily driven by continued strong credit performance, low net charge-offs, and improvement in macroeconomic factors.
The ACL is calculated using a variety of factors, including, but not limited to, charge-off and recovery activity, loan growth, changes in macroeconomic factors, collateral type, estimated loan life and changes in credit quality. Forecasted economic conditions are developed using third party macroeconomic scenarios adjusted based on management’s expectations over a forecast period of two years. For most pools, BancShares uses a 12-month straight-line reversion period to historical averages for model inputs; however for the consumer other, consumer card and commercial card pools, immediate reversion to historical net loss rates is utilized. Significant macroeconomic factors used in estimating the expected losses include unemployment, gross domestic product, home price index and commercial real estate index. BancShares’ ACL forecasts consider a range of economic scenarios from an upside scenario to a severely adverse scenario, but the December 31, 2021 ACL forecast was calculated using the consensus baseline scenario. This scenario showed improvements in the most significant economic factors compared to what was used to generate the December 31, 2020 ACL. These loss estimates were also influenced by our strong credit quality and low net charge-offs.
As of December 31, 2021, the baseline forecast utilized the following significant inputs over the two-year reasonable and supportable forecast period:
Unemployment - Expected to improve to below 4% by the end of 2022, slightly increasing to just above 4% in the first quarter of 2023, stabilizing below 4% through the remainder of 2023
GDP Growth - Peak quarter over quarter annualized growth of just under 7% in the fourth quarter of 2021, decreasing to below 3% in the second half of 2022 and thereafter
Home Pricing Index - Year over year growth rates of approximately 7% during 2022, declining to below 3% by the second half of 2023
Commercial Real Estate Index - Slight downturn in year over year change in the second quarter of 2022, relatively flat throughout the rest of 2022, followed by continued growth reaching 9% in the second and third quarters of 2023.
At December 31, 2021, the ACL allocated to non-PCD loans and leases was $163.7 million, or 0.51% of non-PCD loans and leases, compared to $200.3 million, or 0.62%, at December 31, 2020, and $217.6 million, or 0.77%, at December 31, 2019. Aside from SBA-PPP loans, which have no allowance, the decrease at December 31, 2021 compared to December 31, 2020 was primarily due to continued strong credit performance, low net charge-offs, and improvement in macroeconomic factors. The ACL as a percentage of non-PCD loans and leases excluding SBA-PPP loans was 0.52% at December 31, 2021 compared to 0.67% at December 31, 2020.
At December 31, 2021, the ACL on PCD loans totaled $14.8 million compared to $24.0 million at December 31, 2020 and $7.5 million, at December 31, 2019. The decrease at December 31, 2021 compared to December 31, 2020 was primarily due to a $9.2 million reserve release for the year ended December 31, 2021, driven primarily by continued strong credit performance, low net charge-offs, improvement in macroeconomic factors, and lower PCD loan balances.
At December 31, 2021, the ACL on unfunded commitments was $11.8 million compared to $12.8 million at December 31, 2020 and $1.1 million, at December 31, 2019.
50
Table 9 provides details of the ACL, provision components and net charge-off ratio by loan class for the past three years.
Table 9
ALLOWANCE FOR CREDIT LOSSES
| Year Ended December 31, 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Commercial | Consumer | PCD | Total | ||||||||||
| Allowance for credit losses: | ||||||||||||||
| Balance at January 1, 2021 | 80,842 | 119,485 | 23,987 | 224,314 | ||||||||||
| Benefit for credit losses | (1,228) | (21,278) | (14,329) | (36,835) | ||||||||||
| Charge-offs | (15,924) | (17,181) | (2,317) | (35,422) | ||||||||||
| Recoveries | 7,523 | 11,452 | 7,461 | 26,436 | ||||||||||
| Balance at December 31, 2021 | $ | 71,213 | $ | 92,478 | $ | 14,802 | $ | 178,493 | ||||||
| Net charge-off (recovery) ratio | 0.04 | % | 0.06 | % | (1.28) | % | 0.03 | % | ||||||
| Net charge-offs (recoveries) | $ | 8,401 | $ | 7,048 | $ | (5,144) | $ | 8,986 | ||||||
| Average loans | 22,550,607 | 9,797,112 | 402,277 | 32,749,996 | ||||||||||
| Year Ended December 31, 2020 | ||||||||||||||
| Commercial | Consumer | PCD | Total | |||||||||||
| Balance at December 31, 2019 | $ | 142,369 | $ | 75,236 | $ | 7,536 | $ | 225,141 | ||||||
| Adoption of ASC 326 | (87,554) | 30,629 | 19,001 | (37,924) | ||||||||||
| Balance at January 1, 2020 | 54,815 | 105,865 | 26,537 | 187,217 | ||||||||||
| Provision (benefit) | 37,763 | 27,791 | (7,202) | 58,352 | ||||||||||
| Initial allowance on PCD loans | — | — | 1,193 | 1,193 | ||||||||||
| Charge-offs | (17,586) | (24,219) | (3,300) | (45,105) | ||||||||||
| Recoveries | 5,850 | 10,048 | 6,759 | 22,657 | ||||||||||
| Balance at December 31, 2020 | $ | 80,842 | $ | 119,485 | $ | 23,987 | $ | 224,314 | ||||||
| Net charge-off (recovery) ratio | 0.06 | % | 0.15 | % | (0.67) | % | 0.07 | % | ||||||
| Net charge-offs (recoveries) | $ | 11,736 | $ | 14,171 | $ | (3,459) | $ | 22,448 | ||||||
| Average loans | 21,282,535 | 9,617,600 | 517,121 | 31,417,256 |
| Year Ended December 31, 2019 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Commercial | Consumer | PCI | Total | ||||||||||
| Balance at January 1, 2019 | $ | 139,043 | $ | 75,525 | 9,144 | 223,712 | ||||||||
| Provision (benefit) | 13,386 | 19,663 | (1,608) | 31,441 | ||||||||||
| Charge-offs | (14,744) | (28,283) | — | (43,027) | ||||||||||
| Recoveries | 4,684 | 8,331 | — | 13,015 | ||||||||||
| Balance at December 31, 2019 | $ | 142,369 | $ | 75,236 | $ | 7,536 | $ | 225,141 | ||||||
| Net charge-off ratio | 0.06 | % | 0.22 | % | — | % | 0.11 | % | ||||||
| Net charge-offs | $ | 10,060 | $ | 19,952 | $ | — | $ | 30,012 | ||||||
| Average loans | 16,875,800 | 9,182,570 | 537,131 | 26,595,501 |
Table 10 provides trends of the ACL ratios for the past three years.
Table 10
ALLOWANCE FOR CREDIT LOSSES RATIOS
| (Dollars in thousands) | 2021 | 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses to total loans and leases: | 0.55 | % | 0.68 | % | 0.78 | % | ||||
| Allowance for credit losses | $ | 178,493 | $ | 224,314 | $ | 225,141 | ||||
| Total loans and leases | 32,371,522 | 32,791,975 | 28,881,496 | |||||||
| Allowance for credit losses to non-PCD loans and leases: | 0.51 | % | 0.62 | % | 0.77 | % | ||||
| Allowance for credit losses on non-PCD loans and leases | $ | 163,691 | $ | 200,327 | $ | 217,605 | ||||
| Total non-PCD loans and leases | 32,033,898 | 32,329,093 | 28,322,780 | |||||||
| Allowance for credit losses to PCD loans: | 4.38 | % | 5.18 | % | 1.35 | % | ||||
| Allowance for credit losses on PCD loans | $ | 14,802 | $ | 23,987 | $ | 7,536 | ||||
| Total PCD loans | 337,624 | 462,882 | 558,716 |
51
Table 11 details the allocation of the ACL among the various loan types. See Note E, Allowance for Credit Losses, in the Notes to Consolidated Financial Statements for additional disclosures regarding the ACL.
Table 11
ALLOCATION OF ALLOWANCE FOR CREDIT LOSSES
| December 31 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||||||
| (dollars in thousands) | Allowance for credit losses | Percent of loans to total loans | Allowance for loan and lease losses | Percent of loans to total loans | |||||||||
| Non-PCD loans and leases | |||||||||||||
| Commercial: | |||||||||||||
| Construction and land development | $ | 4,465 | 3.4 | % | $ | 6,746 | 3.0 | % | |||||
| Owner occupied commercial mortgage | 21,964 | 37.0 | 23,665 | 34.0 | |||||||||
| Non-owner occupied commercial mortgage | 14,149 | 9.2 | 22,652 | 9.1 | |||||||||
| Commercial and industrial and leases | 30,635 | 17.7 | 27,779 | 15.3 | |||||||||
| SBA-PPP | — | 1.5 | — | 7.3 | |||||||||
| Total commercial loans and leases | 71,213 | 68.8 | 80,842 | 68.7 | |||||||||
| Consumer: | |||||||||||||
| Residential mortgage | 32,865 | 17.5 | 44,098 | 17.0 | |||||||||
| Revolving mortgage | 16,750 | 5.6 | 24,757 | 6.3 | |||||||||
| Construction and land development | 976 | 1.2 | 1,731 | 1.1 | |||||||||
| Consumer auto | 5,762 | 4.1 | 9,460 | 3.8 | |||||||||
| Consumer other | 36,125 | 1.7 | 39,439 | 1.7 | |||||||||
| Total consumer loans | 92,478 | 30.1 | 119,485 | 29.9 | |||||||||
| Total non-PCD loans and leases | 163,691 | 98.9 | 200,327 | 98.6 | |||||||||
| PCD loans | 14,802 | 1.1 | 23,987 | 1.4 | |||||||||
| Total loans and leases | $ | 178,493 | 100.0 | % | $ | 224,314 | 100.0 | % |
| December 31 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | |||||||||||
| (dollars in thousands) | Allowance for loan and lease losses | Percent of loans to total loans | |||||||||
| Non-PCI loans and leases | |||||||||||
| Commercial: | |||||||||||
| Construction and land development | $ | 33,213 | 3.5 | % | |||||||
| Commercial mortgage | 45,335 | 42.5 | |||||||||
| Other commercial real estate | 2,211 | 1.9 | |||||||||
| Commercial and industrial and leases | 59,374 | 15.3 | |||||||||
| Other | 2,236 | 1.1 | |||||||||
| Total commercial loans and leases | 142,369 | 64.3 | |||||||||
| Noncommercial: | |||||||||||
| Residential mortgage | 18,232 | 18.3 | |||||||||
| Revolving mortgage | 19,702 | 8.1 | |||||||||
| Construction and land development | 2,709 | 1.2 | |||||||||
| Consumer | 34,593 | 6.2 | |||||||||
| Total noncommercial loans | 75,236 | 33.8 | |||||||||
| Total non-PCI loans and leases | 217,605 | 98.1 | |||||||||
| PCI loans | 7,536 | 1.9 | |||||||||
| Total loans and leases | $ | 225,141 | 100.0 | % |
52
Nonperforming Assets
Nonperforming assets include nonaccrual loans and OREO resulting from both non-PCD and PCD loans. Non-PCD loans are generally placed on nonaccrual when principal or interest becomes 90 days past due or when it is probable that principal or interest is not fully collectable. When non-PCD loans are placed on nonaccrual, all previously uncollected accrued interest is reversed from interest income and the ongoing accrual of interest is discontinued. Non-PCD loans and leases are generally removed from nonaccrual status when they become current for a sustained period of time as to both principal and interest and there is no longer concern as to the collectability of principal and interest. Accretion of income for PCD loans is discontinued when we are unable to estimate the amount or timing of cash flows. PCD loans may begin or resume accretion of income when information becomes available that allows us to estimate the amount and timing of future cash flows.
OREO includes foreclosed property and branch facilities that we have closed but not sold. Net book values of OREO are reviewed at least annually to evaluate if write-downs are required. The level of review is dependent on the value and type of the collateral, with higher value and more complex properties receiving a more detailed review. Changes to the value of the assets between scheduled valuation dates are monitored through communication with brokers and monthly reviews by the asset manager assigned to each asset. The asset manager uses the information gathered from brokers and other market sources to identify any significant changes in the market or the subject property as they occur. Valuations are then adjusted or new appraisals are ordered to ensure the reported values reflect the most current information.
Since OREO is carried at the lower of cost or market value, less estimated selling costs, book value adjustments are only recorded when fair values have declined. Decisions regarding write-downs are based on factors including appraisals, previous offers received on the property, market conditions and the number of days the property has been on the market.
Table 12 provides details on nonperforming assets and other risk elements.
Table 12
NONPERFORMING ASSETS
| December 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, except ratios) | 2021 | 2020 | 2019 | ||||||
| Nonaccrual loans and leases: | |||||||||
| Non-PCD | $ | 90,690 | $ | 136,544 | $ | 114,946 | |||
| PCD | 29,616 | 54,939 | 6,743 | ||||||
| Total nonaccrual loans | 120,306 | 191,483 | 121,689 | ||||||
| Other real estate owned | 39,328 | 50,890 | 46,591 | ||||||
| Total nonperforming assets | $ | 159,634 | $ | 242,373 | $ | 168,280 | |||
| Accruing loans and leases 90 days or more past due: | |||||||||
| Non-PCD | $ | 6,382 | $ | 5,507 | $ | 3,291 | |||
| PCD | 543 | 355 | 24,257 | ||||||
| Ratio of total nonperforming assets to total loans, leases and other real estate owned | 0.49 | 0.74 | 0.58 | ||||||
| Ratio of nonaccrual loans and leases to total loans and leases | 0.37 | 0.58 | 0.42 | ||||||
| Ratio of allowance for credit losses to nonaccrual loans and leases | 148.4 | 117.1 | 185.0 |
Troubled Debt Restructurings
A loan is considered a troubled debt restructuring (“TDR”) when both of the following occur: (1) a modification to a borrower’s debt agreement is made and (2) a concession is granted for economic or legal reasons related to a borrower’s financial difficulties that otherwise would not be granted. TDR concessions could include deferrals of interest, modifications of payment terms, or, in certain limited instances, forgiveness of principal or interest. Acquired loans are classified as TDRs if a modification is made subsequent to acquisition. We further classify TDRs as performing and nonperforming. Performing TDRs accrue interest at the time of restructure and continue to perform based on the restructured terms. Nonperforming TDRs do not accrue interest and are included with other nonperforming assets within nonaccrual loans and leases in Table 12 above.
53
The Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus was published by banking regulators in April 2020 to clarify expectations around loan modifications and the determination of TDRs for borrowers experiencing COVID-19-related financial difficulty. BancShares applied this regulatory guidance during its TDR identification process for short-term loan forbearance agreements as a result of COVID-19 and in most cases is not recording these as TDRs. Refer to Note A, Accounting Policies and Basis of Presentation, in the Notes to Consolidated Financial Statements for discussion of our accounting policies for TDRs.
We selectively agree to modify existing loan terms to provide relief to customers who are experiencing financial difficulties or other circumstances that could affect their ability to meet debt obligations. Typical modifications include short-term deferral of interest or modification of payment terms. TDR not accruing interest at the time of restructure are included as nonperforming loans. TDRs accruing at the time of restructure and continuing to perform based on the restructured terms are considered performing loans.
Table 13 provides further details on performing and nonperforming TDRs for the last three years.
Table 13
TROUBLED DEBT RESTRUCTURINGS
| December 31 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | |||||||
| Accruing TDRs: | ||||||||||
| Non-PCD | $ | 117,380 | $ | 139,747 | $ | 111,676 | ||||
| PCD | 29,401 | 17,617 | 17,074 | |||||||
| Total accruing TDRs | $ | 146,781 | $ | 157,364 | $ | 128,750 | ||||
| Nonaccruing TDRs: | ||||||||||
| Non-PCD | 37,832 | 43,470 | 42,331 | |||||||
| PCD | 9,935 | 7,346 | 111 | |||||||
| Total nonaccruing TDRs | $ | 47,767 | $ | 50,816 | $ | 42,442 | ||||
| All TDRs: | ||||||||||
| Non-PCD | 155,212 | 183,217 | 154,007 | |||||||
| PCD | 39,336 | 24,963 | 17,185 | |||||||
| Total TDRs | $ | 194,548 | $ | 208,180 | $ | 171,192 |
INTEREST-BEARING LIABILITIES
Interest-bearing liabilities include interest-bearing deposits, securities sold under customer repurchase agreements, FHLB borrowings, subordinated debt, and other borrowings. Interest-bearing liabilities totaled $31.78 billion at December 31, 2021, compared to $27.31 billion at December 31, 2020. The $4.48 billion increase was primarily due to an increase in interest-bearing deposits of $4.58 billion, partially offset by a decrease in total borrowings of $106.2 million.
Deposits
We strive to maintain a strong liquidity position, and therefore a focus on core deposit retention remains a key business objective. We believe traditional bank deposit products remain an attractive option for many customers, as evidenced by the significant deposit growth the industry has experienced over the past 18 months. As economic conditions improve, we recognize that our liquidity position could be adversely affected as bank deposits are withdrawn. Our ability to fund future loan growth is significantly dependent on our success at retaining existing deposits and generating new deposits at a reasonable cost.
Total deposits increased by $7.97 billion, or 18.4%, to $51.41 billion as of December 31, 2021 from $43.43 billion as of December 31, 2020. The increases were primarily due to increases of $3.39 billion in demand deposits, $2.10 billion in checking with interest, and $1.96 billion in money market. The growth in deposits is coming from a mix of new clients and existing clients and is generally from our commercial customers.
54
Table 14 provides deposit balances as of December 31, 2021 and 2020.
Table 14
DEPOSITS
| December 31 | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | ||||
| Demand | $ | 21,404,808 | $ | 18,014,029 | ||
| Checking with interest | 12,694,389 | 10,591,687 | ||||
| Money market | 10,590,106 | 8,632,713 | ||||
| Savings | 4,235,824 | 3,304,167 | ||||
| Time | 2,480,967 | 2,889,013 | ||||
| Total deposits | $ | 51,406,094 | $ | 43,431,609 |
Table 15 provides the expected maturity of time deposits in excess of $250 thousand, the FDIC insurance limit, as of December 31, 2021.
Table 15
MATURITIES OF TIME DEPOSITS IN EXCESS OF $250,000
| December 31 | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | ||||
| Time deposits maturing in: | ||||||
| Three months or less | $ | 224,156 | $ | 136,200 | ||
| Over three months through six months | 115,507 | 118,496 | ||||
| Over six months through 12 months | 84,996 | 86,260 | ||||
| More than 12 months | 154,862 | 311,956 | ||||
| Total | $ | 579,521 | $ | 652,912 |
We estimate total uninsured deposits were $22.95 billion and $18.02 billion at December 31, 2021 and 2020, respectively.
Borrowings
At December 31, 2021, total borrowings were $1.78 billion compared to $1.89 billion at December 31, 2020. The $106.2 million decrease was primarily due to a decrease of $52.4 million in securities sold under customer repurchase agreements and a decrease of $27.0 million in total subordinated debt.
Table 16
BORROWINGS
| December 31 | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | ||||
| Securities sold under customer repurchase agreements | $ | 589,101 | $ | 641,487 | ||
| Federal Home Loan Bank borrowings | 644,659 | 655,175 | ||||
| Subordinated debt | ||||||
| SCB Capital Trust I | 9,817 | 9,779 | ||||
| FCB/SC Capital Trust II | 17,798 | 17,664 | ||||
| FCB/NC Capital Trust III | 88,145 | 88,145 | ||||
| Macon Capital Trust I | 14,433 | 14,433 | ||||
| 3.375 % Fixed-to-Floating Rate Subordinated Notes due 2030 | 347,371 | 346,541 | ||||
| Other subordinated debt | — | 27,956 | ||||
| Total subordinated debt | 477,564 | 504,518 | ||||
| Other borrowings | 72,155 | 88,470 | ||||
| Total borrowings | $ | 1,783,479 | $ | 1,889,650 |
55
The Parent Company owns four special purpose entities – SCB Capital Trust I, FCB/SC Capital Trust II, FCB/NC Capital Trust III and Macon Capital Trust I (the “Trusts”), which mature in 2034, 2034, 2036, and 2034, respectively. Subordinated debt included junior subordinated debentures representing obligations to the Trusts, which may be redeemed at par in whole or in part at any time. BancShares has guaranteed all obligations of the Trusts.
On March 4, 2020, we completed a public offering of $350 million aggregate principal amount of our 3.375% Fixed-to-Floating Rate Subordinated Notes due 2030, which are redeemable starting with the interest payment due March 15, 2025, subject to obtaining the prior approval of the Federal Reserve to the extent such approval is then required under the rules of the Federal Reserve, or earlier upon the occurrence of certain events.
In conjunction with the CIT Merger, FCB assumed approximately $3.7 billion senior unsecured notes (principal balance) and $500 million subordinated unsecured notes (principal balance). On February 24, 2022, FCB redeemed approximately $2.9 billion of senior unsecured notes, leaving approximately $900 million of senior unsecured debt and $500 million of subordinated unsecured debt outstanding. Refer to Note W, Subsequent Events, in the Notes to Consolidated Financial Statements for further discussion of the redemption of this debt.
Commitments and Contractual Obligations
Table 17 identifies significant obligations and commitments as of December 31, 2021 representing required and potential cash outflows. See Note T, Commitments and Contingencies, for additional information regarding total commitments. Loan commitments and standby letters of credit are presented at contractual amounts and do not necessarily reflect future cash outflows as many are expected to expire unused or partially used.
Table 17
COMMITMENTS AND CONTRACTUAL OBLIGATIONS
| Type of obligation | Payments due by period | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less than 1 year | 1-3 years | 3-5 years | Thereafter | Total | |||||||||||||
| Contractual obligations: | ||||||||||||||||||
| Time deposits | $ | 1,937,216 | $ | 306,928 | $ | 56,970 | $ | 179,853 | $ | 2,480,967 | ||||||||
| Short-term borrowings | 589,101 | — | — | — | 589,101 | |||||||||||||
| Long-term obligations | 82,735 | 131,271 | 2,649 | 977,723 | 1,194,378 | |||||||||||||
| Total contractual obligations | $ | 2,609,052 | $ | 438,199 | $ | 59,619 | $ | 1,157,576 | $ | 4,264,446 | ||||||||
| Commitments: | ||||||||||||||||||
| Loan commitments | $ | 6,391,757 | $ | 2,086,781 | $ | 769,469 | $ | 3,763,147 | $ | 13,011,154 | ||||||||
| Standby letters of credit | 100,520 | 15,916 | 212 | — | 116,648 | |||||||||||||
| Affordable housing partnerships | 28,407 | 13,658 | 556 | 795 | 43,416 | |||||||||||||
| Total commitments | $ | 6,520,684 | $ | 2,116,355 | $ | 770,237 | $ | 3,763,942 | $ | 13,171,218 |
CRA Investment Commitment
Prior to the CIT Merger, CIT announced a Community Benefits Plan developed in collaboration with the California Reinvestment Coalition (“CRC”) and the National Community Reinvestment Coalition (“NCRC”). Through the plan, CIT Bank agreed to fund $7.75 billion in CRA qualified lending and investments over a four-year term, covering the period of January 1, 2020 through December 31, 2023. Of the $7.75 billion commitment, $6.5 billion over the four-year plan period will be within California for statewide CRA lending and investments, with sub-targets for specified multi-family, small business and mortgage lending. Outside of California, CIT Bank had committed $1.25 billion over the four-year term in CRA qualified lending and investments to communities where it will have physical branches. In conjunction with the CIT Merger, BancShares agreed to honor the CRA commitments.
SHAREHOLDERS’ EQUITY AND CAPITAL ADEQUACY
We are committed to effectively managing our capital to protect our depositors, creditors and shareholders. We continually monitor the capital levels and ratios for BancShares and FCB to ensure they exceed the requirements imposed by regulatory authorities and to ensure they are appropriate, given growth projections, risk profile and potential changes in the regulatory environment. Failure to meet certain capital requirements may result in actions by regulatory agencies, which could have a material impact on our consolidated financial statements.
56
During 2021, the Parent Company did not repurchase any Class A common stock. During 2020, the Parent Company repurchased a total of 813,090 shares of Class A common stock, or 8.4% of outstanding Class A shares as of December 31, 2019, for $333.8 million at an average cost per share of $410.48. There were no repurchases of Class B common stock or preferred stock during the year ended December 31, 2021 or 2020. All share repurchases were executed under previously approved authorities.
Upon expiration of the most recent share repurchase authorization on July 31, 2020, share repurchase activity ended and will be reevaluated in subsequent periods.
During 2020 and 2019, the share repurchases included 45,000 and 100,000 shares, respectively, of Class A common stock purchased from Ella Anna Holding, as trustee of her revocable trust. Mrs. Holding is the widow of the Parent Company’s former Executive Vice Chairman, Frank B. Holding, and the mother of Frank B. Holding, Jr. and Hope H. Bryant, our Chairman and Chief Executive Officer and Vice Chairman, respectively.
In connection with the consummation of the CIT Merger, the Parent Company issued approximately 6.1 million shares of its Class A Common Stock. The closing share price of the Class A Common Stock on the Nasdaq Global Select Market was $859.76 on January 3, 2022. Additionally, CIT Series A and B Preferred Stock was converted into the rights to receive BancShares Series B and C Preferred Stock, respectively. In connection with the consummation of the CIT Merger, the Parent Company issued (a) 325,000 shares of BancShares Series B Preferred Stock with a liquidation preference of $1,000 per share, resulting in a total liquidation preference of $325 million, and (b) 8 million shares of BancShares Series C Preferred Stock with a liquidation preference of $25 per share, resulting in a total liquidation preference of $200 million. The issuance of Class A Common Stock and the conversion of preferred stock is further discussed in the “Business Combinations” section of this MD&A.
57
Table 18 provides information on capital adequacy for BancShares and FCB as of December 31, 2021 and 2020.
Table 18
ANALYSIS OF CAPITAL ADEQUACY
| December 31, 2021 | December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Basel III Requirements | PCA well-capitalized thresholds | Amount | Ratio | Amount | Ratio | |||||||||||||
| BancShares | |||||||||||||||||||
| Total risk-based capital | 10.50 | % | 10.00 | % | $ | 5,041,686 | 14.35 | % | $ | 4,577,212 | 13.81 | % | |||||||
| Tier 1 risk-based capital | 8.50 | 8.00 | 4,380,452 | 12.47 | 3,856,086 | 11.63 | |||||||||||||
| Common equity Tier 1 | 7.00 | 6.50 | 4,040,515 | 11.50 | 3,516,149 | 10.61 | |||||||||||||
| Tier 1 leverage | 4.00 | 5.00 | 4,380,452 | 7.59 | 3,856,086 | 7.86 | |||||||||||||
| FCB | |||||||||||||||||||
| Total risk-based capital | 10.50 | % | 10.00 | 4,857,960 | 13.85 | 4,543,496 | 13.72 | ||||||||||||
| Tier 1 risk-based capital | 8.50 | 8.00 | 4,651,226 | 13.26 | 4,276,870 | 12.92 | |||||||||||||
| Common equity Tier 1 | 7.00 | 6.50 | 4,651,226 | 13.26 | 4,276,870 | 12.92 | |||||||||||||
| Tier 1 leverage | 4.00 | 5.00 | 4,651,226 | 8.07 | 4,276,870 | 8.72 |
Federal banking agencies approved regulatory capital guidelines (“Basel III”) aimed at strengthening previous capital requirements for banking organizations. Basel III became effective for BancShares on January 1, 2015 and the associated capital conservation buffers of 2.5% were fully phased in by January 1, 2019. The capital conservation buffer is designed to absorb losses during periods of economic stress. Additionally, federal banking agencies have developed Prompt Corrective Action (“PCA”) thresholds for regulatory capital ratios. Failure to meet regulatory capital requirements may result in certain actions by regulators which could have a direct material effect on our consolidated financial statements. Table 18 demonstrates that the regulatory capital ratios for BancShares and FCB exceed the Basel III requirements and the PCA well-capitalized thresholds as of December 31, 2021 and 2020. At December 31, 2021, BancShares and FCB had total risk-based capital ratio conservation buffers of 6.35% and 5.85%, respectively, which are in excess of the fully phased in Basel III conservation buffer of 2.50%. The capital ratio conservation buffers represent the excess of the regulatory capital ratio as of December 31, 2021 over the Basel III minimum. The Basel III minimums, conservation buffers, and requirements are discussed further in the “Capital Requirements” section in Item 1. Business included in this Annual Report on Form 10-K.
At December 31, 2021 and 2020, BancShares had additional Tier 1 Capital of $339.9 million, which consists of 5.375% non-cumulative perpetual preferred stock, series A. BancShares had Tier 2 capital totaling $661.2 million and $721.1 million at December 31, 2021 and 2020, respectively. FCB had Tier 2 capital totaling $206.7 million and $266.6 million at December 31, 2021 and 2020, respectively. Tier 2 capital consists of the allowance for credit losses (up to 1.25% of risk weighted assets), trust preferred securities, and qualifying subordinated debt. Under Basel III regulations, when subordinated debt is within five years of its scheduled maturity date, issuers must discount the amount included in Tier 2 capital by 20% each year until the debt matures. Once the subordinated debt is within one year of its scheduled maturity date, none of the subordinated debt qualifies as Tier 2 capital.